{"text_format":"3","workbook":"xlsx","n_sheets":19,"sheets":["Erläuterung","PKHR_für_Tarifpersonal","PKHR_für_SHK_WHK_TUT","PKHR_für_AZA(P)","HR-DM (U3,U4,U5AUF)","HR-LM (U2,U5FOD,U7)","HR-AZA(P)","HR-EU","HR-SHK, WHK u.Tut","HR-EU_Druckversion","Tariftabellen","Nebenkosten (NK)","Std. Satz_SHK, WHK u. TUT","NK_SHK, WHK u. TUT","Berechnungsgrundlagen","LeeresArbeitsblatt","Änderungshistorie","Kontrolle","DROP DOWN"],"not_rendered":{"images":13,"external_links":2,"defined_names":400,"comments":8},"read":"whole","date_system":"1900"}

{"sheet":"Erläuterung","index":0,"n_rows":1,"n_cols":1,"rows_kept":1}
["Erläuterungen zur Personalkostenhochrechnung"]

{"sheet":"PKHR_für_Tarifpersonal","index":1,"n_rows":32,"n_cols":12,"rows_kept":32,"merged":[[6,2,6,3],[7,2,7,3],[8,2,8,3],[9,1,10,1],[11,2,11,3],[12,2,12,3],[13,2,13,3],[14,2,14,3],[15,2,15,3],[15,5,16,6],[16,2,16,3],[17,2,17,3],[18,2,18,3],[19,1,19,6],[20,1,20,6],[22,1,22,6]]}
[null,null,{"$f":"IF(TODAY()>DATE(2028,4,1),\"Achtung! Der Tarifvertrag gilt nur bis zum 31.01.2028! Ggf. ist diese Version nicht mehr aktuell\",\"\")","v":""}]
[]
[null,"Personalkostenhochrechnung (PKHR) für Tarifpersonal (nicht verbeamtetes Personal)*"]
[null,"Stand: 20.05.2026 (BITTE AKTUELLE VERSION NUTZEN - ZURZEIT VERSION V05)"]
[]
[null,"Bitte nur die roten Felder (PFLICHTFELDER) und die blauen Felder (KANNFELDER) ausfüllen! "]
[null,"Erstellungsdatum:",{"$nulls":4},"Personenanzahl"]
[null,"Projekt: "]
[null,"Finanzierungsart (Landesmittel/ Drittmittel):","Bitte auswählen"]
[null,"Beschäftigungszeitraum (max. 6 Jahre):","von ","bis"]
[]
[null,"Entgeltgruppe: ","Bitte auswählen"]
[null,"Stufe:","Bitte auswählen"]
[null,"Nächster Stufenaufstieg1): ",{"$f":"IF(C13=6,DATE(9999,12,1),DATE(YEAR(C11)+C13,MONTH(C11),1))","v":{"$error":"#VALUE!"}}]
[null,"Mobilitätszuschuss",{"$f":"IF('HR-DM (U3,U4,U5AUF)'!$X$9=TRUE,\"Ja\",\"Nein\")","v":"Ja"}]
[null,"Kalkulatorische Tariferhöhung2)",{"$f":"IF('HR-DM (U3,U4,U5AUF)'!$X$5=TRUE,\"Ja\",\"Nein\")","v":"Ja"},null,null,"Berechnung Stellenanteil / Arbeitszeit von Stunden in Prozent"]
[null,"Stellenanteil / Arbeitszeit in %"]
[null,"Projektanteil in %",{"$nulls":3},"Wochenstunden ","Prozent"]
[null,"Stellenanteil /Arbeitszeit im Projekt in %:",{"$f":"C17*39/100*C18/39*100","v":{"v":0,"d":"0.00%"}},{"$nulls":3},{"$f":"F19*100/39/100","v":{"v":0,"d":"0.00%"}}]
[null,"1) Stufendauer: Stufe 1 = 1 Jahr, Stufe 2 = 2 Jahre, Stufe 3 = 3 Jahre, Stufe 4 = 4 Jahre, Stufe 5 = 5 Jahre, Stufe 6 = endgültig\nDie Stufenauftstiege erfolgen immer zum 01.XX. (gelten immer für ganzen Monat), auch wenn z. B. der Stufenaufstieg  nach Einstellungsdatum  erst  zum 15.XX. erfolgen müsste! "]
[null,"2) Der derzeitige Tarifvertrag gilt bis zum 31.01.2028! Ab dem 01.07.2028 bis 31.12.2028  wird, falls angegeben, mit einer kalkulatorischen Tariferhöhung  in Höhe von 2 % gerechnet. Ab 01.01.2027 beträgt diese 3 % p. A. "]
[]
[]
[null,"Jahr","Monate","Arbeitnehmerbrutto","Mobilitätszuschuss (Jobticket HVV)","Jahressonderzahlung","Arbeitgeberanteil","Versorgungzuschlag","Landesunfallkasse","Gesamt","Anzahl","Gesamt"]
[null,{"$f":"IF(C9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!J20,IF(C9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!J20,\"1900\"))","v":"1900"},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$G$55,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$G$55,\"0\"))","v":"0"},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$G$69,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$G$69,\"0\"))","v":"0"},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$I$69,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$I$69,\"0\"))","v":"0"},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$J$69,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$J$69,\"0\"))","v":"0"},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$K$69,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$K$69,\"0\"))","v":"0"},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$L$69,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$L$69,\"0\"))","v":"0"},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$M$69,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$M$69,\"0\"))","v":"0"},{"$f":"SUM(D25:I25)","v":{"v":0,"d":"0.00"}},{"$f":"IF(J25=0,0,$G$8)","v":0},{"$f":"J25*G8","v":{"v":0,"d":"0.00"}}]
[null,{"$f":"B25+1","v":1901},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$V$55,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$V$55,\"0\"))","v":"0"},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$V$69,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$V$69,\"0\"))","v":"0"},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$Y$69,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$Y$69,\"0\"))","v":"0"},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$Z$69,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$Z$69,\"0\"))","v":"0"},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$AA$69,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$AA$69,\"0\"))","v":"0"},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$AB$69,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$AB$69,\"0\"))","v":"0"},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$AC$69,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$AC$69,\"0\"))","v":"0"},{"$f":"SUM(D26:I26)","v":{"v":0,"d":"0.00"}},0,{"$f":"J26*K26","v":{"v":0,"d":"0.00"}}]
[null,{"$f":"B26+1","v":1902},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$AL$55,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$AL$55,\"0\"))","v":"0"},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$AL$69,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$AL$69,\"0\"))","v":"0"},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$AO$69,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$AO$69,\"0\"))","v":"0"},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$AP$69,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$AP$69,\"0\"))","v":"0"},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$AQ$69,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$AQ$69,\"0\"))","v":"0"},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$AR$69,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$AR$69,\"0\"))","v":"0"},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$AS$69,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$AS$69,\"0\"))","v":"0"},{"v":0,"d":"0.00"},0,{"v":0,"d":"0.00"}]
[null,{"$f":"B27+1","v":1903},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$G$75,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$G$75,\"0\"))","v":"0"},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$G$89,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$G$89,\"0\"))","v":"0"},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$I$89,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$I$89,\"0\"))","v":"0"},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$J$89,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$J$89,\"0\"))","v":"0"},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$K$89,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$K$89,\"0\"))","v":"0"},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$L$89,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$L$89,\"0\"))","v":"0"},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$M$89,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$M$89,\"0\"))","v":"0"},{"v":0,"d":"0.00"},0,{"v":0,"d":"0.00"}]
[null,{"$f":"B28+1","v":1904},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$V$75,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$V$75,\"0\"))","v":"0"},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$V$89,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$V$89,\"0\"))","v":"0"},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$Y$89,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$Y$89,\"0\"))","v":"0"},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$Z$89,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$Z$89,\"0\"))","v":"0"},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$AA$89,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$AA$89,\"0\"))","v":"0"},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$AB$89,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$AB$89,\"0\"))","v":"0"},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$AC$89,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$AC$89,\"0\"))","v":"0"},{"v":0,"d":"0.00"},0,{"v":0,"d":"0.00"}]
[null,{"$f":"B29+1","v":1905},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$AL$75,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$AL$75,\"0\"))","v":"0"},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$AL$89,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$AL$89,\"0\"))","v":"0"},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$AO$89,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$AO$89,\"0\"))","v":"0"},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$AP$89,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$AP$89,\"0\"))","v":"0"},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$AQ$89,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$AQ$89,\"0\"))","v":"0"},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$AR$89,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$AR$89,\"0\"))","v":"0"},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$AS$89,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$AS$89,\"0\"))","v":"0"},{"v":0,"d":"0.00"},0,{"v":0,"d":"0.00"}]
[null,"Gesamt",{"$f":"SUM(C25:C30)","v":0},{"$f":"SUM(D25:D30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E25:E30)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(J25:J30)","v":{"v":0,"d":"0.00"}},{"$f":"G8","v":0},{"v":0,"d":"0.00"}]
[null,"*Alle Angaben ohne Gewähr! Bitte beachten Sie, dass die errechneten Beträge (Plan-Werte) von den tatsächlichen Werten (IST-Werte) abweichen können. "]

{"sheet":"PKHR_für_SHK_WHK_TUT","index":2,"n_rows":26,"n_cols":10,"rows_kept":26,"merged":[[6,2,6,3],[7,2,7,3],[8,2,8,3],[9,1,10,1],[10,5,10,7],[11,2,11,3],[12,2,12,3],[13,2,13,3],[14,1,14,5],[16,1,16,5]]}
[]
[]
[null,"Personalkostenhochrechnung für SHK/WHK/ TUT*"]
[null,{"$f":"'HR-DM (U3,U4,U5AUF)'!$B$3","v":"Stand: 20.05.2026 (BITTE AKTUELLE VERSION NUTZEN - ZURZEIT VERSION V05)"}]
[]
[null,"Bitte nur die roten Felder (PFLICHTFELDER) und die blauen Felder (KANNFELDER) ausfüllen! "]
[null,"Erstellungsdatum:",{"$nulls":5},"Personenanzahl"]
[null,"Projekt: "]
[null,"Finanzierungsart (Landesmittel/ Drittmittel):","Bitte auswählen"]
[null,"Beschäftigungszeitraum (max. 6 Jahre):","von ","bis"]
[{"$nulls":5},"Berechnung Wochenstunden in Monatsstunden  (SHK/WHK)"]
[null,"SHK/WHK/TUT","Bitte auswählen",null,null,"Wochenstunden","Wochenfaktor","Monatsstunden"]
[null,"Kalkulatorische Tariferhöhung1)",{"$f":"IF('HR-SHK, WHK u.Tut'!$N$6=TRUE,\"Ja\",\"Nein\")","v":"Ja"},null,null,1,{"v":4.348,"d":"4.34800"},{"$f":"F13*G13","v":4}]
[null,{"$f":"'HR-SHK, WHK u.Tut'!P5","v":"Std. pro Monat"},{"$nulls":3},"Zeitberechnungen bei der Lohnabrechnung (lohn-info.de)"]
[null,"1) Ab dem 01.04.2028 wird mit einer jährlichen kalkulatorischen Tariferhöhung in Höhe von 3 % gerechnet. "]
[]
[]
[null,"Jahr","Monate","Std/ SWS","Arbeitnehmerbrutto","Arbeitgeberanteil","Landesunfallkasse","Gesamt","Anzahl","Gesamt"]
[null,{"$f":"'HR-SHK, WHK u.Tut'!G11","v":1900},{"$f":"'HR-SHK, WHK u.Tut'!F38","v":{"$error":"#NUM!"}},{"$f":"IFERROR(AVERAGE('HR-SHK, WHK u.Tut'!G19:J19),0)","v":0},{"$f":"'HR-SHK, WHK u.Tut'!F52","v":{"$error":"#N/A"}},{"$f":"'HR-SHK, WHK u.Tut'!G52","v":{"$error":"#N/A"}},{"$f":"'HR-SHK, WHK u.Tut'!H52","v":{"$error":"#N/A"}},{"$f":"SUM(E19:G19)","v":{"$error":"#N/A"}},{"$f":"IF(H19=0,0,$H$8)","v":{"$error":"#N/A"}},{"$f":"H19*I19","v":{"$error":"#N/A"}}]
[null,{"$f":"B19+1","v":1901},{"$f":"'HR-SHK, WHK u.Tut'!P38","v":0},{"$f":"IFERROR(AVERAGE('HR-SHK, WHK u.Tut'!K19:Q19),0)","v":0},{"$f":"'HR-SHK, WHK u.Tut'!P52","v":{"v":0,"d":"0.00"}},{"$f":"'HR-SHK, WHK u.Tut'!R52","v":{"v":0,"d":"0.00"}},{"$f":"'HR-SHK, WHK u.Tut'!S52","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(H20=0,0,$I$19)","v":0},{"$f":"H20*I20","v":{"v":0,"d":"0.00"}}]
[null,{"$f":"B20+1","v":1902},{"$f":"'HR-SHK, WHK u.Tut'!AA38","v":0},{"$f":"IFERROR(AVERAGE('HR-SHK, WHK u.Tut'!R19:U19),0)","v":0},{"$f":"'HR-SHK, WHK u.Tut'!AA52","v":{"v":0,"d":"0.00"}},{"$f":"'HR-SHK, WHK u.Tut'!AC52","v":{"v":0,"d":"0.00"}},{"$f":"'HR-SHK, WHK u.Tut'!AD52","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(H21=0,0,$I$19)","v":0},{"v":0,"d":"0.00"}]
[null,{"$f":"B21+1","v":1903},{"$f":"'HR-SHK, WHK u.Tut'!F56","v":0},{"$f":"IFERROR(AVERAGE('HR-SHK, WHK u.Tut'!G30:J30),0)","v":0},{"$f":"'HR-SHK, WHK u.Tut'!F70","v":{"v":0,"d":"0.00"}},{"$f":"'HR-SHK, WHK u.Tut'!G70","v":{"v":0,"d":"0.00"}},{"$f":"'HR-SHK, WHK u.Tut'!H70","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},0,{"v":0,"d":"0.00"}]
[null,{"$f":"B22+1","v":1904},{"$f":"'HR-SHK, WHK u.Tut'!P56","v":0},{"$f":"IFERROR(AVERAGE('HR-SHK, WHK u.Tut'!K30:Q30),0)","v":0},{"$f":"'HR-SHK, WHK u.Tut'!P70","v":{"v":0,"d":"0.00"}},{"$f":"'HR-SHK, WHK u.Tut'!R70","v":{"v":0,"d":"0.00"}},{"$f":"'HR-SHK, WHK u.Tut'!S70","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},0,{"v":0,"d":"0.00"}]
[null,{"$f":"B23+1","v":1905},{"$f":"'HR-SHK, WHK u.Tut'!AA56","v":0},{"$f":"IFERROR(AVERAGE('HR-SHK, WHK u.Tut'!R30:U30),0)","v":0},{"$f":"'HR-SHK, WHK u.Tut'!AA70","v":{"v":0,"d":"0.00"}},{"$f":"'HR-SHK, WHK u.Tut'!AC70","v":{"v":0,"d":"0.00"}},{"$f":"'HR-SHK, WHK u.Tut'!AD70","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},0,{"v":0,"d":"0.00"}]
[null,"Gesamt",{"$f":"SUM(C19:C24)","v":{"$error":"#NUM!"}},null,{"$f":"SUM(E19:E24)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"I19","v":{"$error":"#N/A"}},{"$f":"SUM(J19:J24)","v":{"$error":"#N/A"}}]
[null,"*Alle Angaben ohne Gewähr! Bitte beachten Sie, dass die errechneten Beträge (Plan-Werte) von den tatsächlichen Werten (IST-Werte) abweichen können."]

{"sheet":"PKHR_für_AZA(P)","index":3,"n_rows":27,"n_cols":10,"rows_kept":27,"merged":[[5,2,5,3],[6,2,6,3],[7,1,8,1],[9,2,9,3],[10,2,10,3],[11,2,11,3],[12,2,12,3],[13,2,13,3],[14,1,14,6]]}
[]
[]
[null,"Personalkostenhochrechnung (PKHR) für AZA(P) Anträge (z. B. BMBF-Projekte)*"]
[null,{"$f":"'HR-DM (U3,U4,U5AUF)'!$B$3","v":"Stand: 20.05.2026 (BITTE AKTUELLE VERSION NUTZEN - ZURZEIT VERSION V05)"}]
[]
[null,"Erstellungsdatum:",{"$f":"IF(ISBLANK(PKHR_für_Tarifpersonal!$C$7)=TRUE,\"\",PKHR_für_Tarifpersonal!$C$7)","v":""},{"$nulls":3},"Personenanzahl"]
[null,"Projekt: ",{"$f":"IF(ISBLANK(PKHR_für_Tarifpersonal!$C$8)=TRUE,\"\",PKHR_für_Tarifpersonal!$C$8)","v":""},{"$nulls":3},{"$f":"PKHR_für_Tarifpersonal!G8","v":0}]
[null,"Beschäftigungszeitraum:","von","bis"]
[null,null,{"$f":"IF(ISBLANK('HR-AZA(P)'!M6)=TRUE,\"-\",'HR-AZA(P)'!M6)","v":"00:00:00"},{"$f":"IF(ISBLANK('HR-AZA(P)'!N6)=TRUE,\"-\",'HR-AZA(P)'!N6)","v":"00:00:00"}]
[null,"Entgeltgruppe: ",{"$f":"'HR-AZA(P)'!P6","v":"Bitte auswählen"}]
[null,"Stufe:",{"$f":"'HR-AZA(P)'!Q6","v":"Bitte auswählen"}]
[null,"Nächster Stufenaufstieg: ",{"$f":"IF(ISBLANK('HR-AZA(P)'!O6)=TRUE,\"-\",'HR-AZA(P)'!V6)","v":{"$error":"#VALUE!"}}]
[null,"Kalkulatorische Tariferhöhung1)",{"$f":"IF('HR-AZA(P)'!$X$5=TRUE,\"Ja\",\"Nein\")","v":"Ja"}]
[null,"Stellenanteil in %:",{"$f":"'HR-AZA(P)'!O6","v":{"v":0,"d":"0.00%"}}]
[null,"2) Der derzeitige Tarifvertrag gilt bis zum 31.01.2028! Ab dem 01.02.2028 wird, falls angegeben, mit einer jährlichen kalkulatorischen Tariferhöhung  in Höhe von 3 % gerechnet."]
[]
[]
[null,"Jahr","Monate","Monatssatz","monatl.\nZuschläge","Monatssätze  gesamt","Zuschläge\n(JSZ) gesamt","gesamt","Anzahl","Gesamt"]
[null,{"$f":"'HR-AZA(P)'!P104","v":1900},{"$f":"'HR-AZA(P)'!Q104","v":{"$error":"#NUM!"}},{"$f":"'HR-AZA(P)'!V104","v":{"v":0,"d":"0.00"}},{"$f":"'HR-AZA(P)'!Z104","v":{"$error":"#N/A"}},{"$f":"'HR-AZA(P)'!W104","v":{"$error":"#NUM!"}},{"$f":"'HR-AZA(P)'!AA104","v":{"$error":"#NUM!"}},{"$f":"'HR-AZA(P)'!AB104","v":{"$error":"#NUM!"}},{"$f":"IF(H19=0,0,$G$7)","v":{"$error":"#NUM!"}},{"$f":"H19*I19","v":{"$error":"#NUM!"}}]
[null,{"$f":"'HR-AZA(P)'!P105","v":1901},{"$f":"'HR-AZA(P)'!Q105","v":0},{"$f":"'HR-AZA(P)'!V105","v":{"v":0,"d":"0.00"}},{"$f":"'HR-AZA(P)'!Z105","v":{"$error":"#N/A"}},{"$f":"'HR-AZA(P)'!W105","v":{"v":0,"d":"0.00"}},{"$f":"'HR-AZA(P)'!AA105","v":{"$error":"#N/A"}},{"$f":"'HR-AZA(P)'!AB105","v":{"$error":"#N/A"}},{"$f":"IF(H20=0,0,$I$19)","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,{"$f":"'HR-AZA(P)'!P106","v":1902},{"$f":"'HR-AZA(P)'!Q106","v":0},{"$f":"'HR-AZA(P)'!V106","v":{"v":0,"d":"0.00"}},{"$f":"'HR-AZA(P)'!Z106","v":{"$error":"#N/A"}},{"$f":"'HR-AZA(P)'!W106","v":{"v":0,"d":"0.00"}},{"$f":"'HR-AZA(P)'!AA106","v":{"$error":"#N/A"}},{"$f":"'HR-AZA(P)'!AB106","v":{"$error":"#N/A"}},{"$f":"IF(H21=0,0,$I$19)","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,{"$f":"'HR-AZA(P)'!P107","v":1903},{"$f":"'HR-AZA(P)'!Q107","v":0},{"$f":"'HR-AZA(P)'!V107","v":{"v":0,"d":"0.00"}},{"$f":"'HR-AZA(P)'!Z107","v":{"$error":"#N/A"}},{"$f":"'HR-AZA(P)'!W107","v":{"v":0,"d":"0.00"}},{"$f":"'HR-AZA(P)'!AA107","v":{"$error":"#N/A"}},{"$f":"'HR-AZA(P)'!AB107","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"'HR-AZA(P)'!P108","v":1904},{"$f":"'HR-AZA(P)'!Q108","v":0},{"$f":"'HR-AZA(P)'!V108","v":{"v":0,"d":"0.00"}},{"$f":"'HR-AZA(P)'!Z108","v":{"$error":"#N/A"}},{"$f":"'HR-AZA(P)'!W108","v":{"v":0,"d":"0.00"}},{"$f":"'HR-AZA(P)'!AA108","v":{"$error":"#N/A"}},{"$f":"'HR-AZA(P)'!AB108","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"'HR-AZA(P)'!P109","v":1905},{"$f":"'HR-AZA(P)'!Q109","v":0},{"$f":"'HR-AZA(P)'!V109","v":{"v":0,"d":"0.00"}},{"$f":"'HR-AZA(P)'!Z109","v":{"$error":"#N/A"}},{"$f":"'HR-AZA(P)'!W109","v":{"v":0,"d":"0.00"}},{"$f":"'HR-AZA(P)'!AA109","v":{"$error":"#N/A"}},{"$f":"'HR-AZA(P)'!AB109","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Gesamt",{"$f":"SUM(C19:C24)","v":{"$error":"#NUM!"}},null,null,{"$f":"SUM(F19:F24)","v":{"$error":"#NUM!"}},{"$f":"SUM(G19:G24)","v":{"$error":"#NUM!"}},{"$f":"SUM(H19:H24)","v":{"$error":"#NUM!"}},{"$f":"I19","v":{"$error":"#NUM!"}},{"$f":"SUM(J19:J24)","v":{"$error":"#NUM!"}}]
[]
[null,"*Alle Angaben ohne Gewähr!"]

{"sheet":"HR-DM (U3,U4,U5AUF)","index":4,"n_rows":105,"n_cols":46,"rows_kept":105,"hidden":true,"merged":[[4,8,4,10],[4,37,4,39],[5,8,5,10],[5,37,5,39],[19,9,19,14],[19,15,19,26],[19,27,19,32],[20,22,20,24],[21,22,21,24],[23,9,23,10],[23,11,23,12],[23,13,23,14],[23,15,23,16],[23,21,23,24],[23,25,23,26],[23,27,23,28],[23,29,23,30],[23,31,23,32],[24,9,24,10],[24,11,24,12],[24,13,24,14],[24,15,24,16],[24,21,24,24],[24,25,24,26],[24,27,24,28],[24,29,24,30],[24,31,24,32],[25,9,25,10],[25,11,25,12],[25,13,25,14],[25,15,25,16],[25,21,25,24],[25,25,25,26],[25,27,25,28],[25,29,25,30],[25,31,25,32],[26,9,26,10],[26,11,26,12],[26,13,26,14],[26,15,26,16],[26,21,26,24],[26,25,26,26],[26,27,26,28],[26,29,26,30],[26,31,26,32],[27,9,27,10],[27,11,27,12],[27,13,27,14],[27,15,27,16],[27,21,27,24],[27,25,27,26],[27,27,27,28],[27,29,27,30],[27,31,27,32],[28,9,28,14],[28,15,28,26],[28,27,28,32],[29,9,29,10],[29,11,29,12],[29,13,29,14],[29,15,29,16],[29,21,29,24],[29,25,29,26],[29,27,29,28],[29,29,29,30],[29,31,29,32],[30,9,30,10],[30,11,30,12],[30,13,30,14],[30,15,30,16],[30,21,30,24],[30,25,30,26],[30,27,30,28],[30,29,30,30],[30,31,30,32],[31,9,31,10],[31,11,31,12],[31,13,31,14],[31,15,31,16],[31,21,31,24],[31,25,31,26],[31,27,31,28],[31,29,31,30],[31,31,31,32],[33,9,33,14],[33,15,33,26],[33,27,33,32],[34,22,34,24],[35,22,35,24],[37,9,37,10],[37,11,37,12],[37,13,37,14],[37,15,37,16],[37,21,37,24],[37,25,37,26],[37,27,37,28],[37,29,37,30],[37,31,37,32],[38,9,38,10],[38,11,38,12],[38,13,38,14],[38,15,38,16],[38,21,38,24],[38,25,38,26],[38,27,38,28],[38,29,38,30],[38,31,38,32],[39,9,39,10],[39,11,39,12],[39,13,39,14],[39,15,39,16],[39,21,39,24],[39,25,39,26],[39,27,39,28],[39,29,39,30],[39,31,39,32],[40,9,40,10],[40,11,40,12],[40,13,40,14],[40,15,40,16],[40,21,40,24],[40,25,40,26],[40,27,40,28],[40,29,40,30],[40,31,40,32],[41,9,41,10],[41,11,41,12],[41,13,41,14],[41,15,41,16],[41,21,41,24],[41,25,41,26],[41,27,41,28],[41,29,41,30],[41,31,41,32],[42,9,42,14],[42,15,42,26],[42,27,42,32],[43,9,43,10],[43,11,43,12],[43,13,43,14],[43,15,43,16],[43,21,43,24],[43,25,43,26],[43,27,43,28],[43,29,43,30],[43,31,43,32],[44,9,44,10],[44,11,44,12],[44,13,44,14],[44,15,44,16],[44,21,44,24],[44,25,44,26],[44,27,44,28],[44,29,44,30],[44,31,44,32],[45,9,45,10],[45,11,45,12],[45,13,45,14],[45,15,45,16],[45,21,45,24],[45,25,45,26],[45,27,45,28],[45,29,45,30],[45,31,45,32],[54,15,54,16],[54,21,54,22],[54,31,54,32],[54,37,54,38],[55,15,55,16],[55,21,55,22],[55,31,55,32],[55,37,55,38],[56,15,56,16],[56,21,56,22],[56,31,56,32],[56,37,56,38],[57,15,57,16],[57,21,57,22],[57,31,57,32],[57,37,57,38],[58,15,58,16],[58,21,58,22],[58,31,58,32],[58,37,58,38],[59,15,59,16],[59,21,59,22],[59,31,59,32],[59,37,59,38],[60,15,60,16],[60,21,60,22],[60,31,60,32],[60,37,60,38],[61,15,61,16],[61,21,61,22],[61,31,61,32],[61,37,61,38],[62,15,62,16],[62,21,62,22],[62,31,62,32],[62,37,62,38],[63,15,63,16],[63,21,63,22],[63,31,63,32],[63,37,63,38],[64,15,64,16],[64,21,64,22],[64,31,64,32],[64,37,64,38],[65,15,65,16],[65,21,65,22],[65,31,65,32],[65,37,65,38],[66,15,66,16],[66,21,66,22],[66,31,66,32],[66,37,66,38],[67,15,67,16],[67,21,67,22],[67,31,67,32],[67,37,67,38],[68,15,68,16],[68,21,68,22],[68,31,68,32],[68,37,68,38],[69,21,69,22],[69,37,69,38],[71,15,71,16],[71,21,71,22],[71,31,71,32],[71,37,71,38],[74,15,74,16],[74,21,74,22],[74,31,74,32],[74,37,74,38],[75,15,75,16],[75,21,75,22],[75,31,75,32],[75,37,75,38],[76,15,76,16],[76,21,76,22],[76,31,76,32],[76,37,76,38],[77,15,77,16],[77,21,77,22],[77,31,77,32],[77,37,77,38],[78,15,78,16],[78,21,78,22],[78,31,78,32],[78,37,78,38],[79,15,79,16],[79,21,79,22],[79,31,79,32],[79,37,79,38],[80,15,80,16],[80,21,80,22],[80,31,80,32],[80,37,80,38],[81,15,81,16],[81,21,81,22],[81,31,81,32],[81,37,81,38],[82,15,82,16],[82,21,82,22],[82,31,82,32],[82,37,82,38],[83,15,83,16],[83,21,83,22],[83,31,83,32],[83,37,83,38],[84,15,84,16],[84,21,84,22],[84,31,84,32],[84,37,84,38],[85,15,85,16],[85,21,85,22],[85,31,85,32],[85,37,85,38],[86,15,86,16],[86,21,86,22],[86,31,86,32],[86,37,86,38],[87,15,87,16],[87,21,87,22],[87,31,87,32],[87,37,87,38],[88,15,88,16],[88,21,88,22],[88,31,88,32],[88,37,88,38],[89,21,89,22],[89,37,89,38],[91,15,91,16],[91,21,91,22],[91,31,91,32],[91,37,91,38],[95,1,95,11],[95,15,95,22],[95,25,95,28]]}
[]
[null,"Hochrechnung*"]
[null,{"$f":"PKHR_für_Tarifpersonal!B4","v":"Stand: 20.05.2026 (BITTE AKTUELLE VERSION NUTZEN - ZURZEIT VERSION V05)"}]
[null,"Bitte nur die roten Felder (PFLICHTFELDER) und die blauen Felder ausfüllen! Die gelben Felder können im Nachhinein für Korrekturen überschrieben werden."]
[null,"Erstellungsdatum",{"$nulls":4},"PSP-Element",null,"Projektbezeichnung",null,null,"Name/Pers.Nr","Beginn","Ende","Wochenstunden im Projekt in %","Entgeltgruppe (Drop Down)","Stufe\n(DropDown)",{"$nulls":4},"Stufenwechsel \nab4)","Finanzierungs-anteil für LUK",true,{"$nulls":13},"Bermerkung "]
[null,{"$f":"PKHR_für_Tarifpersonal!$C$7","v":"00:00:00"},{"$nulls":6},{"$f":"PKHR_für_Tarifpersonal!$C$8","v":0},{"$nulls":3},{"$f":"PKHR_für_Tarifpersonal!$C$11","v":"00:00:00"},{"$f":"PKHR_für_Tarifpersonal!$D$11","v":"00:00:00"},{"$f":"O8*J30/100*O10/J30*100","v":{"v":0,"d":"0.00%"}},{"$f":"PKHR_für_Tarifpersonal!$C$12","v":"Bitte auswählen"},{"$f":"PKHR_für_Tarifpersonal!$C$13","v":"Bitte auswählen"},{"$nulls":4},{"$f":"PKHR_für_Tarifpersonal!$C$14","v":{"$error":"#VALUE!"}},{"$f":"IF(O10=0,1,O10)","v":{"v":1,"d":"100.00%"}},true]
[{"$nulls":14},"Stellenanteil in %",{"$nulls":7},"Wochenstunden  Gesamt"]
[{"$nulls":14},{"$f":"PKHR_für_Tarifpersonal!$C$17","v":{"v":0,"d":"0.00%"}},{"$nulls":7},{"$f":"IF(O8=0,J30,O8*J30/100*100)","v":{"v":39,"d":"39.00"}},false]
[{"$nulls":14},"Projektanteil in %",{"$nulls":7},"Wochenstunden im Projekt",true]
[{"$nulls":14},{"$f":"PKHR_für_Tarifpersonal!$C$18","v":{"v":0,"d":"0.00%"}},{"$nulls":7},{"$f":"IF(O10=0,O6*W8,W8*O10)","v":{"v":0,"d":"0.00"}}]
[]
[{"$nulls":17},1,{"$f":"IF($Q$6+R12>6,\"\",$Q$6+R12)","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF(IF($Q$6+R12>6,0,DATE(YEAR(V6)+$Q$6+R12,MONTH(V6),DAY(V6)))>$N$6,\"01.01.1900\",IF($Q$6+R12>6,0,DATE(YEAR(V6)+$Q$6+R12,MONTH(V6),DAY(V6)))),\"01.01.1900\")","v":"01.01.1900"}]
[{"$nulls":17},2,{"$f":"IF($Q$6+R13>6,\"\",$Q$6+R13)","v":{"$error":"#VALUE!"}},{"$f":"IF(IF($Q$6+R13>6,0,DATE(YEAR(T12)+$Q$6+R13,MONTH(T12),DAY(T12)))>N$6,\"01.01.1900\",IF($Q$6+R13>6,0,DATE(YEAR(T12)+$Q$6+R13,MONTH(T12),DAY(T12))))","v":{"$error":"#VALUE!"}}]
[{"$nulls":17},3,{"$f":"IF($Q$6+R14>6,\"\",$Q$6+R14)","v":{"$error":"#VALUE!"}},{"$f":"IF(IF($Q$6+R14>6,0,DATE(YEAR(T13)+$Q$6+R14,MONTH(T13),DAY(T13)))>N$6,\"01.01.1900\",IF($Q$6+R14>6,0,DATE(YEAR(T13)+$Q$6+R14,MONTH(T13),DAY(T13))))","v":{"$error":"#VALUE!"}}]
[{"$nulls":17},4,{"$f":"IF($Q$6+R15>6,\"\",$Q$6+R15)","v":{"$error":"#VALUE!"}},{"$f":"IF(IF($Q$6+R15>6,0,DATE(YEAR(T14)+$Q$6+R15,MONTH(T14),DAY(T14)))>N$6,\"01.01.1900\",IF($Q$6+R15>6,0,DATE(YEAR(T14)+$Q$6+R15,MONTH(T14),DAY(T14))))","v":{"$error":"#VALUE!"}}]
[{"$nulls":17},5,{"$f":"IF($Q$6+R16>6,\"\",$Q$6+R16)","v":{"$error":"#VALUE!"}},{"$f":"IF(IF($Q$6+R16>6,0,DATE(YEAR(T15)+$Q$6+R16,MONTH(T15),DAY(T15)))>N$6,\"01.01.1900\",IF($Q$6+R16>6,0,DATE(YEAR(T15)+$Q$6+R16,MONTH(T15),DAY(T15))))","v":{"$error":"#VALUE!"}}]
[]
[]
[]
[{"$nulls":9},{"$f":"YEAR(M6)","v":1900},{"$nulls":5},{"$f":"J20+1","v":1901},{"$nulls":11},{"$f":"P20+1","v":1902}]
[{"$nulls":9},"von","bis","von","bis","von","bis","von","bis",{"$nulls":4},"von","bis",null,null,"von","bis","von","bis","von","bis","von","bis"]
[null,"Zeitraum (z. B. 01.01.20XX bis 31.12.20XX)",{"$nulls":7},{"$f":"IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(J20=YEAR($M$6),$M$6,\"\"))","v":"00:00:00"},{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(J20=YEAR($M$6),$M$6,\"\"))=\"\",\"\",IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(AND(J20=YEAR($N$6),$V$6>$N$6),$N$6,IF(J20=YEAR($V$6),$V$6-1,IF(J20=YEAR($T$12),$T$12-1,IF(J20=YEAR($T$13),$T$13-1,IF(J20=YEAR($T$14),$T$14-1,IF(J20=YEAR($T$15),$T$15-1,IF(J20=YEAR($T$16),$T$16-1,IF(YEAR($N$6)=J20,$N$6,DATE(J20,12,31)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(N6<V6,YEAR(N6)=YEAR(V6))=TRUE,\"\",IF(OR(ISBLANK(M6),ISBLANK(N6)),\"\",IF(AND(J20=YEAR($J$20),$V$6>$J$20),\"\",IF(J20=YEAR($V$6),$V$6,IF(J20=YEAR($T$12),$T$12,IF(J20=YEAR($T$13),$T$13,IF(J20=YEAR($T$14),$T$14,IF(J20=YEAR($T$15),$T$15,IF(J20=YEAR($T$16),$T$16,\"\")))))))))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(IF(AND(J20=YEAR($N$6),$V$6>$N$6),\"\",IF(J20=YEAR($V$6),$V$6,IF(J20=YEAR($T$12),$T$12,IF(J20=YEAR($T$13),$T$13,IF(J20=YEAR($T$14),$T$14,IF(J20=YEAR($T$15),$T$15,IF(J20=YEAR($T$16),$T$16,\"\")))))))=\"\",\"\",IF(YEAR($N$6)=J20,$N$6,DATE(J20,12,31))))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(YEAR(N6)<P20,\"\",IF(P20<YEAR($M$6),$M$6,IF(YEAR($N$6)>=P20,DATE(P20,1,1),\"\"))))","v":""},{"$f":"IF(IF(P20<YEAR($M$6),$M$6,IF(YEAR($N$6)>=P20,DATE(P20,1,1),\"\"))=\"\",\"\",IF(AND(MONTH(1)=MONTH($V$6),P20=YEAR($N$6)),$N$6,IF(AND($V$6<$N$6,$N$6>$T$12,),$N$6,IF(MONTH(1)=MONTH($V$6),DATE(P20,12,31),IF(AND(P20=YEAR($N$6),$V$6>$N$6),$N$6,IF(P20=YEAR($V$6),$V$6-1,IF(P20=YEAR($T$12),$T$12-1,IF(P20=YEAR($T$13),$T$13-1,IF(P20=YEAR($T$14),$T$14-1,IF(P20=YEAR($T$15),$T$15-1,IF(P20=YEAR($T$16),$T$16-1,IF(YEAR($N$6)=P20,$N$6,DATE(P20,12,31)))))))))))))","v":""},{"$nulls":4},{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(P20<YEAR($M$6),$M$6,IF(YEAR($N$6)>=P20,DATE(P20,1,1),\"\")))=\"\",\"\",IF(MONTH(1)=MONTH($V$6),\"\",IF(AND(P20=YEAR($N$6),$V$6>$N$6),\"\",IF(P20=YEAR($V$6),$V$6,IF(P20=YEAR($T$12),$T$12,IF(P20=YEAR($T$13),$T$13,IF(P20=YEAR($T$14),$T$14,IF(P20=YEAR($T$15),$T$15,IF(P20=YEAR($T$16),$T$16,\"\")))))))))","v":""},{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(P20<YEAR($M$6),$M$6,IF(YEAR($N$6)>=P20,DATE(P20,1,1),\"\")))=\"\",\"\",IF(MONTH(1)=MONTH($V$6),\"\",IF(IF(AND(P20=YEAR($N$6),$V$6>$N$6),\"\",IF(P20=YEAR($V$6),$V$6,IF(P20=YEAR($T$12),$T$12,IF(P20=YEAR($T$13),$T$13,IF(P20=YEAR($T$14),$T$14,IF(P20=YEAR($T$15),$T$15,IF(P20=YEAR($T$16),$T$16,\"\")))))))=\"\",\"\",IF(YEAR($N$6)=P20,$N$6,DATE(P20,12,31)))))","v":""},{"$nulls":4},{"$f":"IF(AB20<YEAR($M$6),$M$6,IF(YEAR($N$6)>=AB20,DATE(AB20,1,1),\"\"))","v":""},{"$f":"IF(IF(AB20<YEAR($M$6),$M$6,IF(YEAR($N$6)>=AB20,DATE(AB20,1,1),\"\"))=\"\",\"\",IF(AND(MONTH(1)=MONTH($V$6),AB20=YEAR($N$6)),$N$6,IF(AND($V$6<$N$6,$N$6>$T$12,),$N$6,IF(MONTH(1)=MONTH($V$6),DATE(AB20,12,31),IF(AND(AB20=YEAR($N$6),$V$6>$N$6),$N$6,IF(AB20=YEAR($V$6),$V$6-1,IF(AB20=YEAR($T$12),$T$12-1,IF(AB20=YEAR($T$13),$T$13-1,IF(AB20=YEAR($T$14),$T$14-1,IF(AB20=YEAR($T$15),$T$15-1,IF(AB20=YEAR($T$16),$T$16-1,IF(YEAR($N$6)=AB20,$N$6,DATE(AB20,12,31)))))))))))))","v":""},{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(AB20<YEAR($M$6),$M$6,IF(YEAR($N$6)>=AB20,DATE(AB20,1,1),\"\")))=\"\",\"\",IF(MONTH(1)=MONTH($V$6),\"\",IF(AND(AB20=YEAR($N$6),$V$6>$N$6),\"\",IF(AB20=YEAR($V$6),$V$6,IF(AB20=YEAR($T$12),$T$12,IF(AB20=YEAR($T$13),$T$13,IF(AB20=YEAR($T$14),$T$14,IF(AB20=YEAR($T$15),$T$15,IF(AB20=YEAR($T$16),$T$16,IF($N$6<$T$12,\"\",\"\"))))))))))","v":""},{"$f":"IF(AD22=\"\",\"\",IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(AB20<YEAR($M$6),$M$6,IF(YEAR($N$6)>=AB20,DATE(AB20,1,1),\"\")))=\"\",\"\",IF(MONTH(1)=MONTH($V$6),\"\",IF(IF(AND(AB20=YEAR($N$6),$V$6>$N$6),\"\",IF(AB20=YEAR($V$6),$V$6,IF(AB20=YEAR($T$12),$T$12,IF(AB20=YEAR($T$13),$T$13,IF(AB20=YEAR($T$14),$T$14,IF(AB20=YEAR($T$15),$T$15,IF(AB20=YEAR($T$16),$T$16,\"\")))))))=\"\",\"\",IF(YEAR($N$6)=AB20,$N$6,DATE(AB20,12,31))))))","v":""}]
[{"$nulls":9},{"$f":"IF(J22=\"\",0,(EOMONTH(J22,0)-J22+1)/(EOMONTH(J22,0)-EOMONTH(J22,-1))+(K22-EOMONTH(K22,-1))/(EOMONTH(K22,0)-EOMONTH(K22,-1))+MONTH(K22)-MONTH(J22)-1+(YEAR(K22)-YEAR(J22))*12)","v":{"$error":"#NUM!"}},{"$f":"IF(AND(DAY(J22)>1,MONTH(J22)<>MONTH(K22)),30-DAY(J22)+1,IF(J22=\"\",0,(IF(MONTH(J22)=MONTH(K22),IF(OR(K22=C57,K22=C58,K22=C59,K22=C60,K22=C61,K22=C62,K22=C63,K22=C64,K22=C65,K22=C66,K22=C67,K22=C68),30-DAY(J22)+1,IF(MONTH(J22)=MONTH(K22),DAY(K22)-DAY(J22)+1,0))))))","v":{"$error":"#VALUE!"}},{"$f":"IF(L22=\"\",0,(EOMONTH(L22,0)-L22+1)/(EOMONTH(L22,0)-EOMONTH(L22,-1))+(M22-EOMONTH(M22,-1))/(EOMONTH(M22,0)-EOMONTH(M22,-1))+MONTH(M22)-MONTH(L22)-1+(YEAR(M22)-YEAR(L22))*12)","v":{"$error":"#VALUE!"}},{"$f":"IF(L22=\"\",0,IF(AND(DAY(L22)=1,MONTH(L22)<>MONTH(M22)),30,IF(AND(DAY(L22)>1,MONTH(L22)<>MONTH(M22)),30-DAY(L22)+1,IF(MONTH(L22)=MONTH(M22),IF(OR(M22=C57,M22=C58,M22=C59,M22=C60,M22=C61,M22=C62,M22=C63,M22=C64,M22=C65,M22=C66,M22=C67,M22=C68),30-DAY(L22)+1,IF(MONTH(L22)=MONTH(M22),DAY(M22)-DAY(L22)+1,0))))))","v":{"$error":"#VALUE!"}},{"$f":"IF(N22=\"\",0,(EOMONTH(N22,0)-N22+1)/(EOMONTH(N22,0)-EOMONTH(N22,-1))+(O22-EOMONTH(O22,-1))/(EOMONTH(O22,0)-EOMONTH(O22,-1))+MONTH(O22)-MONTH(N22)-1+(YEAR(O22)-YEAR(N22))*12)","v":{"v":0,"d":"0.0"}},{"$f":"IF(N22=\"\",0,IF(AND(DAY(N22)=1,MONTH(N22)<>MONTH(O22)),30,IF(AND(DAY(N22)>1,MONTH(N22)<>MONTH(O22)),30-DAY(N22)+1,IF(MONTH(N22)=MONTH(O22),IF(OR(O22=C57,O22=C58,O22=C59,O22=C60,O22=C61,O22=C62,O22=C63,O22=C64,O22=C65,O22=C66,O22=C67,O22=C68),30-DAY(N22)+1,IF(MONTH(N22)=MONTH(O22),DAY(O22)-DAY(N22)+1,0))))))","v":0},{"$f":"IF(P22=\"\",0,(EOMONTH(P22,0)-P22+1)/(EOMONTH(P22,0)-EOMONTH(P22,-1))+(Q22-EOMONTH(Q22,-1))/(EOMONTH(Q22,0)-EOMONTH(Q22,-1))+MONTH(Q22)-MONTH(P22)-1+(YEAR(Q22)-YEAR(P22))*12)","v":{"v":0,"d":"0.0"}},{"$f":"IF(AND(DAY(P22)>1,MONTH(P22)<>MONTH(Q22)),30-DAY(P22)+1,IF(P22=\"\",0,(IF(MONTH(P22)=MONTH(Q22),IF(OR(Q22=R57,Q22=R58,Q22=R59,Q22=R60,Q22=R61,Q22=R62,Q22=R63,Q22=R64,Q22=R65,Q22=R66,Q22=R67,Q22=R68),30-DAY(P22)+1,IF(MONTH(P22)=MONTH(Q22),DAY(Q22)-DAY(P22)+1,0))))))","v":{"$error":"#VALUE!"}},{"$nulls":4},{"$f":"IF(V22=\"\",0,(EOMONTH(V22,0)-V22+1)/(EOMONTH(V22,0)-EOMONTH(V22,-1))+(W22-EOMONTH(W22,-1))/(EOMONTH(W22,0)-EOMONTH(W22,-1))+MONTH(W22)-MONTH(V22)-1+(YEAR(W22)-YEAR(V22))*12)","v":{"v":0,"d":"0.0"}},{"$f":"IF(V22=\"\",0,IF(AND(DAY(V22)=1,MONTH(V22)<>MONTH(W22)),30,IF(AND(DAY(V22)>1,MONTH(V22)<>MONTH(W22)),30-DAY(V22)+1,IF(MONTH(V22)=MONTH(W22),IF(OR(W22=R57,W22=R58,W22=R59,W22=R60,W22=R61,W22=R62,W22=R63,W22=R64,W22=R65,W22=R66,W22=R67,W22=R68),30-DAY(V22)+1,IF(MONTH(V22)=MONTH(W22),DAY(W22)-DAY(V22)+1,0))))))","v":0},null,null,{"$f":"IF(Z22=\"\",0,(EOMONTH(Z22,0)-Z22+1)/(EOMONTH(Z22,0)-EOMONTH(Z22,-1))+(AA22-EOMONTH(AA22,-1))/(EOMONTH(AA22,0)-EOMONTH(AA22,-1))+MONTH(AA22)-MONTH(Z22)-1+(YEAR(AA22)-YEAR(Z22))*12)","v":{"v":0,"d":"0.0"}},{"$f":"IF(Z22=\"\",0,IF(AND(DAY(Z22)=1,MONTH(Z22)<>MONTH(AA22)),30,IF(AND(DAY(Z22)>1,MONTH(Z22)<>MONTH(AA22)),30-DAY(Z22)+1,IF(MONTH(Z22)=MONTH(AA22),IF(OR(AA22=R57,AA22=R58,AA22=R59,AA22=R60,AA22=R61,AA22=R62,AA22=R63,AA22=R64,AA22=R65,AA22=R66,AA22=R67,AA22=R68),30-DAY(Z22)+1,IF(MONTH(Z22)=MONTH(AA22),DAY(AA22)-DAY(Z22)+1,0))))))","v":0},{"$f":"IF(AB22=\"\",0,(EOMONTH(AB22,0)-AB22+1)/(EOMONTH(AB22,0)-EOMONTH(AB22,-1))+(AC22-EOMONTH(AC22,-1))/(EOMONTH(AC22,0)-EOMONTH(AC22,-1))+MONTH(AC22)-MONTH(AB22)-1+(YEAR(AC22)-YEAR(AB22))*12)","v":{"v":0,"d":"0.0"}},{"$f":"IF(AND(DAY(AB22)>1,MONTH(AB22)<>MONTH(AC22)),30-DAY(AB22)+1,IF(AB22=\"\",0,(IF(MONTH(AB22)=MONTH(AC22),IF(OR(AC22=AH57,AC22=AH58,AC22=AH59,AC22=AH60,AC22=AH61,AC22=AH62,AC22=AH63,AC22=AH64,AC22=AH65,AC22=AH66,AC22=AH67,AC22=AH68),30-DAY(AB22)+1,IF(MONTH(AB22)=MONTH(AC22),DAY(AC22)-DAY(AB22)+1,0))))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AD22=\"\",0,(EOMONTH(AD22,0)-AD22+1)/(EOMONTH(AD22,0)-EOMONTH(AD22,-1))+(AE22-EOMONTH(AE22,-1))/(EOMONTH(AE22,0)-EOMONTH(AE22,-1))+MONTH(AE22)-MONTH(AD22)-1+(YEAR(AE22)-YEAR(AD22))*12)","v":{"v":0,"d":"0.0"}},{"$f":"IF(AD22=\"\",0,IF(AND(DAY(AD22)=1,MONTH(AD22)<>MONTH(AE22)),30,IF(AND(DAY(AD22)>1,MONTH(AD22)<>MONTH(AE22)),30-DAY(AD22)+1,IF(MONTH(AD22)=MONTH(AE22),IF(OR(AE22=AH57,AE22=AH58,AE22=AH59,AE22=AH60,AE22=AH61,AE22=AH62,AE22=AH63,AE22=AH64,AE22=AH65,AE22=AH66,AE22=AH67,AE22=AH68),30-DAY(AD22)+1,IF(MONTH(AD22)=MONTH(AE22),DAY(AE22)-DAY(AD22)+1,0))))))","v":0},{"$f":"IF(AF22=\"\",0,(EOMONTH(AF22,0)-AF22+1)/(EOMONTH(AF22,0)-EOMONTH(AF22,-1))+(AG22-EOMONTH(AG22,-1))/(EOMONTH(AG22,0)-EOMONTH(AG22,-1))+MONTH(AG22)-MONTH(AF22)-1+(YEAR(AG22)-YEAR(AF22))*12)","v":{"v":0,"d":"0.0"}},{"$f":"IF(AF22=\"\",0,IF(AND(DAY(AF22)=1,MONTH(AF22)<>MONTH(AG22)),30,IF(AND(DAY(AF22)>1,MONTH(AF22)<>MONTH(AG22)),30-DAY(AF22)+1,IF(MONTH(AF22)=MONTH(AG22),IF(OR(AG22=AH57,AG22=AH58,AG22=AH59,AG22=AH60,AG22=AH61,AG22=AH62,AG22=AH63,AG22=AH64,AG22=AH65,AG22=AH66,AG22=AH67,AG22=AH68),30-DAY(AF22)+1,IF(MONTH(AF22)=MONTH(AG22),DAY(AG22)-DAY(AF22)+1,0))))))","v":0}]
[null,"ENTGELT",{"$nulls":7},{"$f":"IF(J22=\"\",0,(J27*J31)*(J32+100%))","v":{"$error":"#N/A"}},null,{"$f":"IF(L22=\"\",0,(L27*L31)*(L32+100%))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(N22=\"\",0,(N27*N31)*(N32+100%))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(P22=\"\",0,(P27*P31)*(P32+100%))","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"IF(V22=\"\",0,(V27*V31)*(V32+100%))","v":{"v":0,"d":"0.00"}},{"$nulls":3},{"$f":"IF(Z22=\"\",0,(Z27*Z31)*(Z32+100%))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(AB22=\"\",0,(AB27*AB31)*(AB32+100%))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(AD22=\"\",0,(AD27*AD31)*(AD32+100%))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(AF22=\"\",0,(AF27*AF31)*(AF32+100%))","v":{"v":0,"d":"0.00"}}]
[null,"Entgeltgruppe",{"$nulls":7},{"$f":"IF(J22=\"\",\"\",P6)","v":"Bitte auswählen"},null,{"$f":"IF(L22=\"\",\"\",IF(IF(OR(ISBLANK(M6),ISBLANK(N6)),\"\",IF(AND(J20=YEAR($J$20),$V$6>$J$20),\"\",IF(J20=YEAR($V$6),$V$6,IF(J20=YEAR($T$12),$T$12,IF(J20=YEAR($T$13),$T$13,IF(J20=YEAR($T$14),$T$14,IF(J20=YEAR($T$15),$T$15,IF(J20=YEAR($T$16),$T$16,\"\"))))))))=\"\",\"\",$P$6))","v":{"$error":"#VALUE!"}},{"$nulls":3},{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(P20<YEAR($M$6),$M$6,IF(YEAR($N$6)>=P20,DATE(P20,1,1),\"\")))=\"\",\"\",$P$6)","v":""},{"$nulls":5},{"$f":"IF(OR(V22=$V$6,V22=$T$12,V22=$T$13,V22=$T$14,V22=$T$15,V22=$T$16),P25,\"\")","v":{"$error":"#VALUE!"}},{"$nulls":5},{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(AB20<YEAR($M$6),$M$6,IF(YEAR($N$6)>=AB20,DATE(AB20,1,1),\"\")))=\"\",\"\",$P$6)","v":""},null,{"$f":"IF(OR(AD22=$V$6,AD22=$T$12,AD22=$T$13,AD22=$T$14,AD22=$T$15,AD22=$T$16),AB25,\"\")","v":{"$error":"#VALUE!"}}]
[null,"Stufe1)",{"$nulls":7},{"$f":"IF(ISBLANK(Q6),\"\",Q6)","v":"Bitte auswählen"},null,{"$f":"IF(ISBLANK(V6),\"\",IF(L22=$V$6,$S$12,IF(L22=$T$12,$S$13,IF(L22=$T$13,$S$14,IF(L22=$T$14,$S$15,IF(L22=$T$15,$S$16,\"\"))))))","v":{"$error":"#VALUE!"}},{"$nulls":3},{"$f":"IF(P22=\"\",\"\",IF(P22=$V$6,S12,IF(YEAR(N6)<P20,\"\",IF(IF(L22=$V$6,$S$12,IF(L22=$T$12,$S$13,IF(L22=$T$13,$S$14,IF(L22=$T$14,$S$15,IF(L22=$T$15,$S$16,\"\")))))=\"\",J26,L26))))","v":""},{"$nulls":5},{"$f":"IF(V22=\"\",\"\",IF(ISBLANK(Q6),\"\",IF(V22=$V$6,$S$12,IF(V22=$T$12,$S$13,IF(V22=$T$13,$S$14,IF(V22=$T$14,$S$15,IF(V22=$T$15,$S$16,\"\")))))))","v":""},{"$nulls":5},{"$f":"IF(AB22=\"\",\"\",IF(AB22=$V$6,$S$12,IF(AB22=$T$12,$S$13,IF(AB22=$T$13,$S$14,IF(AB22=$T$14,$S$15,IF(AB22=$T$15,$S$16,IF(V26=\"\",P26,V26)))))))","v":""},null,{"$f":"IF(AD22=\"\",\"\",IF(ISBLANK(V6),\"\",IF(AD22=$V$6,$S$12,IF(AD22=$T$12,$S$13,IF(AD22=$T$13,$S$14,IF(AD22=$T$14,$S$15,IF(AD22=$T$15,$S$16,\"\")))))))","v":""}]
[null,"Entgelt ",{"$nulls":7},{"$f":"IF(ISERROR(INDEX(EntgelteJahr1,MATCH(J25,GruppeJahr1,0),MATCH(J26,StufeJahr1,0))),0,INDEX(EntgelteJahr1,MATCH(J25,GruppeJahr1,0),MATCH(J26,StufeJahr1,0)))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr1,MATCH(L25,GruppeJahr1,0),MATCH(L26,StufeJahr1,0))),0,INDEX(EntgelteJahr1,MATCH(L25,GruppeJahr1,0),MATCH(L26,StufeJahr1,0)))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr1,MATCH(N25,GruppeJahr1,0),MATCH(N26,StufeJahr1,0))),0,INDEX(EntgelteJahr1,MATCH(N25,GruppeJahr1,0),MATCH(N26,StufeJahr1,0)))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr2,MATCH(P25,GruppeJahr2,0),MATCH(P26,StufeJahr2,0))),0,INDEX(EntgelteJahr2,MATCH(P25,GruppeJahr2,0),MATCH(P26,StufeJahr2,0)))","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"IF(ISERROR(INDEX(EntgelteJahr2,MATCH(V25,GruppeJahr2,0),MATCH(V26,StufeJahr2,0))),0,INDEX(EntgelteJahr2,MATCH(V25,GruppeJahr2,0),MATCH(V26,StufeJahr2,0)))","v":{"v":0,"d":"0.00"}},{"$nulls":3},{"$f":"IF(ISERROR(INDEX(EntgelteJahr2,MATCH(Z25,GruppeJahr2,0),MATCH(Z26,StufeJahr2,0))),0,INDEX(EntgelteJahr2,MATCH(Z25,GruppeJahr2,0),MATCH(Z26,StufeJahr2,0)))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr3,MATCH(AB25,GruppeJahr3,0),MATCH(AB26,StufeJahr3,0))),0,INDEX(EntgelteJahr3,MATCH(AB25,GruppeJahr3,0),MATCH(AB26,StufeJahr3,0)))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr3,MATCH(AD25,GruppeJahr3,0),MATCH(AD26,StufeJahr3,0))),0,INDEX(EntgelteJahr3,MATCH(AD25,GruppeJahr3,0),MATCH(AD26,StufeJahr3,0)))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr3,MATCH(AF25,GruppeJahr3,0),MATCH(AF26,StufeJahr3,0))),0,INDEX(EntgelteJahr3,MATCH(AF25,GruppeJahr3,0),MATCH(AF26,StufeJahr3,0)))","v":{"v":0,"d":"0.00"}}]
[null,"Jahressonderzahlung (JSZ)2)",{"$nulls":7},{"$f":"IF(ISERROR(INDEX(JszJahr1,MATCH(J25,JszGrJahr1,0),MATCH(J26,JszStJahr1,0))),0,(INDEX(JszJahr1,MATCH(J25,JszGrJahr1,0),MATCH(J26,JszStJahr1,0))))","v":{"v":0,"d":"0.00%"}},null,{"$f":"IF(ISERROR(INDEX(JszJahr1,MATCH(L25,JszGrJahr1,0),MATCH(L26,JszStJahr1,0))),0,(INDEX(JszJahr1,MATCH(L25,JszGrJahr1,0),MATCH(L26,JszStJahr1,0))))","v":{"v":0,"d":"0.00%"}},null,{"$f":"IF(ISERROR(INDEX(JszJahr1,MATCH(N25,JszGrJahr1,0),MATCH(N26,JszStJahr1,0))),0,(INDEX(JszJahr1,MATCH(N25,JszGrJahr1,0),MATCH(N26,JszStJahr1,0))))","v":{"v":0,"d":"0.00%"}},null,{"$f":"IF(ISERROR(INDEX(JszJahr2,MATCH(P25,JszGrJahr2,0),MATCH(P26,JszStJahr2,0))),0,(INDEX(JszJahr2,MATCH(P25,JszGrJahr2,0),MATCH(P26,JszStJahr2,0))))","v":{"v":0,"d":"0.00%"}},{"$nulls":5},{"$f":"IF(ISERROR(INDEX(JszJahr2,MATCH(V25,JszGrJahr2,0),MATCH(V26,JszStJahr2,0))),0,(INDEX(JszJahr2,MATCH(V25,JszGrJahr2,0),MATCH(V26,JszStJahr2,0))))","v":{"v":0,"d":"0.00%"}},{"$nulls":3},{"$f":"IF(ISERROR(INDEX(JszJahr2,MATCH(Z25,JszGrJahr2,0),MATCH(Z26,JszStJahr2,0))),0,(INDEX(JszJahr2,MATCH(Z25,JszGrJahr2,0),MATCH(Z26,JszStJahr2,0))))","v":{"v":0,"d":"0.00%"}},null,{"$f":"IF(ISERROR(INDEX(JszJahr3,MATCH(AB25,JszGrJahr3,0),MATCH(AB26,JszStJahr3,0))),0,(INDEX(JszJahr3,MATCH(AB25,JszGrJahr3,0),MATCH(AB26,JszStJahr3,0))))","v":{"v":0,"d":"0.00%"}},null,{"$f":"IF(ISERROR(INDEX(JszJahr3,MATCH(AD25,JszGrJahr3,0),MATCH(AD26,JszStJahr3,0))),0,(INDEX(JszJahr3,MATCH(AD25,JszGrJahr3,0),MATCH(AD26,JszStJahr3,0))))","v":{"v":0,"d":"0.00%"}},null,{"$f":"IF(ISERROR(INDEX(JszJahr3,MATCH(AF25,JszGrJahr3,0),MATCH(AF26,JszStJahr3,0))),0,(INDEX(JszJahr3,MATCH(AF25,JszGrJahr3,0),MATCH(AF26,JszStJahr3,0))))","v":{"v":0,"d":"0.00%"}}]
[null,"Anspruch im Kalenderjahr vorhanden?",{"$nulls":7},{"$f":"IF(SUM(D68:F68)>0,\"ja\",\"nein\")","v":{"$error":"#VALUE!"}},{"$nulls":5},{"$f":"IF(SUM(S68:U68)>0,\"ja\",\"nein\")","v":"nein"},{"$nulls":11},{"$f":"IF(SUM(AI68:AK68)>0,\"ja\",\"nein\")","v":"nein"}]
[null,"regelmäßige Arbeitszeit Std./Woche (=100%)",{"$nulls":7},{"$f":"StundenJahr1","v":{"v":39,"d":"39.00"}},null,{"$f":"StundenJahr1","v":{"v":39,"d":"39.00"}},null,{"$f":"StundenJahr1","v":{"v":39,"d":"39.00"}},null,{"$f":"StundenJahr2","v":{"v":39,"d":"39.00"}},{"$nulls":5},{"$f":"StundenJahr2","v":{"v":39,"d":"39.00"}},{"$nulls":3},{"$f":"StundenJahr2","v":{"v":39,"d":"39.00"}},null,{"$f":"StundenJahr3","v":{"v":39,"d":"39.00"}},null,{"$f":"StundenJahr3","v":{"v":39,"d":"39.00"}},null,{"$f":"StundenJahr3","v":{"v":39,"d":"39.00"}}]
[null,"Anteil in % ( Std./ Woche)",{"$nulls":7},{"$f":"IF(J22=\"\",\"\",IF(YEAR(M6)<$J$20,\"\",$O$6))","v":{"v":0,"d":"0.00%"}},null,{"$f":"IF(L27>0,$O$6,0)","v":{"v":0,"d":"0.00%"}},{"$nulls":3},{"$f":"IF(YEAR($N$6)<$P$20,\"\",$O$6)","v":""},{"$nulls":5},{"$f":"IF(V27>0,$O$6,0)","v":{"v":0,"d":"0.00%"}},{"$nulls":5},{"$f":"IF(YEAR($N$6)<$AB$20,\"\",$O$6)","v":""},null,{"$f":"IF(AD27>0,$O$6,0)","v":{"v":0,"d":"0.00%"}}]
[null,"ggf. Kalkulation Tariferhöhung3)",{"$nulls":7},{"$f":"IF($X$5=TRUE,ZuschlagJahr1,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr1,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr1,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr2,0)","v":{"$error":"#N/A"}},{"$nulls":5},{"$f":"IF($X$5=TRUE,ZuschlagJahr2,0)","v":{"$error":"#N/A"}},{"$nulls":3},{"$f":"IF($X$5=TRUE,ZuschlagJahr2,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr3,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr3,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr3,0)","v":{"$error":"#N/A"}}]
[]
[{"$nulls":9},{"$f":"AB20+1","v":1903},{"$nulls":5},{"$f":"J34+1","v":1904},{"$nulls":11},{"$f":"P34+1","v":1905}]
[{"$nulls":9},"von","bis","von","bis","von","bis","von","bis",{"$nulls":4},"von","bis",null,null,"von","bis","von","bis","von","bis","von","bis"]
[null,"Zeitraum (z. B. 01.01.20XX bis 31.12.20XX)",{"$nulls":7},{"$f":"IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(J34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=J34,DATE(J34,1,1),\"\")))","v":""},{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(J34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=J34,DATE(J34,1,1),\"\")))=\"\",\"\",IF(AND(MONTH(1)=MONTH($V$6),J34=YEAR($N$6)),$N$6,IF(AND($V$6<$N$6,$N$6>$T$12,),$N$6,IF(MONTH(1)=MONTH($V$6),DATE(J34,12,31),IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(AND(J34=YEAR($N$6),$V$6>$N$6),$N$6,IF(J34=YEAR($V$6),$V$6-1,IF(J34=YEAR($T$12),$T$12-1,IF(J34=YEAR($T$13),$T$13-1,IF(J34=YEAR($T$14),$T$14-1,IF(J34=YEAR($T$15),$T$15-1,IF(J34=YEAR($T$16),$T$16-1,IF(YEAR($N$6)=J34,$N$6,DATE(J34,12,31))))))))))))))","v":""},{"$f":"IF(YEAR(N6)<J34,\"\",IF(OR(ISBLANK(M6),ISBLANK(N6)),\"\",IF(AND(J34=YEAR($N$6),$V$6>$N$6),\"\",IF(MONTH(1)=MONTH($V$6),\"\",IF(J34=YEAR($V$6),$V$6,IF(J34=YEAR($T$12),$T$12,IF(J34=YEAR($T$13),$T$13,IF(J34=YEAR($T$14),$T$14,IF(J34=YEAR($T$15),$T$15,IF(J34=YEAR($T$16),$T$16,IF($N$6<$T$12,\"\",\"\")))))))))))","v":""},{"$f":"IF(L36=\"\",\"\",IF(YEAR(N6)<J34,\"\",IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(MONTH(1)=MONTH($V$6),\"\",IF(IF(AND(J34=YEAR($N$6),$V$6>$N$6),\"\",IF(J34=YEAR($V$6),$V$6,IF(J34=YEAR($T$12),$T$12,IF(J34=YEAR($T$13),$T$13,IF(J34=YEAR($T$14),$T$14,IF(J34=YEAR($T$15),$T$15,IF(J34=YEAR($T$16),$T$16,\"\")))))))=\"\",\"\",IF(YEAR($N$6)=J34,$N$6,DATE(J34,12,31)))))))","v":""},null,null,{"$f":"IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(P34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=P34,DATE(P34,1,1),\"\")))","v":""},{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(P34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=P34,DATE(P34,1,1),\"\")))=\"\",\"\",IF(AND(MONTH(1)=MONTH($V$6),P34=YEAR($N$6)),$N$6,IF(AND($V$6<$N$6,$N$6>$T$12,),$N$6,IF(MONTH(1)=MONTH($V$6),DATE(P34,12,31),IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(AND(P34=YEAR($N$6),$V$6>$N$6),$N$6,IF(P34=YEAR($V$6),$V$6-1,IF(P34=YEAR($T$12),$T$12-1,IF(P34=YEAR($T$13),$T$13-1,IF(P34=YEAR($T$14),$T$14-1,IF(P34=YEAR($T$15),$T$15-1,IF(P34=YEAR($T$16),$T$16-1,IF(YEAR($N$6)=P34,$N$6,DATE(P34,12,31))))))))))))))","v":""},{"$nulls":4},{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(P34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=P34,DATE(P34,1,1),\"\")))=\"\",\"\",IF(MONTH(1)=MONTH($V$6),\"\",IF(AND(P34=YEAR($N$6),$V$6>$N$6),\"\",IF(P34=YEAR($V$6),$V$6,IF(P34=YEAR($T$12),$T$12,IF(P34=YEAR($T$13),$T$13,IF(P34=YEAR($T$14),$T$14,IF(P34=YEAR($T$15),$T$15,IF(P34=YEAR($T$16),$T$16,IF($N$6<$T$12,\"\",\"\"))))))))))","v":""},{"$f":"IF(V36=\"\",\"\",IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(P34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=P34,DATE(P34,1,1),\"\")))=\"\",\"\",IF(MONTH(1)=MONTH($V$6),\"\",IF(IF(AND(P34=YEAR($N$6),$V$6>$N$6),\"\",IF(P34=YEAR($V$6),$V$6,IF(P34=YEAR($T$12),$T$12,IF(P34=YEAR($T$13),$T$13,IF(P34=YEAR($T$14),$T$14,IF(P34=YEAR($T$15),$T$15,IF(P34=YEAR($T$16),$T$16,\"\")))))))=\"\",\"\",IF(YEAR($N$6)=P34,$N$6,DATE(P34,12,31))))))","v":""},{"$nulls":4},{"$f":"IF(AB34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=AB34,DATE(AB34,1,1),\"\"))","v":""},{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(AB34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=AB34,DATE(AB34,1,1),\"\")))=\"\",\"\",IF(AND(MONTH(1)=MONTH($V$6),AB34=YEAR($N$6)),$N$6,IF(AND($V$6<$N$6,$N$6>$T$12,),$N$6,IF(MONTH(1)=MONTH($V$6),DATE(AB34,12,31),IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(AND(AB34=YEAR($N$6),$V$6>$N$6),$N$6,IF(AB34=YEAR($V$6),$V$6-1,IF(AB34=YEAR($T$12),$T$12-1,IF(AB34=YEAR($T$13),$T$13-1,IF(AB34=YEAR($T$14),$T$14-1,IF(AB34=YEAR($T$15),$T$15-1,IF(AB34=YEAR($T$16),$T$16-1,IF(YEAR($N$6)=AB34,$N$6,DATE(AB34,12,31))))))))))))))","v":""},{"$f":"IF(IF(AB34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=AB34,DATE(AB34,1,1),\"\"))=\"\",\"\",IF(MONTH(1)=MONTH($V$6),\"\",IF(AND(AB34=YEAR($N$6),$V$6>$N$6),\"\",IF(AB34=YEAR($V$6),$V$6,IF(AB34=YEAR($T$12),$T$12,IF(AB34=YEAR($T$13),$T$13,IF(AB34=YEAR($T$14),$T$14,IF(AB34=YEAR($T$15),$T$15,IF(AB34=YEAR($T$16),$T$16,IF($N$6<$T$12,\"\",\"\"))))))))))","v":""},{"$f":"IF(AD36=\"\",\"\",IF(IF(AB34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=AB34,DATE(AB34,1,1),\"\"))=\"\",\"\",IF(MONTH(1)=MONTH($V$6),\"\",IF(IF(AND(AB34=YEAR($N$6),$V$6>$N$6),\"\",IF(AB34=YEAR($V$6),$V$6,IF(AB34=YEAR($T$12),$T$12,IF(AB34=YEAR($T$13),$T$13,IF(AB34=YEAR($T$14),$T$14,IF(AB34=YEAR($T$15),$T$15,IF(AB34=YEAR($T$16),$T$16,\"\")))))))=\"\",\"\",IF(YEAR($N$6)=AB34,$N$6,DATE(AB34,12,31))))))","v":""}]
[{"$nulls":9},{"$f":"IF(J36=\"\",0,(EOMONTH(J36,0)-J36+1)/(EOMONTH(J36,0)-EOMONTH(J36,-1))+(K36-EOMONTH(K36,-1))/(EOMONTH(K36,0)-EOMONTH(K36,-1))+MONTH(K36)-MONTH(J36)-1+(YEAR(K36)-YEAR(J36))*12)","v":{"v":0,"d":"0.0"}},{"$f":"IF(AND(DAY(J36)>1,MONTH(J36)<>MONTH(K36)),30-DAY(J36)+1,IF(J36=\"\",0,(IF(MONTH(J36)=MONTH(K36),IF(OR(K36=C77,K36=C78,K36=C79,K36=C80,K36=C81,K36=C82,K36=C83,K36=C84,K36=C85,K36=C86,K36=C87,K36=C88),30-DAY(J36)+1,IF(MONTH(J36)=MONTH(K36),DAY(K36)-DAY(J36)+1,0))))))","v":{"$error":"#VALUE!"}},{"$f":"IF(L36=\"\",0,(EOMONTH(L36,0)-L36+1)/(EOMONTH(L36,0)-EOMONTH(L36,-1))+(M36-EOMONTH(M36,-1))/(EOMONTH(M36,0)-EOMONTH(M36,-1))+MONTH(M36)-MONTH(L36)-1+(YEAR(M36)-YEAR(L36))*12)","v":{"v":0,"d":"0.0"}},{"$f":"IF(L36=\"\",0,IF(AND(DAY(L36)=1,MONTH(L36)<>MONTH(M36)),30,IF(AND(DAY(L36)>1,MONTH(L36)<>MONTH(M36)),30-DAY(L36)+1,IF(MONTH(L36)=MONTH(M36),IF(OR(M36=C77,M36=C78,M36=C79,M36=C80,M36=C81,M36=C82,M36=C83,M36=C84,M36=C85,M36=C86,M36=C87,M36=C88),30-DAY(L36)+1,IF(MONTH(L36)=MONTH(M36),DAY(M36)-DAY(L36)+1,0))))))","v":0},{"$f":"IF(N36=\"\",0,(EOMONTH(N36,0)-N36+1)/(EOMONTH(N36,0)-EOMONTH(N36,-1))+(O36-EOMONTH(O36,-1))/(EOMONTH(O36,0)-EOMONTH(O36,-1))+MONTH(O36)-MONTH(N36)-1+(YEAR(O36)-YEAR(N36))*12)","v":{"v":0,"d":"0.0"}},{"$f":"IF(N36=\"\",0,IF(AND(DAY(N36)=1,MONTH(N36)<>MONTH(O36)),30,IF(AND(DAY(N36)>1,MONTH(N36)<>MONTH(O36)),30-DAY(N36)+1,IF(MONTH(N36)=MONTH(O36),IF(OR(O36=C77,O36=C78,O36=C79,O36=C80,O36=C81,O36=C82,O36=C83,O36=C84,O36=C85,O36=C86,O36=C87,O36=C88),30-DAY(N36)+1,IF(MONTH(N36)=MONTH(O36),DAY(O36)-DAY(N36)+1,0))))))","v":0},{"$f":"IF(P36=\"\",0,(EOMONTH(P36,0)-P36+1)/(EOMONTH(P36,0)-EOMONTH(P36,-1))+(Q36-EOMONTH(Q36,-1))/(EOMONTH(Q36,0)-EOMONTH(Q36,-1))+MONTH(Q36)-MONTH(P36)-1+(YEAR(Q36)-YEAR(P36))*12)","v":{"v":0,"d":"0.0"}},{"$f":"IF(AND(DAY(P36)>1,MONTH(P36)<>MONTH(Q36)),30-DAY(P36)+1,IF(P36=\"\",0,(IF(MONTH(P36)=MONTH(Q36),IF(OR(Q36=R77,Q36=R78,Q36=R79,Q36=R80,Q36=R81,Q36=R82,Q36=R83,Q36=R84,Q36=R85,Q36=R86,Q36=R87,Q36=R88),30-DAY(P36)+1,IF(MONTH(P36)=MONTH(Q36),DAY(Q36)-DAY(P36)+1,0))))))","v":{"$error":"#VALUE!"}},{"$nulls":4},{"$f":"IF(V36=\"\",0,(EOMONTH(V36,0)-V36+1)/(EOMONTH(V36,0)-EOMONTH(V36,-1))+(W36-EOMONTH(W36,-1))/(EOMONTH(W36,0)-EOMONTH(W36,-1))+MONTH(W36)-MONTH(V36)-1+(YEAR(W36)-YEAR(V36))*12)","v":{"v":0,"d":"0.0"}},{"$f":"IF(V36=\"\",0,IF(AND(DAY(V36)=1,MONTH(V36)<>MONTH(W36)),30,IF(AND(DAY(V36)>1,MONTH(V36)<>MONTH(W36)),30-DAY(V36)+1,IF(MONTH(V36)=MONTH(W36),IF(OR(W36=R77,W36=R78,W36=R79,W36=R80,W36=R81,W36=R82,W36=R83,W36=R84,W36=R85,W36=R86,W36=R87,W36=R88),30-DAY(V36)+1,IF(MONTH(V36)=MONTH(W36),DAY(W36)-DAY(V36)+1,0))))))","v":0},null,null,{"$f":"IF(Z36=\"\",0,(EOMONTH(Z36,0)-Z36+1)/(EOMONTH(Z36,0)-EOMONTH(Z36,-1))+(AA36-EOMONTH(AA36,-1))/(EOMONTH(AA36,0)-EOMONTH(AA36,-1))+MONTH(AA36)-MONTH(Z36)-1+(YEAR(AA36)-YEAR(Z36))*12)","v":{"v":0,"d":"0.0"}},{"$f":"IF(Z36=\"\",0,IF(AND(DAY(Z36)=1,MONTH(Z36)<>MONTH(AA36)),30,IF(AND(DAY(Z36)>1,MONTH(Z36)<>MONTH(AA36)),30-DAY(Z36)+1,IF(MONTH(Z36)=MONTH(AA36),IF(OR(AA36=R77,AA36=R78,AA36=R79,AA36=R80,AA36=R81,AA36=R82,AA36=R83,AA36=R84,AA36=R85,AA36=R86,AA36=R87,AA36=R88),30-DAY(Z36)+1,IF(MONTH(Z36)=MONTH(AA36),DAY(AA36)-DAY(Z36)+1,0))))))","v":0},{"$f":"IF(AB36=\"\",0,(EOMONTH(AB36,0)-AB36+1)/(EOMONTH(AB36,0)-EOMONTH(AB36,-1))+(AC36-EOMONTH(AC36,-1))/(EOMONTH(AC36,0)-EOMONTH(AC36,-1))+MONTH(AC36)-MONTH(AB36)-1+(YEAR(AC36)-YEAR(AB36))*12)","v":{"v":0,"d":"0.0"}},{"$f":"IF(AND(DAY(AB36)>1,MONTH(AB36)<>MONTH(AC36)),30-DAY(AB36)+1,IF(AB36=\"\",0,(IF(MONTH(AB36)=MONTH(AC36),IF(OR(AC36=AH77,AC36=AH78,AC36=AH79,AC36=AH80,AC36=AH81,AC36=AH82,AC36=AH83,AC36=AH84,AC36=AH85,AC36=AH86,AC36=AH87,AC36=AH88),30-DAY(AB36)+1,IF(MONTH(AB36)=MONTH(AC36),DAY(AC36)-DAY(AB36)+1,0))))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AD36=\"\",0,(EOMONTH(AD36,0)-AD36+1)/(EOMONTH(AD36,0)-EOMONTH(AD36,-1))+(AE36-EOMONTH(AE36,-1))/(EOMONTH(AE36,0)-EOMONTH(AE36,-1))+MONTH(AE36)-MONTH(AD36)-1+(YEAR(AE36)-YEAR(AD36))*12)","v":{"v":0,"d":"0.0"}},{"$f":"IF(AD36=\"\",0,IF(AND(DAY(AD36)=1,MONTH(AD36)<>MONTH(AE36)),30,IF(AND(DAY(AD36)>1,MONTH(AD36)<>MONTH(AE36)),30-DAY(AD36)+1,IF(MONTH(AD36)=MONTH(AE36),IF(OR(AE36=AH77,AE36=AH78,AE36=AH79,AE36=AH80,AE36=AH81,AE36=AH82,AE36=AH83,AE36=AH84,AE36=AH85,AE36=AH86,AE36=AH87,AE36=AH88),30-DAY(AD36)+1,IF(MONTH(AD36)=MONTH(AE36),DAY(AE36)-DAY(AD36)+1,0))))))","v":0},{"$f":"IF(AF36=\"\",0,(EOMONTH(AF36,0)-AF36+1)/(EOMONTH(AF36,0)-EOMONTH(AF36,-1))+(AG36-EOMONTH(AG36,-1))/(EOMONTH(AG36,0)-EOMONTH(AG36,-1))+MONTH(AG36)-MONTH(AF36)-1+(YEAR(AG36)-YEAR(AF36))*12)","v":{"v":0,"d":"0.0"}},{"$f":"IF(AF36=\"\",0,IF(AND(DAY(AF36)=1,MONTH(AF36)<>MONTH(AG36)),30,IF(AND(DAY(AF36)>1,MONTH(AF36)<>MONTH(AG36)),30-DAY(AF36)+1,IF(MONTH(AF36)=MONTH(AG36),IF(OR(AG36=AH77,AG36=AH78,AG36=AH79,AG36=AH80,AG36=AH81,AG36=AH82,AG36=AH83,AG36=AH84,AG36=AH85,AG36=AH86,AG36=AH87,AG36=AH88),30-DAY(AF36)+1,IF(MONTH(AF36)=MONTH(AG36),DAY(AG36)-DAY(AF36)+1,0))))))","v":0}]
[null,"ENTGELT",{"$nulls":7},{"$f":"IF(J36=\"\",0,(J41*J45)*(J46+100%))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(L36=\"\",0,(L41*L45)*(L46+100%))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(N36=\"\",0,(N41*N45)*(N46+100%))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(P36=\"\",0,(P41*P45)*(P46+100%))","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"IF(V36=\"\",0,(V41*V45)*(V46+100%))","v":{"v":0,"d":"0.00"}},{"$nulls":3},{"$f":"IF(Z36=\"\",0,(Z41*Z45)*(Z46+100%))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(AB36=\"\",0,(AB41*AB45)*(AB46+100%))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(AD36=\"\",0,(AD41*AD45)*(AD46+100%))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(AF36=\"\",0,(AF41*AF45)*(AF46+100%))","v":{"v":0,"d":"0.00"}}]
[null,"Entgeltgruppe ",{"$nulls":7},{"$f":"IF(YEAR(N6)<J34,\"\",$P$6)","v":""},null,{"$f":"IF(OR(L36=$V$6,L36=$T$12,L36=$T$13,L36=$T$14,L36=$T$15,L36=$T$16),J39,\"\")","v":{"$error":"#VALUE!"}},{"$nulls":3},{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(P34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=P34,DATE(P34,1,1),\"\")))=\"\",\"\",$P$6)","v":""},{"$nulls":5},{"$f":"IF(OR(V36=$V$6,V36=$T$12,V36=$T$13,V36=$T$14,V36=$T$15,V36=$T$16),P39,\"\")","v":{"$error":"#VALUE!"}},{"$nulls":5},{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(AB34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=AB34,DATE(AB34,1,1),\"\")))=\"\",\"\",$P$6)","v":""},null,{"$f":"IF(OR(AD36=$V$6,AD36=$T$12,AD36=$T$13,AD36=$T$14,AD36=$T$15,AD36=$T$16),AB39,\"\")","v":{"$error":"#VALUE!"}}]
[null,"Stufe1)",{"$nulls":7},{"$f":"IF(J36=\"\",\"\",IF(J36=$V$6,$S$12,IF(J36=$T$12,$S$13,IF(J36=$T$13,$S$14,IF(J36=$T$14,$S$15,IF(J36=$T$15,$S$16,IF(AD26=\"\",AB26,AD26)))))))","v":""},null,{"$f":"IF(L36=\"\",\"\",IF(ISBLANK(Q6),\"\",IF(L36=$V$6,$S$12,IF(L36=$T$12,$S$13,IF(L36=$T$13,$S$14,IF(L36=$T$14,$S$15,IF(L36=$T$15,$S$16,\"\")))))))","v":""},{"$nulls":3},{"$f":"IF(P36=\"\",\"\",IF(P36=$V$6,$S$12,IF(P36=$T$12,$S$13,IF(P36=$T$13,$S$14,IF(P36=$T$14,$S$15,IF(P36=$T$15,$S$16,IF(L40=\"\",J40,L40)))))))","v":""},{"$nulls":5},{"$f":"IF(ISBLANK(Q6),\"\",IF(V36=$V$6,$S$12,IF(V36=$T$12,$S$13,IF(V36=$T$13,$S$14,IF(V36=$T$14,$S$15,IF(V36=$T$15,$S$16,\"\"))))))","v":{"$error":"#VALUE!"}},{"$nulls":5},{"$f":"IF(AB36=\"\",\"\",IF(AB36=$V$6,$S$12,IF(AB36=$T$12,$S$13,IF(AB36=$T$13,$S$14,IF(AB36=$T$14,$S$15,IF(AB36=$T$15,$S$16,IF(V40=\"\",P40,V40)))))))","v":""},null,{"$f":"IF(AD36=\"\",\"\",IF(ISBLANK(V24),\"\",IF(AD36=$V$6,$S$12,IF(AD36=$T$12,$S$13,IF(AD36=$T$13,$S$14,IF(AD36=$T$14,$S$15,IF(AD36=$T$15,$S$16,\"\")))))))","v":""}]
[null,"Entgelt ",{"$nulls":7},{"$f":"IF(ISERROR(INDEX(EntgelteJahr4,MATCH(J39,GruppeJahr4,0),MATCH(J40,StufeJahr4,0))),0,INDEX(EntgelteJahr4,MATCH(J39,GruppeJahr4,0),MATCH(J40,StufeJahr4,0)))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr4,MATCH(L39,GruppeJahr4,0),MATCH(L40,StufeJahr4,0))),0,INDEX(EntgelteJahr4,MATCH(L39,GruppeJahr4,0),MATCH(L40,StufeJahr4,0)))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr4,MATCH(N39,GruppeJahr4,0),MATCH(N40,StufeJahr4,0))),0,INDEX(EntgelteJahr4,MATCH(N39,GruppeJahr4,0),MATCH(N40,StufeJahr4,0)))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr5,MATCH(P39,GruppeJahr5,0),MATCH(P40,StufeJahr5,0))),0,INDEX(EntgelteJahr5,MATCH(P39,GruppeJahr5,0),MATCH(P40,StufeJahr5,0)))","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"IF(ISERROR(INDEX(EntgelteJahr5,MATCH(V39,GruppeJahr5,0),MATCH(V40,StufeJahr5,0))),0,INDEX(EntgelteJahr5,MATCH(V39,GruppeJahr5,0),MATCH(V40,StufeJahr5,0)))","v":{"v":0,"d":"0.00"}},{"$nulls":3},{"$f":"IF(ISERROR(INDEX(EntgelteJahr5,MATCH(Z39,GruppeJahr5,0),MATCH(Z40,StufeJahr5,0))),0,INDEX(EntgelteJahr5,MATCH(Z39,GruppeJahr5,0),MATCH(Z40,StufeJahr5,0)))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr6,MATCH(AB39,GruppeJahr6,0),MATCH(AB40,StufeJahr6,0))),0,INDEX(EntgelteJahr6,MATCH(AB39,GruppeJahr6,0),MATCH(AB40,StufeJahr6,0)))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr6,MATCH(AD39,GruppeJahr6,0),MATCH(AD40,StufeJahr6,0))),0,INDEX(EntgelteJahr6,MATCH(AD39,GruppeJahr6,0),MATCH(AD40,StufeJahr6,0)))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr6,MATCH(AF39,GruppeJahr6,0),MATCH(AF40,StufeJahr6,0))),0,INDEX(EntgelteJahr6,MATCH(AF39,GruppeJahr6,0),MATCH(AF40,StufeJahr6,0)))","v":{"v":0,"d":"0.00"}}]
[null,"Jahressonderzahlung (JSZ)2)",{"$nulls":7},{"$f":"IF(ISERROR(INDEX(JszJahr4,MATCH(J39,JszGrJahr4,0),MATCH(J40,JszStJahr4,0))),0,(INDEX(JszJahr4,MATCH(J39,JszGrJahr4,0),MATCH(J40,JszStJahr4,0))))","v":{"v":0,"d":"0.00%"}},null,{"$f":"IF(ISERROR(INDEX(JszJahr4,MATCH(L39,JszGrJahr4,0),MATCH(L40,JszStJahr4,0))),0,(INDEX(JszJahr4,MATCH(L39,JszGrJahr4,0),MATCH(L40,JszStJahr4,0))))","v":{"v":0,"d":"0.00%"}},null,{"$f":"IF(ISERROR(INDEX(JszJahr4,MATCH(N39,JszGrJahr4,0),MATCH(N40,JszStJahr4,0))),0,(INDEX(JszJahr4,MATCH(N39,JszGrJahr4,0),MATCH(N40,JszStJahr4,0))))","v":{"v":0,"d":"0.00%"}},null,{"$f":"IF(ISERROR(INDEX(JszJahr5,MATCH(P39,JszGrJahr5,0),MATCH(P40,JszStJahr5,0))),0,(INDEX(JszJahr5,MATCH(P39,JszGrJahr5,0),MATCH(P40,JszStJahr5,0))))","v":{"v":0,"d":"0.00%"}},{"$nulls":5},{"$f":"IF(ISERROR(INDEX(JszJahr5,MATCH(V39,JszGrJahr5,0),MATCH(V40,JszStJahr5,0))),0,(INDEX(JszJahr5,MATCH(V39,JszGrJahr5,0),MATCH(V40,JszStJahr5,0))))","v":{"v":0,"d":"0.00%"}},{"$nulls":3},{"$f":"IF(ISERROR(INDEX(JszJahr5,MATCH(Z39,JszGrJahr5,0),MATCH(Z40,JszStJahr5,0))),0,(INDEX(JszJahr5,MATCH(Z39,JszGrJahr5,0),MATCH(Z40,JszStJahr5,0))))","v":{"v":0,"d":"0.00%"}},null,{"$f":"IF(ISERROR(INDEX(JszJahr6,MATCH(AB39,JszGrJahr6,0),MATCH(AB40,JszStJahr6,0))),0,(INDEX(JszJahr6,MATCH(AB39,JszGrJahr6,0),MATCH(AB40,JszStJahr6,0))))","v":{"v":0,"d":"0.00%"}},null,{"$f":"IF(ISERROR(INDEX(JszJahr6,MATCH(AD39,JszGrJahr6,0),MATCH(AD40,JszStJahr6,0))),0,(INDEX(JszJahr6,MATCH(AD39,JszGrJahr6,0),MATCH(AD40,JszStJahr6,0))))","v":{"v":0,"d":"0.00%"}},null,{"$f":"IF(ISERROR(INDEX(JszJahr6,MATCH(AF39,JszGrJahr6,0),MATCH(AF40,JszStJahr6,0))),0,(INDEX(JszJahr6,MATCH(AF39,JszGrJahr6,0),MATCH(AF40,JszStJahr6,0))))","v":{"v":0,"d":"0.00%"}}]
[null,"Anspruch im Kalenderjahr vorhanden?",{"$nulls":7},{"$f":"IF(SUM(D88:F88)>0,\"ja\",\"nein\")","v":"nein"},{"$nulls":5},{"$f":"IF(SUM(S88:U88)>0,\"ja\",\"nein\")","v":"nein"},{"$nulls":11},{"$f":"IF(SUM(AI88:AK88)>0,\"ja\",\"nein\")","v":"nein"}]
[null,"regelmäßige Arbeitszeit Std./Woche (=100%)",{"$nulls":7},{"$f":"StundenJahr4","v":{"v":39,"d":"39.00"}},null,{"$f":"StundenJahr4","v":{"v":39,"d":"39.00"}},null,{"$f":"StundenJahr4","v":{"v":39,"d":"39.00"}},null,{"$f":"StundenJahr5","v":{"v":39,"d":"39.00"}},{"$nulls":5},{"$f":"StundenJahr5","v":{"v":39,"d":"39.00"}},{"$nulls":3},{"$f":"StundenJahr5","v":{"v":39,"d":"39.00"}},null,{"$f":"StundenJahr6","v":{"v":39,"d":"39.00"}},null,{"$f":"StundenJahr6","v":{"v":39,"d":"39.00"}},null,{"$f":"StundenJahr6","v":{"v":39,"d":"39.00"}}]
[null,"Anteil in % ( Std./ Woche)",{"$nulls":7},{"$f":"IF(YEAR($N$6)<$J$34,\"\",$O$6)","v":""},null,{"$f":"IF(L41>0,$O$6,0)","v":{"v":0,"d":"0.00%"}},{"$nulls":3},{"$f":"IF(YEAR($N$6)<$P$34,\"\",$O$6)","v":""},{"$nulls":5},{"$f":"IF(V41>0,$O$6,0)","v":{"v":0,"d":"0.00%"}},{"$nulls":5},{"$f":"IF(YEAR($N$6)<$AB$34,\"\",$O$6)","v":""},null,{"$f":"IF(AD41>0,$O$6,0)","v":{"v":0,"d":"0.00%"}}]
[null,"ggf. Kalkulation Tariferhöhung3)",{"$nulls":7},{"$f":"IF($X$5=TRUE,ZuschlagJahr4,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr4,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr4,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr5,0)","v":{"$error":"#N/A"}},{"$nulls":5},{"$f":"IF($X$5=TRUE,ZuschlagJahr5,0)","v":{"$error":"#N/A"}},{"$nulls":3},{"$f":"IF($X$5=TRUE,ZuschlagJahr5,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr6,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr6,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr6,0)","v":{"$error":"#N/A"}}]
[]
[null,"1) Stufendauer: Stufe 1 = 1 Jahr, Stufe 2 = 2 Jahre, Stufe 3 = 3 Jahre, Stufe 4 = 4 Jahre, Stufe 5 = 5 Jahre, Stufe 6 = für Immer"]
[null,"2) JSZ erfolgt nur, wenn die Person am 1. Dezember beschäftigt; E 1 bis E 8 = 95%; E 9 bis E 11 = 80%; E 12 und E 13 = 50%; E 14 und E 15 (Ü) = 35%; E 13 Ü, Stufe 4, 5 und 6 = 35% (Die JSZ wurde für die Jahre 2019 bis 2022 auf dem Niveu von 2018 eingefroren)"]
[null,"3) Der derzeitige Tarifvertrag gilt bis zum 31.01.2028! Ab dem 01.02.2028 wird, falls angegeben, mit einer jährlichen kalkulatorischen Tariferhöhung  in Höhe von 3 % gerechnet."]
[null,"4) Die Stufenauftstiege erfolgen immer zum 01.XX. (gelten immer für ganzen Monat), auch wenn z. B. der Stufenaufstieg  nach Einstellungsdatum  erst  zum 15.XX. erfolgen müsste! "]
[null,"Monate Gesamt",{"$nulls":4},{"$f":"G55+V55+AL55+G75+V75+AL75","v":{"$error":"#NUM!"}}]
[]
[]
[null,"Monate",{"$nulls":4},{"$f":"J23+L23+N23","v":{"$error":"#NUM!"}},{"$nulls":8},"Monate",{"$nulls":5},{"$f":"P23+V23+Z23","v":{"v":0,"d":"0.0"}},{"$nulls":9},"Monate",{"$nulls":5},{"$f":"AB23+AD23+AF23","v":{"v":0,"d":"0.0"}}]
[null,{"$f":"J20","v":{"v":1900,"d":"Jahr 1900"}},"Jahr_Monat","Tage1","Tage2","Tage3","Brutto","Jahressonderz.","MZ","JSZ","AGA","VZ","LUK","Gesamt",null,{"$f":"B56+1","v":{"v":1901,"d":"Jahr 1901"}},null,"Jahr_Monat","Tage1","Tage2","Tage3","Brutto",null,"Jahressonderz.","MZ","JSZ","AGA","VZ","LUK","Gesamt",null,{"$f":"P56+1","v":{"v":1902,"d":"Jahr 1902"}},null,"Jahr_Monat","Tage1","Tage2","Tage3","Brutto",null,"Jahressonderz.","MZ","JSZ","AGA","VZ","LUK","Gesamt"]
[null,"Jan",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),0)","v":"1900-01-31"},{"$f":"IF($J$22=\"\",0,IF(AND(DAY($J$22)>1,MONTH(C57)=MONTH($J$22)),$K$23,IF(AND(C57>=$J$22,C57<=$K$22),30,IF((MONTH(C57)=MONTH($K$22)),DAY($K$22),0))))","v":{"$error":"#VALUE!"}},{"$f":"IF($L$22=\"\",0,IF(C57<$L$22,0,IF(AND(MONTH($L$22)=MONTH($M$22),MONTH(C57)=MONTH($M$22)),$M$23,IF(AND(MONTH($L$22)<>MONTH($M$22),MONTH(C57)=MONTH($L$22)),$M$23,IF(AND(D57>0,DAY($J$22)>1,MONTH($J$22)=MONTH($K$22)),30-D57-DAY($J$22)+1,IF(AND(D57>0,DAY($J$22)>1),30-D57,(IF(D57>0,30-D57,IF(AND(C57>=$L$22,C57<=$M$22),30,IF((MONTH(C57)=MONTH($M$22)),DAY($M$22),0))))))))))","v":{"$error":"#VALUE!"}},{"$f":"IF($N$22=\"\",0,IF(C57<$N$22,0,IF(AND(MONTH($N$22)=MONTH($O$22),MONTH(C57)=MONTH($O$22)),$O$23,IF(AND(MONTH($N$22)<>MONTH($O$22),MONTH(C57)=MONTH($N$22)),$O$23,IF(AND(E57>0,MONTH($N$22)=MONTH($M$22)),30-DAY($M$22),(IF(E57>0,30-D57-E57,IF(AND(C57>=$N$22,C57<=$O$22),30,IF((MONTH(C57)=MONTH($O$22)),DAY($O$22),0)))))))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($B$56=2026,((D57*$J$24/30)+(E57*$L$24/30)+(F57*$N$24/30))*100/102.8,\nIF($B$56=2027,((D57*$J$24/30)+(E57*$L$24/30)+(F57*$N$24/30))*100/102,\nIF(AND($B$56=2028,$X$5=TRUE),((D57*$J$24/30)+(E57*$L$24/30)+(F57*$N$24/30))*100/102,\n(D57*$J$24/30)+(E57*$L$24/30)+(F57*$N$24/30))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(SUM(D57:F57)=30,F57>0),$N$24*$N$28,IF(AND(SUM(D57:F57)=30,E57>0),$L$24*$L$28,IF(AND(SUM(D57:F57)=30,D57>0),$J$24*$J$28,\"\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($X$9=TRUE,G57>0,$B$56<>2026),(MZJahr1*$O$10),0)","v":{"$error":"#VALUE!"}},{"v":0,"d":"0.00"},{"$f":"IF(G57>=Bmg2Jahr1,AGHBTR_Jahr1,IF('HR-DM (U3,U4,U5AUF)'!G57>=Bmg1Jahr1,(RvBeitrJahr1*G57)+(AvBeitrJahr1*G57)+(U2UmlJahr1*G57)+HBetrKVJahr1+HBetrPVJahr1,AGBTR_Jahr1*G57))","v":{"$error":"#VALUE!"}},{"$f":"IF($X$8=TRUE,VZunbDM1*(G57+J57+K57+I57-U2UmlJahr1*(G57+J57)),VzDmJahr1*(G57+J57))","v":{"$error":"#N/A"}},{"$f":"IF(G57>0,(LukJahr1*$W$6),0)","v":{"$error":"#VALUE!"}},{"$f":"SUM(G57,J57,K57,L57,M57+I57)","v":{"$error":"#VALUE!"}},null,"Jan",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),0)","v":"1901-01-31"},{"$f":"IF($P$22=\"\",0,IF(AND(DAY($P$22)>1,MONTH(R57)=MONTH($P$22)),$Q$23,IF(AND(R57>=$P$22,R57<=$Q$22),30,IF((MONTH(R57)=MONTH($Q$22)),DAY($Q$22),0))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($V$22=\"\",0,IF(R57<$V$22,0,IF(AND(MONTH($V$22)=MONTH($W$22),MONTH(R57)=MONTH($W$22)),$W$23,IF(AND(MONTH($V$22)<>MONTH($W$22),MONTH(R57)=MONTH($V$22)),$W$23,IF(AND(S57>0,DAY($P$22)>1,MONTH($P$22)=MONTH($Q$22)),30-S57-DAY($P$22)+1,IF(AND(S57>0,DAY($P$22)>1),30-S57,(IF(S57>0,30-S57,IF(AND(R57>=$V$22,R57<=$W$22),30,IF((MONTH(R57)=MONTH($W$22)),DAY($W$22),0))))))))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($Z$22=\"\",0,IF(R57<$Z$22,0,IF(AND(MONTH($Z$22)=MONTH($AA$22),MONTH(R57)=MONTH($AA$22)),$AA$23,IF(AND(MONTH($Z$22)<>MONTH($AA$22),MONTH(R57)=MONTH($Z$22)),$AA$23,IF(AND(T57>0,MONTH($Z$22)=MONTH($W$22)),30-DAY($W$22),(IF(T57>0,30-S57-T57,IF(AND(R57>=$Z$22,R57<=$AA$22),30,IF((MONTH(R57)=MONTH($AA$22)),DAY($AA$22),0)))))))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($P$56=2027,((S57*$P$24/30)+(T57*$V$24/30)+(U57*$Z$24/30))*100/102,\nIF(AND($P$56=2028,$X$5=TRUE),((S57*$P$24/30)+(T57*$V$24/30)+(U57*$Z$24/30))*100/102,\n(S57*$P$24/30)+(T57*$V$24/30)+(U57*$Z$24/30)))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(AND(SUM(S57:U57)=30,U57>0),$Z$24*$Z$28,IF(AND(SUM(S57:U57)=30,T57>0),$V$24*$V$28,IF(AND(SUM(S57:U57)=30,S57>0),$P$24*$P$28,\"\")))","v":""},{"$f":"IF(AND($X$9=TRUE,V57>0),(MZJahr2*$O$10),0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(V57>=Bmg2Jahr1,AGHBTR_Jahr2,IF('HR-DM (U3,U4,U5AUF)'!V57>=Bmg1Jahr1,(RvBeitrJahr1*V57)+(AvBeitrJahr2*V57)+(U2UmlJahr2*V57)+HBetrKVJahr2+HBetrPVJahr1,AGBTR_Jahr2*V57))","v":{"$error":"#N/A"}},{"$f":"IF($X$8=TRUE,VZunbDM1*(U57+Y57+Z57+AA57-U2UmlJahr1*(V57+Z57)),VzDmJahr1*(V57+Z57))","v":{"$error":"#N/A"}},{"$f":"IF(V57>0,(LukJahr2*$W$6),0)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(V57,Z57,AA57,AB57,AC57+Y57)","v":{"$error":"#N/A"}},null,"Jan",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),0)","v":"1902-01-31"},{"$f":"IF($AB$22=\"\",0,IF(AND(DAY($AB$22)>1,MONTH(AH57)=MONTH($AB$22)),$AC$23,IF(AND(AH57>=$AB$22,AH57<=$AC$22),30,IF((MONTH(AH57)=MONTH($AC$22)),DAY($AC$22),0))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($AD$22=\"\",0,IF(AH57<$AD$22,0,IF(AND(MONTH($AD$22)=MONTH($AE$22),MONTH(AH57)=MONTH($AE$22)),$AE$23,IF(AND(MONTH($AD$22)<>MONTH($AE$22),MONTH(AH57)=MONTH($AD$22)),$AE$23,IF(AND(AI57>0,DAY($AB$22)>1,MONTH($AB$22)=MONTH($AC$22)),30-AI57-DAY($AB$22)+1,IF(AND(AI57>0,DAY($AB$22)>1),30-AI57,(IF(AI57>0,30-AI57,IF(AND(AH57>=$AD$22,AH57<=$AE$22),30,IF((MONTH(AH57)=MONTH($AE$22)),DAY($AE$22),0))))))))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($AF$22=\"\",0,IF(AH57<$AF$22,0,IF(AND(MONTH($AF$22)=MONTH($AG$22),MONTH(AH57)=MONTH($AG$22)),$AG$23,IF(AND(MONTH($AF$22)<>MONTH($AG$22),MONTH(AH57)=MONTH($AF$22)),$AG$23,IF(AND(AJ57>0,MONTH($AF$22)=MONTH($AE$22)),30-DAY($AE$22),(IF(AJ57>0,30-AI57-AJ57,IF(AND(AH57>=$AF$22,AH57<=$AG$22),30,IF((MONTH(AH57)=MONTH($AG$22)),DAY($AG$22),0)))))))))","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($AF$56=2028,$X$5=TRUE),((AI57*$AB$24/30)+(AJ57*$AD$24/30)+(AK57*$AF$24/30))*100/102,(AI57*$AB$24/30)+(AJ57*$AD$24/30)+(AK57*$AF$24/30))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(AND(SUM(AI57:AK57)=30,AK57>0),$AF$24*$AF$28,IF(AND(SUM(AI57:AK57)=30,AJ57>0),$AD$24*$AD$28,IF(AND(SUM(AI57:AK57)=30,AI57>0),$AB$24*$AB$28,\"\")))","v":""},{"$f":"IF(AND($X$9=TRUE,AL57>0),(MZJahr3*$O$10),0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(AL57>=Bmg2Jahr3,AGHBTR_Jahr3,IF('HR-DM (U3,U4,U5AUF)'!AL57>=Bmg1Jahr3,(RvBeitrJahr3*AL57)+(AvBeitrJahr3*AL57)+(U2UmlJahr3*AL57)+HBetrKVJahr3+HBetrPVJahr3,AGBTR_Jahr3*AL57))","v":{"$error":"#N/A"}},{"$f":"IF($X$8=TRUE,VZunbDM1*(AK57+AO57+AP57+AQ57-U2UmlJahr1*(AL57+AP57)),VzDmJahr1*(AL57+AP57))","v":{"$error":"#N/A"}},{"$f":"IF(AL57>0,(LukJahr3*$W$6),0)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AL57,AP57,AQ57,AR57,AS57+AO57)","v":{"$error":"#N/A"}}]
[null,"Feb",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),1)","v":"1900-02-28"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF($N$22=\"\",0,IF(C58<$N$22,0,IF(AND(MONTH($N$22)=MONTH($O$22),MONTH(C58)=MONTH($O$22)),$O$23,IF(AND(MONTH($N$22)<>MONTH($O$22),MONTH(C58)=MONTH($N$22)),$O$23,IF(AND(E58>0,MONTH($N$22)=MONTH($M$22)),30-DAY($M$22),(IF(E58>0,30-D58-E58,IF(AND(C58>=$N$22,C58<=$O$22),30,IF((MONTH(C58)=MONTH($O$22)),DAY($O$22),0)))))))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($B$56=2026,((D58*$J$24/30)+(E58*$L$24/30)+(F58*$N$24/30))*100/102.8,\nIF($B$56=2027,((D58*$J$24/30)+(E58*$L$24/30)+(F58*$N$24/30))*100/102,\nIF(AND($B$56=2028,$X$5=TRUE),((D58*$J$24/30)+(E58*$L$24/30)+(F58*$N$24/30))*100/102,\n(D58*$J$24/30)+(E58*$L$24/30)+(F58*$N$24/30))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(AND($X$9=TRUE,G58>0,$B$56<>2026),(MZJahr1*$O$10),0)","v":{"$error":"#VALUE!"}},{"v":0,"d":"0.00"},{"$f":"IF(G58>=Bmg2Jahr1,AGHBTR_Jahr1,IF('HR-DM (U3,U4,U5AUF)'!G58>=Bmg1Jahr1,(RvBeitrJahr1*G58)+(AvBeitrJahr1*G58)+(U2UmlJahr1*G58)+HBetrKVJahr1+HBetrPVJahr1,AGBTR_Jahr1*G58))","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$f":"SUM(G58,J58,K58,L58,M58+I58)","v":{"$error":"#VALUE!"}},null,"Feb",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),1)","v":"1901-02-28"},{"$f":"IF($P$22=\"\",0,IF(AND(DAY($P$22)>1,MONTH(R58)=MONTH($P$22)),$Q$23,IF(AND(R58>=$P$22,R58<=$Q$22),30,IF((MONTH(R58)=MONTH($Q$22)),DAY($Q$22),0))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($V$22=\"\",0,IF(R58<$V$22,0,IF(AND(MONTH($V$22)=MONTH($W$22),MONTH(R58)=MONTH($W$22)),$W$23,IF(AND(MONTH($V$22)<>MONTH($W$22),MONTH(R58)=MONTH($V$22)),$W$23,IF(AND(S58>0,DAY($P$22)>1,MONTH($P$22)=MONTH($Q$22)),30-S58-DAY($P$22)+1,IF(AND(S58>0,DAY($P$22)>1),30-S58,(IF(S58>0,30-S58,IF(AND(R58>=$V$22,R58<=$W$22),30,IF((MONTH(R58)=MONTH($W$22)),DAY($W$22),0))))))))))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF($P$56=2027,((S58*$P$24/30)+(T58*$V$24/30)+(U58*$Z$24/30))*100/102,\nIF(AND($P$56=2028,$X$5=TRUE),((S58*$P$24/30)+(T58*$V$24/30)+(U58*$Z$24/30))*100/102,\n(S58*$P$24/30)+(T58*$V$24/30)+(U58*$Z$24/30)))","v":{"v":0,"d":"0.00"}},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(V58>=Bmg2Jahr1,AGHBTR_Jahr1,IF('HR-DM (U3,U4,U5AUF)'!V58>=Bmg1Jahr1,(RvBeitrJahr1*V58)+(AvBeitrJahr1*V58)+(U2UmlJahr1*V58)+HBetrKVJahr1+HBetrPVJahr1,AGBTR_Jahr1*V58))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Feb",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),1)","v":"1902-02-28"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(AL58>=Bmg2Jahr3,AGHBTR_Jahr3,IF('HR-DM (U3,U4,U5AUF)'!AL58>=Bmg1Jahr3,(RvBeitrJahr3*AL58)+(AvBeitrJahr3*AL58)+(U2UmlJahr3*AL58)+HBetrKVJahr3+HBetrPVJahr3,AGBTR_Jahr3*AL58))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$f":"SUM(AL58,AP58,AQ58,AR58,AS58+AO58)","v":{"$error":"#N/A"}}]
[null,"Mrz",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),2)","v":"1900-03-31"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"v":0,"d":"0.00"},{"$f":"IF($B$56=2026,((D59*$J$24/30)+(E59*$L$24/30)+(F59*$N$24/30))*100/102.8,\nIF(AND($B$56=2028,$X$5=TRUE),((D59*$J$24/30)+(E59*$L$24/30)+(F59*$N$24/30))*100/102,\n(D59*$J$24/30)+(E59*$L$24/30)+(F59*$N$24/30)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(AND($X$9=TRUE,G59>0,$B$56<>2026),(MZJahr1*$O$10),0)","v":{"$error":"#VALUE!"}},{"v":0,"d":"0.00"},{"$f":"IF(G59>=Bmg2Jahr1,AGHBTR_Jahr1,IF('HR-DM (U3,U4,U5AUF)'!G59>=Bmg1Jahr1,(RvBeitrJahr1*G59)+(AvBeitrJahr1*G59)+(U2UmlJahr1*G59)+HBetrKVJahr1+HBetrPVJahr1,AGBTR_Jahr1*G59))","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Mrz",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),2)","v":"1901-03-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(AND($P$56=2028,$X$5=TRUE),((S59*$P$24/30)+(T59*$V$24/30)+(U59*$Z$24/30))*100/102,\n(S59*$P$24/30)+(T59*$V$24/30)+(U59*$Z$24/30))","v":{"v":0,"d":"0.00"}},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(V59>=Bmg2Jahr1,AGHBTR_Jahr1,IF('HR-DM (U3,U4,U5AUF)'!V59>=Bmg1Jahr1,(RvBeitrJahr1*V59)+(AvBeitrJahr1*V59)+(U2UmlJahr1*V59)+HBetrKVJahr1+HBetrPVJahr1,AGBTR_Jahr1*V59))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Mrz",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),2)","v":"1902-03-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(AL59>=Bmg2Jahr3,AGHBTR_Jahr3,IF('HR-DM (U3,U4,U5AUF)'!AL59>=Bmg1Jahr3,(RvBeitrJahr3*AL59)+(AvBeitrJahr3*AL59)+(U2UmlJahr3*AL59)+HBetrKVJahr3+HBetrPVJahr3,AGBTR_Jahr3*AL59))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[null,"Apr",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),3)","v":"1900-04-30"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"v":0,"d":"0.00"},{"$f":"IF(AND($B$56=2028,$X$5=TRUE),((D60*$J$24/30)+(E60*$L$24/30)+(F60*$N$24/30))*100/102,\n(D60*$J$24/30)+(E60*$L$24/30)+(F60*$N$24/30))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(AND($X$9=TRUE,G60>0),(MZJahr1*$O$10),0)","v":{"$error":"#VALUE!"}},{"v":0,"d":"0.00"},{"$f":"IF(G60>=Bmg2Jahr1,AGHBTR_Jahr1,IF('HR-DM (U3,U4,U5AUF)'!G60>=Bmg1Jahr1,(RvBeitrJahr1*G60)+(AvBeitrJahr1*G60)+(U2UmlJahr1*G60)+HBetrKVJahr1+HBetrPVJahr1,AGBTR_Jahr1*G60))","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$f":"SUM(G60,J60,K60,L60,M60+I60)","v":{"$error":"#VALUE!"}},null,"Apr",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),3)","v":"1901-04-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(AND($P$56=2028,$X$5=TRUE),((S60*$P$24/30)+(T60*$V$24/30)+(U60*$Z$24/30))*100/102,\n(S60*$P$24/30)+(T60*$V$24/30)+(U60*$Z$24/30))","v":{"v":0,"d":"0.00"}},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(V60>=Bmg2Jahr1,AGHBTR_Jahr1,IF('HR-DM (U3,U4,U5AUF)'!V60>=Bmg1Jahr1,(RvBeitrJahr1*V60)+(AvBeitrJahr1*V60)+(U2UmlJahr1*V60)+HBetrKVJahr1+HBetrPVJahr1,AGBTR_Jahr1*V60))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Apr",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),3)","v":"1902-04-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(AL60>=Bmg2Jahr3,AGHBTR_Jahr3,IF('HR-DM (U3,U4,U5AUF)'!AL60>=Bmg1Jahr3,(RvBeitrJahr3*AL60)+(AvBeitrJahr3*AL60)+(U2UmlJahr3*AL60)+HBetrKVJahr3+HBetrPVJahr3,AGBTR_Jahr3*AL60))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[null,"Mai",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),4)","v":"1900-05-31"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"v":0,"d":"0.00"},{"$f":"IF(AND($B$56=2028,$X$5=TRUE),((D61*$J$24/30)+(E61*$L$24/30)+(F61*$N$24/30))*100/102,\n(D61*$J$24/30)+(E61*$L$24/30)+(F61*$N$24/30))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"v":0,"d":"0.00"},{"$f":"IF(G61>=Bmg2Jahr1,AGHBTR_Jahr1,IF('HR-DM (U3,U4,U5AUF)'!G61>=Bmg1Jahr1,(RvBeitrJahr1*G61)+(AvBeitrJahr1*G61)+(U2UmlJahr1*G61)+HBetrKVJahr1+HBetrPVJahr1,AGBTR_Jahr1*G61))","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Mai",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),4)","v":"1901-05-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(AND($P$56=2028,$X$5=TRUE),((S61*$P$24/30)+(T61*$V$24/30)+(U61*$Z$24/30))*100/102,\n(S61*$P$24/30)+(T61*$V$24/30)+(U61*$Z$24/30))","v":{"v":0,"d":"0.00"}},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(V61>=Bmg2Jahr1,AGHBTR_Jahr1,IF('HR-DM (U3,U4,U5AUF)'!V61>=Bmg1Jahr1,(RvBeitrJahr1*V61)+(AvBeitrJahr1*V61)+(U2UmlJahr1*V61)+HBetrKVJahr1+HBetrPVJahr1,AGBTR_Jahr1*V61))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Mai",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),4)","v":"1902-05-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(AL61>=Bmg2Jahr3,AGHBTR_Jahr3,IF('HR-DM (U3,U4,U5AUF)'!AL61>=Bmg1Jahr3,(RvBeitrJahr3*AL61)+(AvBeitrJahr3*AL61)+(U2UmlJahr3*AL61)+HBetrKVJahr3+HBetrPVJahr3,AGBTR_Jahr3*AL61))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[null,"Jun",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),5)","v":"1900-06-30"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"v":0,"d":"0.00"},{"$f":"IF(AND($B$56=2028,$X$5=TRUE),((D62*$J$24/30)+(E62*$L$24/30)+(F62*$N$24/30))*100/102,\n(D62*$J$24/30)+(E62*$L$24/30)+(F62*$N$24/30))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"v":0,"d":"0.00"},{"$f":"IF(G62>=Bmg2Jahr1,AGHBTR_Jahr1,IF('HR-DM (U3,U4,U5AUF)'!G62>=Bmg1Jahr1,(RvBeitrJahr1*G62)+(AvBeitrJahr1*G62)+(U2UmlJahr1*G62)+HBetrKVJahr1+HBetrPVJahr1,AGBTR_Jahr1*G62))","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Jun",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),5)","v":"1901-06-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(AND($P$56=2028,$X$5=TRUE),((S62*$P$24/30)+(T62*$V$24/30)+(U62*$Z$24/30))*100/102,\n(S62*$P$24/30)+(T62*$V$24/30)+(U62*$Z$24/30))","v":{"v":0,"d":"0.00"}},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(V62>=Bmg2Jahr1,AGHBTR_Jahr1,IF('HR-DM (U3,U4,U5AUF)'!V62>=Bmg1Jahr1,(RvBeitrJahr1*V62)+(AvBeitrJahr1*V62)+(U2UmlJahr1*V62)+HBetrKVJahr1+HBetrPVJahr1,AGBTR_Jahr1*V62))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Jun",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),5)","v":"1902-06-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(AL62>=Bmg2Jahr3,AGHBTR_Jahr3,IF('HR-DM (U3,U4,U5AUF)'!AL62>=Bmg1Jahr3,(RvBeitrJahr3*AL62)+(AvBeitrJahr3*AL62)+(U2UmlJahr3*AL62)+HBetrKVJahr3+HBetrPVJahr3,AGBTR_Jahr3*AL62))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[null,"Jul",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),6)","v":"1900-07-31"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"v":0,"d":"0.00"},{"$f":"(D63*$J$24/30)+(E63*$L$24/30)+(F63*$N$24/30)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"v":0,"d":"0.00"},{"$f":"IF(G63>=Bmg2Jahr1,AGHBTR_Jahr1,IF('HR-DM (U3,U4,U5AUF)'!G63>=Bmg1Jahr1,(RvBeitrJahr1*G63)+(AvBeitrJahr1*G63)+(U2UmlJahr1*G63)+HBetrKVJahr1+HBetrPVJahr1,AGBTR_Jahr1*G63))","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Jul",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),6)","v":"1901-07-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"(S63*$P$24/30)+(T63*$V$24/30)+(U63*$Z$24/30)","v":{"v":0,"d":"0.00"}},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(V63>=Bmg2Jahr1,AGHBTR_Jahr1,IF('HR-DM (U3,U4,U5AUF)'!V63>=Bmg1Jahr1,(RvBeitrJahr1*V63)+(AvBeitrJahr1*V63)+(U2UmlJahr1*V63)+HBetrKVJahr1+HBetrPVJahr1,AGBTR_Jahr1*V63))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Jul",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),6)","v":"1902-07-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"(AI63*$AB$24/30)+(AJ63*$AD$24/30)+(AK63*$AF$24/30)","v":{"v":0,"d":"0.00"}},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(AL63>=Bmg2Jahr3,AGHBTR_Jahr3,IF('HR-DM (U3,U4,U5AUF)'!AL63>=Bmg1Jahr3,(RvBeitrJahr3*AL63)+(AvBeitrJahr3*AL63)+(U2UmlJahr3*AL63)+HBetrKVJahr3+HBetrPVJahr3,AGBTR_Jahr3*AL63))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[null,"Aug",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),7)","v":"1900-08-31"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"v":0,"d":"0.00"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"v":0,"d":"0.00"},{"$f":"IF(G64>=Bmg2Jahr1,AGHBTR_Jahr1,IF('HR-DM (U3,U4,U5AUF)'!G64>=Bmg1Jahr1,(RvBeitrJahr1*G64)+(AvBeitrJahr1*G64)+(U2UmlJahr1*G64)+HBetrKVJahr1+HBetrPVJahr1,AGBTR_Jahr1*G64))","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Aug",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),7)","v":"1901-08-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(V64>=Bmg2Jahr1,AGHBTR_Jahr1,IF('HR-DM (U3,U4,U5AUF)'!V64>=Bmg1Jahr1,(RvBeitrJahr1*V64)+(AvBeitrJahr1*V64)+(U2UmlJahr1*V64)+HBetrKVJahr1+HBetrPVJahr1,AGBTR_Jahr1*V64))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Aug",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),7)","v":"1902-08-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(AL64>=Bmg2Jahr3,AGHBTR_Jahr3,IF('HR-DM (U3,U4,U5AUF)'!AL64>=Bmg1Jahr3,(RvBeitrJahr3*AL64)+(AvBeitrJahr3*AL64)+(U2UmlJahr3*AL64)+HBetrKVJahr3+HBetrPVJahr3,AGBTR_Jahr3*AL64))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[null,"Sep",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),8)","v":"1900-09-30"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"v":0,"d":"0.00"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"v":0,"d":"0.00"},{"$f":"IF(G65>=Bmg2Jahr1,AGHBTR_Jahr1,IF('HR-DM (U3,U4,U5AUF)'!G65>=Bmg1Jahr1,(RvBeitrJahr1*G65)+(AvBeitrJahr1*G65)+(U2UmlJahr1*G65)+HBetrKVJahr1+HBetrPVJahr1,AGBTR_Jahr1*G65))","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Sep",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),8)","v":"1901-09-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(V65>=Bmg2Jahr1,AGHBTR_Jahr1,IF('HR-DM (U3,U4,U5AUF)'!V65>=Bmg1Jahr1,(RvBeitrJahr1*V65)+(AvBeitrJahr1*V65)+(U2UmlJahr1*V65)+HBetrKVJahr1+HBetrPVJahr1,AGBTR_Jahr1*V65))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Sep",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),8)","v":"1902-09-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(AL65>=Bmg2Jahr3,AGHBTR_Jahr3,IF('HR-DM (U3,U4,U5AUF)'!AL65>=Bmg1Jahr3,(RvBeitrJahr3*AL65)+(AvBeitrJahr3*AL65)+(U2UmlJahr3*AL65)+HBetrKVJahr3+HBetrPVJahr3,AGBTR_Jahr3*AL65))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[null,"Okt",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),9)","v":"1900-10-31"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"v":0,"d":"0.00"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"v":0,"d":"0.00"},{"$f":"IF(G66>=Bmg2Jahr1,AGHBTR_Jahr1,IF('HR-DM (U3,U4,U5AUF)'!G66>=Bmg1Jahr1,(RvBeitrJahr1*G66)+(AvBeitrJahr1*G66)+(U2UmlJahr1*G66)+HBetrKVJahr1+HBetrPVJahr1,AGBTR_Jahr1*G66))","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Okt",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),9)","v":"1901-10-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(V66>=Bmg2Jahr1,AGHBTR_Jahr1,IF('HR-DM (U3,U4,U5AUF)'!V66>=Bmg1Jahr1,(RvBeitrJahr1*V66)+(AvBeitrJahr1*V66)+(U2UmlJahr1*V66)+HBetrKVJahr1+HBetrPVJahr1,AGBTR_Jahr1*V66))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Okt",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),9)","v":"1902-10-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"(AI66*$AB$24/30)+(AJ66*$AD$24/30)+(AK66*$AF$24/30)","v":{"v":0,"d":"0.00"}},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(AL66>=Bmg2Jahr3,AGHBTR_Jahr3,IF('HR-DM (U3,U4,U5AUF)'!AL66>=Bmg1Jahr3,(RvBeitrJahr3*AL66)+(AvBeitrJahr3*AL66)+(U2UmlJahr3*AL66)+HBetrKVJahr3+HBetrPVJahr3,AGBTR_Jahr3*AL66))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[null,"Nov",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),10)","v":"1900-11-30"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"v":0,"d":"0.00"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IFERROR(IF(J29=\"ja\",H70,IF($X$6=TRUE,H70,0)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF((G67)>=Bmg2Jahr1,AGHBTR_Jahr1,IF((G67)>=Bmg1Jahr1,(RvBeitrJahr1*(G67+J67))+(AvBeitrJahr1*(G67+J67))+(U2UmlJahr1*(G67+J67))+HBetrKVJahr1+HBetrPVJahr1,AGBTR_Jahr1*(G67+J67)))","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Nov",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),10)","v":"1901-11-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"$f":"IFERROR(IF(P29=\"ja\",X70,IF($X$6=TRUE,X70,0)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF((V67)>=Bmg2Jahr1,AGHBTR_Jahr1,IF((V67)>=Bmg1Jahr1,(RvBeitrJahr1*(V67+Z67))+(AvBeitrJahr1*(V67+Z67))+(U2UmlJahr1*(V67+Z67))+HBetrKVJahr1+HBetrPVJahr1,AGBTR_Jahr1*(V67+Z67)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Nov",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),10)","v":"1902-11-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"$f":"IFERROR(IF(AB29=\"ja\",AN70,IF($X$6=TRUE,AN70,0)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF((AL67)>=Bmg2Jahr3,AGHBTR_Jahr3,IF((AL67)>=Bmg1Jahr3,(RvBeitrJahr3*(AL67+AP67))+(AvBeitrJahr3*(AL67+AP67))+(U2UmlJahr3*(AL67+AP67))+HBetrKVJahr3+HBetrPVJahr3,AGBTR_Jahr3*(AL67+AP67)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[null,"Dez",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),11)","v":"1900-12-31"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"v":0,"d":"0.00"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"v":0,"d":"0.00"},{"$f":"IF(G68>=Bmg2Jahr1,AGHBTR_Jahr1,IF('HR-DM (U3,U4,U5AUF)'!G68>=Bmg1Jahr1,(RvBeitrJahr1*G68)+(AvBeitrJahr1*G68)+(U2UmlJahr1*G68)+HBetrKVJahr1+HBetrPVJahr1,AGBTR_Jahr1*G68))","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Dez",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),11)","v":"1901-12-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(V68>=Bmg2Jahr1,AGHBTR_Jahr1,IF('HR-DM (U3,U4,U5AUF)'!V68>=Bmg1Jahr1,(RvBeitrJahr1*V68)+(AvBeitrJahr1*V68)+(U2UmlJahr1*V68)+HBetrKVJahr1+HBetrPVJahr1,AGBTR_Jahr1*V68))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Dez",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),11)","v":"1902-12-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(AL68>=Bmg2Jahr3,AGHBTR_Jahr3,IF('HR-DM (U3,U4,U5AUF)'!AL68>=Bmg1Jahr3,(RvBeitrJahr3*AL68)+(AvBeitrJahr3*AL68)+(U2UmlJahr3*AL68)+HBetrKVJahr3+HBetrPVJahr3,AGBTR_Jahr3*AL68))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[null,"Summe Jahr",{"$nulls":4},{"$f":"SUM(G57:G68)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(I57:I68)","v":{"$error":"#VALUE!"}},{"v":0,"d":"0.00"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Summe Jahr",{"$nulls":5},{"$f":"SUM(V57:V68)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(Y57:Y68)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Summe Jahr",{"$nulls":5},{"$f":"SUM(AL57:AL68)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(AO57:AO68)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[{"$nulls":6},"JSZ mtl.",{"$f":"IF(AND(J29=\"ja\",$X$6=TRUE),(AVERAGE(H63:H68))/12*COUNTIFS(G57:G68,\">0\"),IF(AND($X$6=TRUE,J29=\"nein\"),(AVERAGE(H57:H68)/12)*COUNTIFS(G57:G68,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),J29=\"ja\"),(AVERAGE(H63:H68))/12*COUNTIFS(G57:G68,\">0\"),0)))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(J67=0,0,J67/COUNTIFS(G57:G68,\">0\"))","v":{"v":0,"d":"0.00"}},{"$nulls":11},"JSZ mtl.",null,{"$f":"IF(AND(P29=\"ja\",$X$6=TRUE),(AVERAGE(X63:X68))/12*COUNTIFS(V57:W68,\">0\"),IF(AND($X$6=TRUE,P29=\"nein\"),(AVERAGE(X57:X68)/12)*COUNTIFS(V57:W68,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),P29=\"ja\"),(AVERAGE(X63:X68))/12*COUNTIFS(V57:W68,\">0\"),0)))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(Z67=0,0,Z67/COUNTIFS(V57:W68,\">0\"))","v":{"v":0,"d":"0.00"}},{"$nulls":11},"JSZ mtl.",null,{"$f":"IF(AND(AB29=\"ja\",$X$6=TRUE),(AVERAGE(AN63:AN68))/12*COUNTIFS(AL57:AM68,\">0\"),IF(AND($X$6=TRUE,AB29=\"nein\"),(AVERAGE(AN57:AN68)/12)*COUNTIFS(AL57:AM68,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),AB29=\"ja\"),(AVERAGE(AN63:AN68))/12*COUNTIFS(AL57:AM68,\">0\"),0)))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(AP67=0,0,AP67/COUNTIFS(AL57:AM68,\">0\"))","v":{"v":0,"d":"0.00"}}]
[]
[null,"Mittelwert ",{"$nulls":4},{"$f":"IFERROR((SUM(G57:G68)/COUNTIFS(G57:G68,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR((SUM(H58:H69)/COUNTIFS(H58:H69,\">0\")),0)","v":{"v":0,"d":"0.00"}},null,{"$f":"IFERROR((SUM(J57:J68)/COUNTIFS(J57:J68,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR((SUM(K57:K68)/COUNTIFS(K57:K68,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"Mittelwert",{"$nulls":5},{"$f":"IFERROR((SUM(V57:W68)/COUNTIFS(V57:W68,\">0\")),0)","v":{"v":0,"d":"0.00"}},null,{"$f":"IF($AD$8=\"ja\",((AVERAGE(X58:X69))/12)*COUNTIFS(V58:W69,\">0\"),((AVERAGE(X64:X69))/12)*COUNTIFS(V58:W69,\">0\"))","v":{"$error":"#DIV/0!"}},null,{"$f":"IFERROR((SUM(Z57:Z68)/COUNTIFS(Z57:Z68,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR((SUM(AA57:AA68)/COUNTIFS(AA57:AA68,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"Mittelwert",{"$nulls":5},{"$f":"IFERROR((SUM(AL57:AM68)/COUNTIFS(AL57:AM68,\">0\")),0)","v":{"v":0,"d":"0.00"}},null,{"$f":"IF($AD$8=\"ja\",((AVERAGE(AN58:AN69))/12)*COUNTIFS(AL58:AM69,\">0\"),((AVERAGE(AN64:AN69))/12)*COUNTIFS(AL58:AM69,\">0\"))","v":{"$error":"#DIV/0!"}},null,{"$f":"IFERROR((SUM(AP57:AP68)/COUNTIFS(AP57:AP68,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR((SUM(AQ57:AQ68)/COUNTIFS(AQ57:AQ68,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR((SUM(AR57:AR68)/COUNTIFS(AR57:AR68,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR((SUM(AS57:AS68)/COUNTIFS(AS57:AS68,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR((SUM(AT57:AT68)/COUNTIFS(AT57:AT68,\">0\")),0)","v":{"v":0,"d":"0.00"}}]
[]
[]
[null,"Monate",{"$nulls":4},{"$f":"J37+L37+N37","v":{"v":0,"d":"0.0"}},{"$nulls":8},"Monate",{"$nulls":5},{"$f":"P37+V37+Z37","v":{"v":0,"d":"0.0"}},{"$nulls":9},"Monate",{"$nulls":5},{"$f":"AB37+AD37+AF37","v":{"v":0,"d":"0.0"}}]
[null,{"$f":"AF56+1","v":{"v":1903,"d":"Jahr 1903"}},"Jahr_Monat","Tage1","Tage2","Tage3","Brutto","Jahressonderz.","MZ","JSZ","AGA","VZ","LUK","Gesamt",null,{"$f":"B76+1","v":{"v":1904,"d":"Jahr 1904"}},null,"Jahr_Monat","Tage1","Tage2","Tage3","Brutto",null,"Jahressonderz.","MZ","JSZ","AGA","VZ","LUK","Gesamt",null,{"$f":"P76+1","v":{"v":1905,"d":"Jahr 1905"}},null,"Jahr_Monat","Tage1","Tage2","Tage3","Brutto",null,"Jahressonderz.","MZ","JSZ","AGA","VZ","LUK","Gesamt"]
[null,"Jan",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),0)","v":"1903-01-31"},{"$f":"IF($J$36=\"\",0,IF(AND(DAY($J$36)>1,MONTH(C77)=MONTH($J$36)),$K$37,IF(AND(C77>=$J$36,C77<=$K$36),30,IF((MONTH(C77)=MONTH($K$36)),DAY($K$36),0))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($L$36=\"\",0,IF(C77<$L$36,0,IF(AND(MONTH($L$36)=MONTH($M$36),MONTH(C77)=MONTH($M$36)),$M$37,IF(AND(MONTH($L$36)<>MONTH($M$36),MONTH(C77)=MONTH($L$36)),$M$37,IF(AND(D77>0,DAY($J$36)>1,MONTH($J$36)=MONTH($K$36)),30-D77-DAY($J$36)+1,IF(AND(D77>0,DAY($J$36)>1),30-D77,(IF(D77>0,30-D77,IF(AND(C77>=$L$36,C77<=$M$36),30,IF((MONTH(C77)=MONTH($M$36)),DAY($M$36),0))))))))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($N$36=\"\",0,IF(C77<$N$36,0,IF(AND(MONTH($N$36)=MONTH($O$36),MONTH(C77)=MONTH($O$36)),$O$37,IF(AND(MONTH($N$36)<>MONTH($O$36),MONTH(C77)=MONTH($N$36)),$O$37,IF(AND(E77>0,MONTH($N$36)=MONTH($M$36)),30-DAY($M$36),(IF(E77>0,30-D77-E77,IF(AND(C77>=$N$36,C77<=$O$36),30,IF((MONTH(C77)=MONTH($O$36)),DAY($O$36),0)))))))))","v":{"v":0,"d":"0.00"}},{"$f":"(D77*$J$38/30)+(E77*$L$38/30)+(F77*$N$38/30)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND(SUM(D77:F77)=30,F77>0),$N$38*$N$42,IF(AND(SUM(D77:F77)=30,E77>0),$L$38*$L$42,IF(AND(SUM(D77:F77)=30,D77>0),$J$38*$J$42,\"\")))","v":""},{"$f":"IF(AND($X$9=TRUE,G77>0),(MZJahr4*$O$10),0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(G77>=Bmg2Jahr4,AGHBTR_Jahr4,IF('HR-DM (U3,U4,U5AUF)'!G77>=Bmg1Jahr4,(RvBeitrJahr4*G77)+(AvBeitrJahr4*G77)+(U2UmlJahr4*G77)+HBetrKVJahr4+HBetrPVJahr4,AGBTR_Jahr4*G77))","v":{"$error":"#N/A"}},{"$f":"IF($X$8=TRUE,VZunbDM1*(G77+J77+K77+I77-U2UmlJahr1*(G77+J77)),VzDmJahr1*(G77+J77))","v":{"$error":"#N/A"}},{"$f":"IF(G77>0,(LukJahr4*$W$6),0)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(G77,J77,K77,L77,M77+I77)","v":{"$error":"#N/A"}},null,"Jan",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),0)","v":"1904-01-31"},{"$f":"IF($P$36=\"\",0,IF(AND(DAY($P$36)>1,MONTH(R77)=MONTH($P$36)),$Q$37,IF(AND(R77>=$P$36,R77<=$Q$36),30,IF((MONTH(R77)=MONTH($Q$36)),DAY($Q$36),0))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($V$36=\"\",0,IF(R77<$V$36,0,IF(AND(MONTH($V$36)=MONTH($W$36),MONTH(R77)=MONTH($W$36)),$W$37,IF(AND(MONTH($V$36)<>MONTH($W$36),MONTH(R77)=MONTH($V$36)),$W$37,IF(AND(S77>0,DAY($P$36)>1,MONTH($P$36)=MONTH($Q$36)),30-S77-DAY($P$36)+1,IF(AND(S77>0,DAY($P$36)>1),30-S77,(IF(S77>0,30-S77,IF(AND(R77>=$V$36,R77<=$W$36),30,IF((MONTH(R77)=MONTH($W$36)),DAY($W$36),0))))))))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($Z$36=\"\",0,IF(R77<$Z$36,0,IF(AND(MONTH($Z$36)=MONTH($AA$36),MONTH(R77)=MONTH($AA$36)),$AA$37,IF(AND(MONTH($Z$36)<>MONTH($AA$36),MONTH(R77)=MONTH($Z$36)),$AA$37,IF(AND(T77>0,MONTH($Z$36)=MONTH($W$36)),30-DAY($W$36),(IF(T77>0,30-S77-T77,IF(AND(R77>=$Z$36,R77<=$AA$36),30,IF((MONTH(R77)=MONTH($AA$36)),DAY($AA$36),0)))))))))","v":{"v":0,"d":"0.00"}},{"$f":"(S77*$P$38/30)+(T77*$V$38/30)+(U77*$Z$38/30)","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(AND(SUM(S77:U77)=30,U77>0),$Z$38*$Z$42,IF(AND(SUM(S77:U77)=30,T77>0),$V$38*$V$42,IF(AND(SUM(S77:U77)=30,S77>0),$P$38*$P$42,\"\")))","v":""},{"$f":"IF(AND($X$9=TRUE,V77>0),(MZJahr5*$O$10),0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(V77>=Bmg2Jahr5,AGHBTR_Jahr5,IF('HR-DM (U3,U4,U5AUF)'!V77>=Bmg1Jahr5,(RvBeitrJahr5*V77)+(AvBeitrJahr5*V77)+(U2UmlJahr5*V77)+HBetrKVJahr5+HBetrPVJahr5,AGBTR_Jahr5*V77))","v":{"$error":"#N/A"}},{"$f":"IF($X$8=TRUE,VZunbDM1*(U77+Y77+Z77+AA77-U2UmlJahr1*(V77+Z77)),VzDmJahr1*(V77+Z77))","v":{"$error":"#N/A"}},{"$f":"IF(V77>0,(LukJahr5*$W$6),0)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(V77,Z77,AA77,AB77,AC77+Y77)","v":{"$error":"#N/A"}},null,"Jan",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),0)","v":"1905-01-31"},{"$f":"IF($AB$36=\"\",0,IF(AND(DAY($AB$36)>1,MONTH(AH77)=MONTH($AB$36)),$AC$37,IF(AND(AH77>=$AB$36,AH77<=$AC$36),30,IF((MONTH(AH77)=MONTH($AC$36)),DAY($AC$36),0))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($AD$36=\"\",0,IF(AH77<$AD$36,0,IF(AND(MONTH($AD$36)=MONTH($AE$36),MONTH(AH77)=MONTH($AE$36)),$AE$37,IF(AND(MONTH($AD$36)<>MONTH($AE$36),MONTH(AH77)=MONTH($AD$36)),$AE$37,IF(AND(AI77>0,DAY($AB$36)>1,MONTH($AB$36)=MONTH($AC$36)),30-AI77-DAY($AB$36)+1,IF(AND(AI77>0,DAY($AB$36)>1),30-AI77,(IF(AI77>0,30-AI77,IF(AND(AH77>=$AD$36,AH77<=$AE$36),30,IF((MONTH(AH77)=MONTH($AE$36)),DAY($AE$36),0))))))))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($AF$36=\"\",0,IF(AH77<$AF$36,0,IF(AND(MONTH($AF$36)=MONTH($AG$36),MONTH(AH77)=MONTH($AG$36)),$AG$37,IF(AND(MONTH($AF$36)<>MONTH($AG$36),MONTH(AH77)=MONTH($AF$36)),$AG$37,IF(AND(AJ77>0,MONTH($AF$36)=MONTH($AE$36)),30-DAY($AE$36),(IF(AJ77>0,30-AI77-AJ77,IF(AND(AH77>=$AF$36,AH77<=$AG$36),30,IF((MONTH(AH77)=MONTH($AG$36)),DAY($AG$36),0)))))))))","v":{"v":0,"d":"0.00"}},{"$f":"(AI77*$AB$38/30)+(AJ77*$AD$38/30)+(AK77*$AF$38/30)","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(AND(SUM(AI77:AK77)=30,AK77>0),$AF$38*$AF$42,IF(AND(SUM(AI77:AK77)=30,AJ77>0),$AD$38*$AD$42,IF(AND(SUM(AI77:AK77)=30,AI77>0),$AB$38*$AB$42,\"\")))","v":""},{"$f":"IF(AND($X$9=TRUE,AL77>0),(MZJahr6*$O$10),0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(AL77>=Bmg2Jahr6,AGHBTR_Jahr6,IF('HR-DM (U3,U4,U5AUF)'!AL77>=Bmg1Jahr6,(RvBeitrJahr6*AL77)+(AvBeitrJahr6*AL77)+(U2UmlJahr6*AL77)+HBetrKVJahr6+HBetrPVJahr6,AGBTR_Jahr6*AL77))","v":{"$error":"#N/A"}},{"$f":"IF($X$8=TRUE,VZunbDM1*(AK77+AO77+AP77+AQ77-U2UmlJahr1*(AL77+AP77)),VzDmJahr1*(AL77+AP77))","v":{"$error":"#N/A"}},{"$f":"IF(AL77>0,(LukJahr6*$W$6),0)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AL77,AP77,AQ77,AR77,AS77+AO77)","v":{"$error":"#N/A"}}]
[null,"Feb",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),1)","v":"1903-02-28"},{"$f":"IF($J$36=\"\",0,IF(AND(DAY($J$36)>1,MONTH(C78)=MONTH($J$36)),$K$37,IF(AND(C78>=$J$36,C78<=$K$36),30,IF((MONTH(C78)=MONTH($K$36)),DAY($K$36),0))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($L$36=\"\",0,IF(C78<$L$36,0,IF(AND(MONTH($L$36)=MONTH($M$36),MONTH(C78)=MONTH($M$36)),$M$37,IF(AND(MONTH($L$36)<>MONTH($M$36),MONTH(C78)=MONTH($L$36)),$M$37,IF(AND(D78>0,DAY($J$36)>1,MONTH($J$36)=MONTH($K$36)),30-D78-DAY($J$36)+1,IF(AND(D78>0,DAY($J$36)>1),30-D78,(IF(D78>0,30-D78,IF(AND(C78>=$L$36,C78<=$M$36),30,IF((MONTH(C78)=MONTH($M$36)),DAY($M$36),0))))))))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($N$36=\"\",0,IF(C78<$N$36,0,IF(AND(MONTH($N$36)=MONTH($O$36),MONTH(C78)=MONTH($O$36)),$O$37,IF(AND(MONTH($N$36)<>MONTH($O$36),MONTH(C78)=MONTH($N$36)),$O$37,IF(AND(E78>0,MONTH($N$36)=MONTH($M$36)),30-DAY($M$36),(IF(E78>0,30-D78-E78,IF(AND(C78>=$N$36,C78<=$O$36),30,IF((MONTH(C78)=MONTH($O$36)),DAY($O$36),0)))))))))","v":{"v":0,"d":"0.00"}},{"$f":"(D78*$J$38/30)+(E78*$L$38/30)+(F78*$N$38/30)","v":{"v":0,"d":"0.00"}},"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(G78>=Bmg2Jahr4,AGHBTR_Jahr4,IF('HR-DM (U3,U4,U5AUF)'!G78>=Bmg1Jahr4,(RvBeitrJahr4*G78)+(AvBeitrJahr4*G78)+(U2UmlJahr4*G78)+HBetrKVJahr4+HBetrPVJahr4,AGBTR_Jahr4*G78))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$f":"SUM(G78,J78,K78,L78,M78+I78)","v":{"$error":"#N/A"}},null,"Feb",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),1)","v":"1904-02-29"},{"$f":"IF($P$36=\"\",0,IF(AND(DAY($P$36)>1,MONTH(R78)=MONTH($P$36)),$Q$37,IF(AND(R78>=$P$36,R78<=$Q$36),30,IF((MONTH(R78)=MONTH($Q$36)),DAY($Q$36),0))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($V$36=\"\",0,IF(R78<$V$36,0,IF(AND(MONTH($V$36)=MONTH($W$36),MONTH(R78)=MONTH($W$36)),$W$37,IF(AND(MONTH($V$36)<>MONTH($W$36),MONTH(R78)=MONTH($V$36)),$W$37,IF(AND(S78>0,DAY($P$36)>1,MONTH($P$36)=MONTH($Q$36)),30-S78-DAY($P$36)+1,IF(AND(S78>0,DAY($P$36)>1),30-S78,(IF(S78>0,30-S78,IF(AND(R78>=$V$36,R78<=$W$36),30,IF((MONTH(R78)=MONTH($W$36)),DAY($W$36),0))))))))))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(V78>=Bmg2Jahr5,AGHBTR_Jahr5,IF('HR-DM (U3,U4,U5AUF)'!V78>=Bmg1Jahr5,(RvBeitrJahr5*V78)+(AvBeitrJahr5*V78)+(U2UmlJahr5*V78)+HBetrKVJahr5+HBetrPVJahr5,AGBTR_Jahr5*V78))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Feb",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),1)","v":"1905-02-28"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(AL78>=Bmg2Jahr6,AGHBTR_Jahr6,IF('HR-DM (U3,U4,U5AUF)'!AL78>=Bmg1Jahr6,(RvBeitrJahr6*AL78)+(AvBeitrJahr6*AL78)+(U2UmlJahr6*AL78)+HBetrKVJahr6+HBetrPVJahr6,AGBTR_Jahr6*AL78))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$f":"SUM(AL78,AP78,AQ78,AR78,AS78+AO78)","v":{"$error":"#N/A"}}]
[null,"Mrz",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),2)","v":"1903-03-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(G79>=Bmg2Jahr4,AGHBTR_Jahr4,IF('HR-DM (U3,U4,U5AUF)'!G79>=Bmg1Jahr4,(RvBeitrJahr4*G79)+(AvBeitrJahr4*G79)+(U2UmlJahr4*G79)+HBetrKVJahr4+HBetrPVJahr4,AGBTR_Jahr4*G79))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Mrz",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),2)","v":"1904-03-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(V79>=Bmg2Jahr5,AGHBTR_Jahr5,IF('HR-DM (U3,U4,U5AUF)'!V79>=Bmg1Jahr5,(RvBeitrJahr5*V79)+(AvBeitrJahr5*V79)+(U2UmlJahr5*V79)+HBetrKVJahr5+HBetrPVJahr5,AGBTR_Jahr5*V79))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Mrz",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),2)","v":"1905-03-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(AL79>=Bmg2Jahr6,AGHBTR_Jahr6,IF('HR-DM (U3,U4,U5AUF)'!AL79>=Bmg1Jahr6,(RvBeitrJahr6*AL79)+(AvBeitrJahr6*AL79)+(U2UmlJahr6*AL79)+HBetrKVJahr6+HBetrPVJahr6,AGBTR_Jahr6*AL79))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[null,"Apr",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),3)","v":"1903-04-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(G80>=Bmg2Jahr4,AGHBTR_Jahr4,IF('HR-DM (U3,U4,U5AUF)'!G80>=Bmg1Jahr4,(RvBeitrJahr4*G80)+(AvBeitrJahr4*G80)+(U2UmlJahr4*G80)+HBetrKVJahr4+HBetrPVJahr4,AGBTR_Jahr4*G80))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Apr",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),3)","v":"1904-04-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(V80>=Bmg2Jahr5,AGHBTR_Jahr5,IF('HR-DM (U3,U4,U5AUF)'!V80>=Bmg1Jahr5,(RvBeitrJahr5*V80)+(AvBeitrJahr5*V80)+(U2UmlJahr5*V80)+HBetrKVJahr5+HBetrPVJahr5,AGBTR_Jahr5*V80))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Apr",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),3)","v":"1905-04-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(AL80>=Bmg2Jahr6,AGHBTR_Jahr6,IF('HR-DM (U3,U4,U5AUF)'!AL80>=Bmg1Jahr6,(RvBeitrJahr6*AL80)+(AvBeitrJahr6*AL80)+(U2UmlJahr6*AL80)+HBetrKVJahr6+HBetrPVJahr6,AGBTR_Jahr6*AL80))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[null,"Mai",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),4)","v":"1903-05-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(G81>=Bmg2Jahr4,AGHBTR_Jahr4,IF('HR-DM (U3,U4,U5AUF)'!G81>=Bmg1Jahr4,(RvBeitrJahr4*G81)+(AvBeitrJahr4*G81)+(U2UmlJahr4*G81)+HBetrKVJahr4+HBetrPVJahr4,AGBTR_Jahr4*G81))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Mai",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),4)","v":"1904-05-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(V81>=Bmg2Jahr5,AGHBTR_Jahr5,IF('HR-DM (U3,U4,U5AUF)'!V81>=Bmg1Jahr5,(RvBeitrJahr5*V81)+(AvBeitrJahr5*V81)+(U2UmlJahr5*V81)+HBetrKVJahr5+HBetrPVJahr5,AGBTR_Jahr5*V81))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Mai",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),4)","v":"1905-05-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(AL81>=Bmg2Jahr6,AGHBTR_Jahr6,IF('HR-DM (U3,U4,U5AUF)'!AL81>=Bmg1Jahr6,(RvBeitrJahr6*AL81)+(AvBeitrJahr6*AL81)+(U2UmlJahr6*AL81)+HBetrKVJahr6+HBetrPVJahr6,AGBTR_Jahr6*AL81))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[null,"Jun",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),5)","v":"1903-06-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(G82>=Bmg2Jahr4,AGHBTR_Jahr4,IF('HR-DM (U3,U4,U5AUF)'!G82>=Bmg1Jahr4,(RvBeitrJahr4*G82)+(AvBeitrJahr4*G82)+(U2UmlJahr4*G82)+HBetrKVJahr4+HBetrPVJahr4,AGBTR_Jahr4*G82))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Jun",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),5)","v":"1904-06-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(V82>=Bmg2Jahr5,AGHBTR_Jahr5,IF('HR-DM (U3,U4,U5AUF)'!V82>=Bmg1Jahr5,(RvBeitrJahr5*V82)+(AvBeitrJahr5*V82)+(U2UmlJahr5*V82)+HBetrKVJahr5+HBetrPVJahr5,AGBTR_Jahr5*V82))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Jun",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),5)","v":"1905-06-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(AL82>=Bmg2Jahr6,AGHBTR_Jahr6,IF('HR-DM (U3,U4,U5AUF)'!AL82>=Bmg1Jahr6,(RvBeitrJahr6*AL82)+(AvBeitrJahr6*AL82)+(U2UmlJahr6*AL82)+HBetrKVJahr6+HBetrPVJahr6,AGBTR_Jahr6*AL82))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[null,"Jul",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),6)","v":"1903-07-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(G83>=Bmg2Jahr4,AGHBTR_Jahr4,IF('HR-DM (U3,U4,U5AUF)'!G83>=Bmg1Jahr4,(RvBeitrJahr4*G83)+(AvBeitrJahr4*G83)+(U2UmlJahr4*G83)+HBetrKVJahr4+HBetrPVJahr4,AGBTR_Jahr4*G83))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Jul",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),6)","v":"1904-07-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(V83>=Bmg2Jahr5,AGHBTR_Jahr5,IF('HR-DM (U3,U4,U5AUF)'!V83>=Bmg1Jahr5,(RvBeitrJahr5*V83)+(AvBeitrJahr5*V83)+(U2UmlJahr5*V83)+HBetrKVJahr5+HBetrPVJahr5,AGBTR_Jahr5*V83))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Jul",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),6)","v":"1905-07-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(AL83>=Bmg2Jahr6,AGHBTR_Jahr6,IF('HR-DM (U3,U4,U5AUF)'!AL83>=Bmg1Jahr6,(RvBeitrJahr6*AL83)+(AvBeitrJahr6*AL83)+(U2UmlJahr6*AL83)+HBetrKVJahr6+HBetrPVJahr6,AGBTR_Jahr6*AL83))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[null,"Aug",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),7)","v":"1903-08-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(G84>=Bmg2Jahr4,AGHBTR_Jahr4,IF('HR-DM (U3,U4,U5AUF)'!G84>=Bmg1Jahr4,(RvBeitrJahr4*G84)+(AvBeitrJahr4*G84)+(U2UmlJahr4*G84)+HBetrKVJahr4+HBetrPVJahr4,AGBTR_Jahr4*G84))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Aug",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),7)","v":"1904-08-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(V84>=Bmg2Jahr5,AGHBTR_Jahr5,IF('HR-DM (U3,U4,U5AUF)'!V84>=Bmg1Jahr5,(RvBeitrJahr5*V84)+(AvBeitrJahr5*V84)+(U2UmlJahr5*V84)+HBetrKVJahr5+HBetrPVJahr5,AGBTR_Jahr5*V84))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Aug",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),7)","v":"1905-08-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(AL84>=Bmg2Jahr6,AGHBTR_Jahr6,IF('HR-DM (U3,U4,U5AUF)'!AL84>=Bmg1Jahr6,(RvBeitrJahr6*AL84)+(AvBeitrJahr6*AL84)+(U2UmlJahr6*AL84)+HBetrKVJahr6+HBetrPVJahr6,AGBTR_Jahr6*AL84))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[null,"Sep",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),8)","v":"1903-09-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(G85>=Bmg2Jahr4,AGHBTR_Jahr4,IF('HR-DM (U3,U4,U5AUF)'!G85>=Bmg1Jahr4,(RvBeitrJahr4*G85)+(AvBeitrJahr4*G85)+(U2UmlJahr4*G85)+HBetrKVJahr4+HBetrPVJahr4,AGBTR_Jahr4*G85))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Sep",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),8)","v":"1904-09-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(V85>=Bmg2Jahr5,AGHBTR_Jahr5,IF('HR-DM (U3,U4,U5AUF)'!V85>=Bmg1Jahr5,(RvBeitrJahr5*V85)+(AvBeitrJahr5*V85)+(U2UmlJahr5*V85)+HBetrKVJahr5+HBetrPVJahr5,AGBTR_Jahr5*V85))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Sep",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),8)","v":"1905-09-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(AL85>=Bmg2Jahr6,AGHBTR_Jahr6,IF('HR-DM (U3,U4,U5AUF)'!AL85>=Bmg1Jahr6,(RvBeitrJahr6*AL85)+(AvBeitrJahr6*AL85)+(U2UmlJahr6*AL85)+HBetrKVJahr6+HBetrPVJahr6,AGBTR_Jahr6*AL85))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[null,"Okt",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),9)","v":"1903-10-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(AND(SUM(D86:F86)=30,F86>0),$N$38*$N$42,IF(AND(SUM(D86:F86)=30,E86>0),$L$38*$L$42,IF(AND(SUM(D86:F86)=30,D86>0),$J$38*$J$42,\"\")))","v":""},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(G86>=Bmg2Jahr4,AGHBTR_Jahr4,IF('HR-DM (U3,U4,U5AUF)'!G86>=Bmg1Jahr4,(RvBeitrJahr4*G86)+(AvBeitrJahr4*G86)+(U2UmlJahr4*G86)+HBetrKVJahr4+HBetrPVJahr4,AGBTR_Jahr4*G86))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Okt",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),9)","v":"1904-10-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(V86>=Bmg2Jahr5,AGHBTR_Jahr5,IF('HR-DM (U3,U4,U5AUF)'!V86>=Bmg1Jahr5,(RvBeitrJahr5*V86)+(AvBeitrJahr5*V86)+(U2UmlJahr5*V86)+HBetrKVJahr5+HBetrPVJahr5,AGBTR_Jahr5*V86))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Okt",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),9)","v":"1905-10-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(AL86>=Bmg2Jahr6,AGHBTR_Jahr6,IF('HR-DM (U3,U4,U5AUF)'!AL86>=Bmg1Jahr6,(RvBeitrJahr6*AL86)+(AvBeitrJahr6*AL86)+(U2UmlJahr6*AL86)+HBetrKVJahr6+HBetrPVJahr6,AGBTR_Jahr6*AL86))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[null,"Nov",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),10)","v":"1903-11-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"",{"v":0,"d":"0.00"},{"$f":"IFERROR(IF(J43=\"ja\",H90,IF($X$6=TRUE,H90,0)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF((G87)>=Bmg2Jahr4,AGHBTR_Jahr4,IF((G87)>=Bmg1Jahr4,(RvBeitrJahr4*(G87+J87))+(AvBeitrJahr4*(G87+J87))+(U2UmlJahr4*(G87+J87))+HBetrKVJahr4+HBetrPVJahr4,AGBTR_Jahr4*(G87+J87)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Nov",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),10)","v":"1904-11-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"$f":"IFERROR(IF(P43=\"ja\",X90,IF($X$6=TRUE,X90,0)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF((V87)>=Bmg2Jahr5,AGHBTR_Jahr5,IF((V87)>=Bmg1Jahr5,(RvBeitrJahr5*(V87+Z87))+(AvBeitrJahr5*(V87+Z87))+(U2UmlJahr5*(V87+Z87))+HBetrKVJahr5+HBetrPVJahr5,AGBTR_Jahr5*(V87+Z87)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Nov",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),10)","v":"1905-11-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"$f":"IFERROR(IF(AB43=\"ja\",AN90,IF($X$6=TRUE,AN90,0)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF((AL87)>=Bmg2Jahr6,AGHBTR_Jahr6,IF((AL87)>=Bmg1Jahr6,(RvBeitrJahr6*(AL87+AP87))+(AvBeitrJahr6*(AL87+AP87))+(U2UmlJahr6*(AL87+AP87))+HBetrKVJahr6+HBetrPVJahr6,AGBTR_Jahr6*(AL87+AP87)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[null,"Dez",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),11)","v":"1903-12-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(G88>=Bmg2Jahr4,AGHBTR_Jahr4,IF('HR-DM (U3,U4,U5AUF)'!G88>=Bmg1Jahr4,(RvBeitrJahr4*G88)+(AvBeitrJahr4*G88)+(U2UmlJahr4*G88)+HBetrKVJahr4+HBetrPVJahr4,AGBTR_Jahr4*G88))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Dez",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),11)","v":"1904-12-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(V88>=Bmg2Jahr5,AGHBTR_Jahr5,IF('HR-DM (U3,U4,U5AUF)'!V88>=Bmg1Jahr5,(RvBeitrJahr5*V88)+(AvBeitrJahr5*V88)+(U2UmlJahr5*V88)+HBetrKVJahr5+HBetrPVJahr5,AGBTR_Jahr5*V88))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Dez",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),11)","v":"1905-12-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(AL88>=Bmg2Jahr6,AGHBTR_Jahr6,IF('HR-DM (U3,U4,U5AUF)'!AL88>=Bmg1Jahr6,(RvBeitrJahr6*AL88)+(AvBeitrJahr6*AL88)+(U2UmlJahr6*AL88)+HBetrKVJahr6+HBetrPVJahr6,AGBTR_Jahr6*AL88))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[null,"Summe Jahr",{"$nulls":4},{"$f":"SUM(G77:G88)","v":{"v":0,"d":"0.00"}},null,{"$f":"SUM(I77:I88)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Summe Jahr",{"$nulls":5},{"$f":"SUM(V77:V88)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(Y77:Y88)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Summe Jahr",{"$nulls":5},{"$f":"SUM(AL77:AL88)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(AO77:AO88)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[{"$nulls":6},"JSZ mtl.",{"$f":"IF(AND(J43=\"ja\",$X$6=TRUE),(AVERAGE(H83:H88))/12*COUNTIFS(G77:G88,\">0\"),IF(AND($X$6=TRUE,J43=\"nein\"),(AVERAGE(H77:H88)/12)*COUNTIFS(G77:G88,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),J43=\"ja\"),(AVERAGE(H83:H88))/12*COUNTIFS(G77:G88,\">0\"),0)))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(J87=0,0,J87/COUNTIFS(G77:G88,\">0\"))","v":{"v":0,"d":"0.00"}},{"$nulls":11},"JSZ mtl.",null,{"$f":"IF(AND(P43=\"ja\",$X$6=TRUE),(AVERAGE(X83:X88))/12*COUNTIFS(V77:W88,\">0\"),IF(AND($X$6=TRUE,P43=\"nein\"),(AVERAGE(X77:X88)/12)*COUNTIFS(V77:W88,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),P43=\"ja\"),(AVERAGE(X83:X88))/12*COUNTIFS(V77:W88,\">0\"),0)))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(Z87=0,0,Z87/COUNTIFS(V77:W88,\">0\"))","v":{"v":0,"d":"0.00"}},{"$nulls":11},"JSZ mtl.",null,{"$f":"IF(AND(AB43=\"ja\",$X$6=TRUE),(AVERAGE(AN83:AN88))/12*COUNTIFS(AL77:AM88,\">0\"),IF(AND($X$6=TRUE,AB43=\"nein\"),(AVERAGE(AN77:AN88)/12)*COUNTIFS(AL77:AM88,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),AB43=\"ja\"),(AVERAGE(AN83:AN88))/12*COUNTIFS(AL77:AM88,\">0\"),0)))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(AP87=0,0,AP87/COUNTIFS(AL77:AM88,\">0\"))","v":{"v":0,"d":"0.00"}}]
[]
[null,"Mittelwert ",{"$nulls":4},{"$f":"IFERROR((SUM(G77:G88)/COUNTIFS(G77:G88,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR((SUM(H78:H89)/COUNTIFS(H78:H89,\">0\")),0)","v":{"v":0,"d":"0.00"}},null,{"$f":"IFERROR((SUM(J77:J88)/COUNTIFS(J77:J88,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR((SUM(K77:K88)/COUNTIFS(K77:K88,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"Mittelwert",{"$nulls":5},{"$f":"IFERROR((SUM(V77:W88)/COUNTIFS(V77:W88,\">0\")),0)","v":{"v":0,"d":"0.00"}},null,{"$f":"IF($AD$8=\"ja\",((AVERAGE(X78:X89))/12)*COUNTIFS(V78:W89,\">0\"),((AVERAGE(X84:X89))/12)*COUNTIFS(V78:W89,\">0\"))","v":{"$error":"#DIV/0!"}},null,{"$f":"IFERROR((SUM(Z77:Z88)/COUNTIFS(Z77:Z88,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR((SUM(AA77:AA88)/COUNTIFS(AA77:AA88,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"Mittelwert",{"$nulls":5},{"$f":"IFERROR((SUM(AL77:AM88)/COUNTIFS(AL77:AM88,\">0\")),0)","v":{"v":0,"d":"0.00"}},null,{"$f":"IF($AD$8=\"ja\",((AVERAGE(AN78:AN89))/12)*COUNTIFS(AL78:AM89,\">0\"),((AVERAGE(AN84:AN89))/12)*COUNTIFS(AL78:AM89,\">0\"))","v":{"$error":"#DIV/0!"}},null,{"$f":"IFERROR((SUM(AP77:AP88)/COUNTIFS(AP77:AP88,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR((SUM(AQ77:AQ88)/COUNTIFS(AQ77:AQ88,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[]
[null,"*Alle Angaben ohne Gewähr! Bitte beachten Sie, dass die errechneten Beträge (Plan-Werte) von den tatsächlichen Werten (IST-Werte) abweichen können. ",{"$nulls":13},"Summe Gesamtzeitraum",{"$nulls":9},{"$f":"AD89+N89+AD69+N69+AT69+AT89","v":{"$error":"#N/A"}}]
[]
[]
[]
[]
[]
[]
[{"$nulls":25},"Für PDB (Projektdatenblatt) -->z. B. kopieren und Werte einfügen"]
[{"$nulls":25},{"$f":"J20","v":1900},{"$f":"Z104+1","v":1901},{"$f":"AA104+1","v":1902},{"$f":"AB104+1","v":1903},{"$f":"AC104+1","v":1904},{"$f":"AD104+1","v":1905}]
[{"$nulls":25},{"$f":"N69","v":{"$error":"#VALUE!"}},{"$f":"AD69","v":{"$error":"#N/A"}},{"$f":"AT69","v":{"$error":"#N/A"}},{"$f":"N89","v":{"$error":"#N/A"}},{"$f":"AD89","v":{"$error":"#N/A"}},{"$f":"AT89","v":{"$error":"#N/A"}}]

{"sheet":"HR-LM (U2,U5FOD,U7)","index":5,"n_rows":105,"n_cols":46,"rows_kept":105,"hidden":true,"merged":[[4,8,4,10],[4,30,4,32],[5,8,5,10],[5,30,5,32],[19,9,19,14],[19,15,19,26],[19,27,19,32],[20,22,20,24],[21,22,21,24],[23,9,23,10],[23,11,23,12],[23,13,23,14],[23,15,23,16],[23,21,23,24],[23,25,23,26],[23,27,23,28],[23,29,23,30],[23,31,23,32],[24,9,24,10],[24,11,24,12],[24,13,24,14],[24,15,24,16],[24,21,24,24],[24,25,24,26],[24,27,24,28],[24,29,24,30],[24,31,24,32],[25,9,25,10],[25,11,25,12],[25,13,25,14],[25,15,25,16],[25,21,25,24],[25,25,25,26],[25,27,25,28],[25,29,25,30],[25,31,25,32],[26,9,26,10],[26,11,26,12],[26,13,26,14],[26,15,26,16],[26,21,26,24],[26,25,26,26],[26,27,26,28],[26,29,26,30],[26,31,26,32],[27,9,27,10],[27,11,27,12],[27,13,27,14],[27,15,27,16],[27,21,27,24],[27,25,27,26],[27,27,27,28],[27,29,27,30],[27,31,27,32],[28,9,28,14],[28,15,28,26],[28,27,28,32],[29,9,29,10],[29,11,29,12],[29,13,29,14],[29,15,29,16],[29,21,29,24],[29,25,29,26],[29,27,29,28],[29,29,29,30],[29,31,29,32],[30,9,30,10],[30,11,30,12],[30,13,30,14],[30,15,30,16],[30,21,30,24],[30,25,30,26],[30,27,30,28],[30,29,30,30],[30,31,30,32],[31,9,31,10],[31,11,31,12],[31,13,31,14],[31,15,31,16],[31,21,31,24],[31,25,31,26],[31,27,31,28],[31,29,31,30],[31,31,31,32],[33,9,33,14],[33,15,33,26],[33,27,33,32],[34,22,34,24],[35,22,35,24],[37,9,37,10],[37,11,37,12],[37,13,37,14],[37,15,37,16],[37,21,37,24],[37,25,37,26],[37,27,37,28],[37,29,37,30],[37,31,37,32],[38,9,38,10],[38,11,38,12],[38,13,38,14],[38,15,38,16],[38,21,38,24],[38,25,38,26],[38,27,38,28],[38,29,38,30],[38,31,38,32],[39,9,39,10],[39,11,39,12],[39,13,39,14],[39,15,39,16],[39,21,39,24],[39,25,39,26],[39,27,39,28],[39,29,39,30],[39,31,39,32],[40,9,40,10],[40,11,40,12],[40,13,40,14],[40,15,40,16],[40,21,40,24],[40,25,40,26],[40,27,40,28],[40,29,40,30],[40,31,40,32],[41,9,41,10],[41,11,41,12],[41,13,41,14],[41,15,41,16],[41,21,41,24],[41,25,41,26],[41,27,41,28],[41,29,41,30],[41,31,41,32],[42,9,42,14],[42,15,42,26],[42,27,42,32],[43,9,43,10],[43,11,43,12],[43,13,43,14],[43,15,43,16],[43,21,43,24],[43,25,43,26],[43,27,43,28],[43,29,43,30],[43,31,43,32],[44,9,44,10],[44,11,44,12],[44,13,44,14],[44,15,44,16],[44,21,44,24],[44,25,44,26],[44,27,44,28],[44,29,44,30],[44,31,44,32],[45,9,45,10],[45,11,45,12],[45,13,45,14],[45,15,45,16],[45,21,45,24],[45,25,45,26],[45,27,45,28],[45,29,45,30],[45,31,45,32],[50,1,50,6],[54,15,54,16],[54,21,54,22],[54,31,54,32],[54,37,54,38],[55,15,55,16],[55,21,55,22],[55,31,55,32],[55,37,55,38],[56,15,56,16],[56,21,56,22],[56,31,56,32],[56,37,56,38],[57,15,57,16],[57,21,57,22],[57,31,57,32],[57,37,57,38],[58,15,58,16],[58,21,58,22],[58,31,58,32],[58,37,58,38],[59,15,59,16],[59,21,59,22],[59,31,59,32],[59,37,59,38],[60,15,60,16],[60,21,60,22],[60,31,60,32],[60,37,60,38],[61,15,61,16],[61,21,61,22],[61,31,61,32],[61,37,61,38],[62,15,62,16],[62,21,62,22],[62,31,62,32],[62,37,62,38],[63,15,63,16],[63,21,63,22],[63,31,63,32],[63,37,63,38],[64,15,64,16],[64,21,64,22],[64,31,64,32],[64,37,64,38],[65,15,65,16],[65,21,65,22],[65,31,65,32],[65,37,65,38],[66,15,66,16],[66,21,66,22],[66,31,66,32],[66,37,66,38],[67,15,67,16],[67,21,67,22],[67,31,67,32],[67,37,67,38],[68,15,68,16],[68,21,68,22],[68,31,68,32],[68,37,68,38],[69,21,69,22],[69,37,69,38],[71,15,71,16],[71,21,71,22],[71,31,71,32],[71,37,71,38],[74,15,74,16],[74,21,74,22],[74,31,74,32],[74,37,74,38],[75,15,75,16],[75,21,75,22],[75,31,75,32],[75,37,75,38],[76,15,76,16],[76,21,76,22],[76,31,76,32],[76,37,76,38],[77,15,77,16],[77,21,77,22],[77,31,77,32],[77,37,77,38],[78,15,78,16],[78,21,78,22],[78,31,78,32],[78,37,78,38],[79,15,79,16],[79,21,79,22],[79,31,79,32],[79,37,79,38],[80,15,80,16],[80,21,80,22],[80,31,80,32],[80,37,80,38],[81,15,81,16],[81,21,81,22],[81,31,81,32],[81,37,81,38],[82,15,82,16],[82,21,82,22],[82,31,82,32],[82,37,82,38],[83,15,83,16],[83,21,83,22],[83,31,83,32],[83,37,83,38],[84,15,84,16],[84,21,84,22],[84,31,84,32],[84,37,84,38],[85,15,85,16],[85,21,85,22],[85,31,85,32],[85,37,85,38],[86,15,86,16],[86,21,86,22],[86,31,86,32],[86,37,86,38],[87,15,87,16],[87,21,87,22],[87,31,87,32],[87,37,87,38],[88,15,88,16],[88,21,88,22],[88,31,88,32],[88,37,88,38],[89,21,89,22],[89,37,89,38],[91,15,91,16],[91,21,91,22],[91,31,91,32],[91,37,91,38],[95,1,95,11],[95,15,95,22],[95,25,95,28]]}
[]
[null,"Hochrechnung*"]
[null,{"$f":"'HR-DM (U3,U4,U5AUF)'!B3","v":"Stand: 20.05.2026 (BITTE AKTUELLE VERSION NUTZEN - ZURZEIT VERSION V05)"}]
[null,"Bitte nur die roten Felder (PFLICHTFELDER) und die blauen Felder ausfüllen! Die gelben Felder können im Nachhinein für Korrekturen überschrieben werden."]
[null,"Erstellungsdatum",{"$nulls":4},"PSP-Element",null,"Projektbezeichnung",null,null,"Name/Pers.Nr","Beginn","Ende","Wochenstunden im Projekt in %","Entgeltgruppe (Drop Down)","Stufe\n(DropDown)",{"$nulls":4},"Stufenwechsel \nab4)","Finanzierungs-anteil - LUK-Beitrag",{"$f":"'HR-DM (U3,U4,U5AUF)'!X5","v":true},{"$nulls":6},"Bermerkung "]
[{"$nulls":8},{"$f":"PKHR_für_Tarifpersonal!$C$8","v":0},{"$nulls":3},{"$f":"PKHR_für_Tarifpersonal!$C$11","v":"00:00:00"},{"$f":"PKHR_für_Tarifpersonal!$D$11","v":"00:00:00"},{"$f":"O8*J30/100*O10/J30*100","v":{"v":0,"d":"0.00%"}},{"$f":"PKHR_für_Tarifpersonal!$C$12","v":"Bitte auswählen"},{"$f":"PKHR_für_Tarifpersonal!$C$13","v":"Bitte auswählen"},{"$nulls":4},{"$f":"PKHR_für_Tarifpersonal!$C$14","v":{"$error":"#VALUE!"}},{"v":0,"d":"0.00%"},false]
[{"$nulls":14},"Stellenanteil in %",{"$nulls":7},"Wochenstunden  Gesamt"]
[{"$nulls":14},{"$f":"PKHR_für_Tarifpersonal!$C$17","v":{"v":0,"d":"0.00%"}},{"$nulls":7},{"$f":"IF(O8=0,J30,O8*J30/100*100)","v":{"v":39,"d":"39.00"}},false]
[{"$nulls":14},"Projektanteil in %",{"$nulls":7},"Wochenstunden im Projekt",{"$f":"'HR-DM (U3,U4,U5AUF)'!X9","v":true}]
[{"$nulls":14},{"$f":"PKHR_für_Tarifpersonal!$C$18","v":{"v":0,"d":"0.00%"}},{"$nulls":7},{"$f":"IF(O10=0,O6*W8,W8*O10)","v":{"v":0,"d":"0.00"}}]
[]
[{"$nulls":17},1,{"$f":"IF($Q$6+R12>6,\"\",$Q$6+R12)","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF(IF($Q$6+R12>6,0,DATE(YEAR(V6)+$Q$6+R12,MONTH(V6),DAY(V6)))>$N$6,\"01.01.1900\",IF($Q$6+R12>6,0,DATE(YEAR(V6)+$Q$6+R12,MONTH(V6),DAY(V6)))),\"01.01.1900\")","v":"01.01.1900"}]
[{"$nulls":17},2,{"$f":"IF($Q$6+R13>6,\"\",$Q$6+R13)","v":{"$error":"#VALUE!"}},{"$f":"IF(IF($Q$6+R13>6,0,DATE(YEAR(T12)+$Q$6+R13,MONTH(T12),DAY(T12)))>N$6,\"01.01.1900\",IF($Q$6+R13>6,0,DATE(YEAR(T12)+$Q$6+R13,MONTH(T12),DAY(T12))))","v":{"$error":"#VALUE!"}}]
[{"$nulls":17},3,{"$f":"IF($Q$6+R14>6,\"\",$Q$6+R14)","v":{"$error":"#VALUE!"}},{"$f":"IF(IF($Q$6+R14>6,0,DATE(YEAR(T13)+$Q$6+R14,MONTH(T13),DAY(T13)))>N$6,\"01.01.1900\",IF($Q$6+R14>6,0,DATE(YEAR(T13)+$Q$6+R14,MONTH(T13),DAY(T13))))","v":{"$error":"#VALUE!"}}]
[{"$nulls":17},4,{"$f":"IF($Q$6+R15>6,\"\",$Q$6+R15)","v":{"$error":"#VALUE!"}},{"$f":"IF(IF($Q$6+R15>6,0,DATE(YEAR(T14)+$Q$6+R15,MONTH(T14),DAY(T14)))>N$6,\"01.01.1900\",IF($Q$6+R15>6,0,DATE(YEAR(T14)+$Q$6+R15,MONTH(T14),DAY(T14))))","v":{"$error":"#VALUE!"}}]
[{"$nulls":17},5,{"$f":"IF($Q$6+R16>6,\"\",$Q$6+R16)","v":{"$error":"#VALUE!"}},{"$f":"IF(IF($Q$6+R16>6,0,DATE(YEAR(T15)+$Q$6+R16,MONTH(T15),DAY(T15)))>N$6,\"01.01.1900\",IF($Q$6+R16>6,0,DATE(YEAR(T15)+$Q$6+R16,MONTH(T15),DAY(T15))))","v":{"$error":"#VALUE!"}}]
[]
[]
[]
[{"$nulls":9},{"$f":"YEAR(M6)","v":1900},{"$nulls":5},{"$f":"J20+1","v":1901},{"$nulls":11},{"$f":"P20+1","v":1902}]
[{"$nulls":9},"von","bis","von","bis","von","bis","von","bis",{"$nulls":4},"von","bis",null,null,"von","bis","von","bis","von","bis","von","bis"]
[null,"Zeitraum (z. B. 01.01.20XX bis 31.12.20XX)",{"$nulls":7},{"$f":"IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(J20=YEAR($M$6),$M$6,\"\"))","v":"00:00:00"},{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(J20=YEAR($M$6),$M$6,\"\"))=\"\",\"\",IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(AND(J20=YEAR($N$6),$V$6>$N$6),$N$6,IF(J20=YEAR($V$6),$V$6-1,IF(J20=YEAR($T$12),$T$12-1,IF(J20=YEAR($T$13),$T$13-1,IF(J20=YEAR($T$14),$T$14-1,IF(J20=YEAR($T$15),$T$15-1,IF(J20=YEAR($T$16),$T$16-1,IF(YEAR($N$6)=J20,$N$6,DATE(J20,12,31)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(N6<V6,YEAR(N6)=YEAR(V6))=TRUE,\"\",IF(OR(ISBLANK(M6),ISBLANK(N6)),\"\",IF(AND(J20=YEAR($J$20),$V$6>$J$20),\"\",IF(J20=YEAR($V$6),$V$6,IF(J20=YEAR($T$12),$T$12,IF(J20=YEAR($T$13),$T$13,IF(J20=YEAR($T$14),$T$14,IF(J20=YEAR($T$15),$T$15,IF(J20=YEAR($T$16),$T$16,\"\")))))))))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(IF(AND(J20=YEAR($N$6),$V$6>$N$6),\"\",IF(J20=YEAR($V$6),$V$6,IF(J20=YEAR($T$12),$T$12,IF(J20=YEAR($T$13),$T$13,IF(J20=YEAR($T$14),$T$14,IF(J20=YEAR($T$15),$T$15,IF(J20=YEAR($T$16),$T$16,\"\")))))))=\"\",\"\",IF(YEAR($N$6)=J20,$N$6,DATE(J20,12,31))))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(YEAR(N6)<P20,\"\",IF(P20<YEAR($M$6),$M$6,IF(YEAR($N$6)>=P20,DATE(P20,1,1),\"\"))))","v":""},{"$f":"IF(IF(P20<YEAR($M$6),$M$6,IF(YEAR($N$6)>=P20,DATE(P20,1,1),\"\"))=\"\",\"\",IF(AND(MONTH(1)=MONTH($V$6),P20=YEAR($N$6)),$N$6,IF(AND($V$6<$N$6,$N$6>$T$12,),$N$6,IF(MONTH(1)=MONTH($V$6),DATE(P20,12,31),IF(AND(P20=YEAR($N$6),$V$6>$N$6),$N$6,IF(P20=YEAR($V$6),$V$6-1,IF(P20=YEAR($T$12),$T$12-1,IF(P20=YEAR($T$13),$T$13-1,IF(P20=YEAR($T$14),$T$14-1,IF(P20=YEAR($T$15),$T$15-1,IF(P20=YEAR($T$16),$T$16-1,IF(YEAR($N$6)=P20,$N$6,DATE(P20,12,31)))))))))))))","v":""},{"$nulls":4},{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(P20<YEAR($M$6),$M$6,IF(YEAR($N$6)>=P20,DATE(P20,1,1),\"\")))=\"\",\"\",IF(MONTH(1)=MONTH($V$6),\"\",IF(AND(P20=YEAR($N$6),$V$6>$N$6),\"\",IF(P20=YEAR($V$6),$V$6,IF(P20=YEAR($T$12),$T$12,IF(P20=YEAR($T$13),$T$13,IF(P20=YEAR($T$14),$T$14,IF(P20=YEAR($T$15),$T$15,IF(P20=YEAR($T$16),$T$16,\"\")))))))))","v":""},{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(P20<YEAR($M$6),$M$6,IF(YEAR($N$6)>=P20,DATE(P20,1,1),\"\")))=\"\",\"\",IF(MONTH(1)=MONTH($V$6),\"\",IF(IF(AND(P20=YEAR($N$6),$V$6>$N$6),\"\",IF(P20=YEAR($V$6),$V$6,IF(P20=YEAR($T$12),$T$12,IF(P20=YEAR($T$13),$T$13,IF(P20=YEAR($T$14),$T$14,IF(P20=YEAR($T$15),$T$15,IF(P20=YEAR($T$16),$T$16,\"\")))))))=\"\",\"\",IF(YEAR($N$6)=P20,$N$6,DATE(P20,12,31)))))","v":""},{"$nulls":4},{"$f":"IF(AB20<YEAR($M$6),$M$6,IF(YEAR($N$6)>=AB20,DATE(AB20,1,1),\"\"))","v":""},{"$f":"IF(IF(AB20<YEAR($M$6),$M$6,IF(YEAR($N$6)>=AB20,DATE(AB20,1,1),\"\"))=\"\",\"\",IF(AND(MONTH(1)=MONTH($V$6),AB20=YEAR($N$6)),$N$6,IF(AND($V$6<$N$6,$N$6>$T$12,),$N$6,IF(MONTH(1)=MONTH($V$6),DATE(AB20,12,31),IF(AND(AB20=YEAR($N$6),$V$6>$N$6),$N$6,IF(AB20=YEAR($V$6),$V$6-1,IF(AB20=YEAR($T$12),$T$12-1,IF(AB20=YEAR($T$13),$T$13-1,IF(AB20=YEAR($T$14),$T$14-1,IF(AB20=YEAR($T$15),$T$15-1,IF(AB20=YEAR($T$16),$T$16-1,IF(YEAR($N$6)=AB20,$N$6,DATE(AB20,12,31)))))))))))))","v":""},{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(AB20<YEAR($M$6),$M$6,IF(YEAR($N$6)>=AB20,DATE(AB20,1,1),\"\")))=\"\",\"\",IF(MONTH(1)=MONTH($V$6),\"\",IF(AND(AB20=YEAR($N$6),$V$6>$N$6),\"\",IF(AB20=YEAR($V$6),$V$6,IF(AB20=YEAR($T$12),$T$12,IF(AB20=YEAR($T$13),$T$13,IF(AB20=YEAR($T$14),$T$14,IF(AB20=YEAR($T$15),$T$15,IF(AB20=YEAR($T$16),$T$16,IF($N$6<$T$12,\"\",\"\"))))))))))","v":""},{"$f":"IF(AD22=\"\",\"\",IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(AB20<YEAR($M$6),$M$6,IF(YEAR($N$6)>=AB20,DATE(AB20,1,1),\"\")))=\"\",\"\",IF(MONTH(1)=MONTH($V$6),\"\",IF(IF(AND(AB20=YEAR($N$6),$V$6>$N$6),\"\",IF(AB20=YEAR($V$6),$V$6,IF(AB20=YEAR($T$12),$T$12,IF(AB20=YEAR($T$13),$T$13,IF(AB20=YEAR($T$14),$T$14,IF(AB20=YEAR($T$15),$T$15,IF(AB20=YEAR($T$16),$T$16,\"\")))))))=\"\",\"\",IF(YEAR($N$6)=AB20,$N$6,DATE(AB20,12,31))))))","v":""}]
[{"$nulls":9},{"$f":"IF(J22=\"\",0,(EOMONTH(J22,0)-J22+1)/(EOMONTH(J22,0)-EOMONTH(J22,-1))+(K22-EOMONTH(K22,-1))/(EOMONTH(K22,0)-EOMONTH(K22,-1))+MONTH(K22)-MONTH(J22)-1+(YEAR(K22)-YEAR(J22))*12)","v":{"$error":"#NUM!"}},{"$f":"IF(AND(DAY(J22)>1,MONTH(J22)<>MONTH(K22)),30-DAY(J22)+1,IF(J22=\"\",0,(IF(MONTH(J22)=MONTH(K22),IF(OR(K22=C57,K22=C58,K22=C59,K22=C60,K22=C61,K22=C62,K22=C63,K22=C64,K22=C65,K22=C66,K22=C67,K22=C68),30-DAY(J22)+1,IF(MONTH(J22)=MONTH(K22),DAY(K22)-DAY(J22)+1,0))))))","v":{"$error":"#VALUE!"}},{"$f":"IF(L22=\"\",0,(EOMONTH(L22,0)-L22+1)/(EOMONTH(L22,0)-EOMONTH(L22,-1))+(M22-EOMONTH(M22,-1))/(EOMONTH(M22,0)-EOMONTH(M22,-1))+MONTH(M22)-MONTH(L22)-1+(YEAR(M22)-YEAR(L22))*12)","v":{"$error":"#VALUE!"}},{"$f":"IF(L22=\"\",0,IF(AND(DAY(L22)=1,MONTH(L22)<>MONTH(M22)),30,IF(AND(DAY(L22)>1,MONTH(L22)<>MONTH(M22)),30-DAY(L22)+1,IF(MONTH(L22)=MONTH(M22),IF(OR(M22=C57,M22=C58,M22=C59,M22=C60,M22=C61,M22=C62,M22=C63,M22=C64,M22=C65,M22=C66,M22=C67,M22=C68),30-DAY(L22)+1,IF(MONTH(L22)=MONTH(M22),DAY(M22)-DAY(L22)+1,0))))))","v":{"$error":"#VALUE!"}},{"$f":"IF(N22=\"\",0,(EOMONTH(N22,0)-N22+1)/(EOMONTH(N22,0)-EOMONTH(N22,-1))+(O22-EOMONTH(O22,-1))/(EOMONTH(O22,0)-EOMONTH(O22,-1))+MONTH(O22)-MONTH(N22)-1+(YEAR(O22)-YEAR(N22))*12)","v":{"v":0,"d":"0.0"}},{"$f":"IF(N22=\"\",0,IF(AND(DAY(N22)=1,MONTH(N22)<>MONTH(O22)),30,IF(AND(DAY(N22)>1,MONTH(N22)<>MONTH(O22)),30-DAY(N22)+1,IF(MONTH(N22)=MONTH(O22),IF(OR(O22=C57,O22=C58,O22=C59,O22=C60,O22=C61,O22=C62,O22=C63,O22=C64,O22=C65,O22=C66,O22=C67,O22=C68),30-DAY(N22)+1,IF(MONTH(N22)=MONTH(O22),DAY(O22)-DAY(N22)+1,0))))))","v":0},{"$f":"IF(P22=\"\",0,(EOMONTH(P22,0)-P22+1)/(EOMONTH(P22,0)-EOMONTH(P22,-1))+(Q22-EOMONTH(Q22,-1))/(EOMONTH(Q22,0)-EOMONTH(Q22,-1))+MONTH(Q22)-MONTH(P22)-1+(YEAR(Q22)-YEAR(P22))*12)","v":{"v":0,"d":"0.0"}},{"$f":"IF(AND(DAY(P22)>1,MONTH(P22)<>MONTH(Q22)),30-DAY(P22)+1,IF(P22=\"\",0,(IF(MONTH(P22)=MONTH(Q22),IF(OR(Q22=R57,Q22=R58,Q22=R59,Q22=R60,Q22=R61,Q22=R62,Q22=R63,Q22=R64,Q22=R65,Q22=R66,Q22=R67,Q22=R68),30-DAY(P22)+1,IF(MONTH(P22)=MONTH(Q22),DAY(Q22)-DAY(P22)+1,0))))))","v":{"$error":"#VALUE!"}},{"$nulls":4},{"$f":"IF(V22=\"\",0,(EOMONTH(V22,0)-V22+1)/(EOMONTH(V22,0)-EOMONTH(V22,-1))+(W22-EOMONTH(W22,-1))/(EOMONTH(W22,0)-EOMONTH(W22,-1))+MONTH(W22)-MONTH(V22)-1+(YEAR(W22)-YEAR(V22))*12)","v":{"v":0,"d":"0.0"}},{"$f":"IF(V22=\"\",0,IF(AND(DAY(V22)=1,MONTH(V22)<>MONTH(W22)),30,IF(AND(DAY(V22)>1,MONTH(V22)<>MONTH(W22)),30-DAY(V22)+1,IF(MONTH(V22)=MONTH(W22),IF(OR(W22=R57,W22=R58,W22=R59,W22=R60,W22=R61,W22=R62,W22=R63,W22=R64,W22=R65,W22=R66,W22=R67,W22=R68),30-DAY(V22)+1,IF(MONTH(V22)=MONTH(W22),DAY(W22)-DAY(V22)+1,0))))))","v":0},null,null,{"$f":"IF(Z22=\"\",0,(EOMONTH(Z22,0)-Z22+1)/(EOMONTH(Z22,0)-EOMONTH(Z22,-1))+(AA22-EOMONTH(AA22,-1))/(EOMONTH(AA22,0)-EOMONTH(AA22,-1))+MONTH(AA22)-MONTH(Z22)-1+(YEAR(AA22)-YEAR(Z22))*12)","v":{"v":0,"d":"0.0"}},{"$f":"IF(Z22=\"\",0,IF(AND(DAY(Z22)=1,MONTH(Z22)<>MONTH(AA22)),30,IF(AND(DAY(Z22)>1,MONTH(Z22)<>MONTH(AA22)),30-DAY(Z22)+1,IF(MONTH(Z22)=MONTH(AA22),IF(OR(AA22=R57,AA22=R58,AA22=R59,AA22=R60,AA22=R61,AA22=R62,AA22=R63,AA22=R64,AA22=R65,AA22=R66,AA22=R67,AA22=R68),30-DAY(Z22)+1,IF(MONTH(Z22)=MONTH(AA22),DAY(AA22)-DAY(Z22)+1,0))))))","v":0},{"$f":"IF(AB22=\"\",0,(EOMONTH(AB22,0)-AB22+1)/(EOMONTH(AB22,0)-EOMONTH(AB22,-1))+(AC22-EOMONTH(AC22,-1))/(EOMONTH(AC22,0)-EOMONTH(AC22,-1))+MONTH(AC22)-MONTH(AB22)-1+(YEAR(AC22)-YEAR(AB22))*12)","v":{"v":0,"d":"0.0"}},{"$f":"IF(AND(DAY(AB22)>1,MONTH(AB22)<>MONTH(AC22)),30-DAY(AB22)+1,IF(AB22=\"\",0,(IF(MONTH(AB22)=MONTH(AC22),IF(OR(AC22=AH57,AC22=AH58,AC22=AH59,AC22=AH60,AC22=AH61,AC22=AH62,AC22=AH63,AC22=AH64,AC22=AH65,AC22=AH66,AC22=AH67,AC22=AH68),30-DAY(AB22)+1,IF(MONTH(AB22)=MONTH(AC22),DAY(AC22)-DAY(AB22)+1,0))))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AD22=\"\",0,(EOMONTH(AD22,0)-AD22+1)/(EOMONTH(AD22,0)-EOMONTH(AD22,-1))+(AE22-EOMONTH(AE22,-1))/(EOMONTH(AE22,0)-EOMONTH(AE22,-1))+MONTH(AE22)-MONTH(AD22)-1+(YEAR(AE22)-YEAR(AD22))*12)","v":{"v":0,"d":"0.0"}},{"$f":"IF(AD22=\"\",0,IF(AND(DAY(AD22)=1,MONTH(AD22)<>MONTH(AE22)),30,IF(AND(DAY(AD22)>1,MONTH(AD22)<>MONTH(AE22)),30-DAY(AD22)+1,IF(MONTH(AD22)=MONTH(AE22),IF(OR(AE22=AH57,AE22=AH58,AE22=AH59,AE22=AH60,AE22=AH61,AE22=AH62,AE22=AH63,AE22=AH64,AE22=AH65,AE22=AH66,AE22=AH67,AE22=AH68),30-DAY(AD22)+1,IF(MONTH(AD22)=MONTH(AE22),DAY(AE22)-DAY(AD22)+1,0))))))","v":0},{"$f":"IF(AF22=\"\",0,(EOMONTH(AF22,0)-AF22+1)/(EOMONTH(AF22,0)-EOMONTH(AF22,-1))+(AG22-EOMONTH(AG22,-1))/(EOMONTH(AG22,0)-EOMONTH(AG22,-1))+MONTH(AG22)-MONTH(AF22)-1+(YEAR(AG22)-YEAR(AF22))*12)","v":{"v":0,"d":"0.0"}},{"$f":"IF(AF22=\"\",0,IF(AND(DAY(AF22)=1,MONTH(AF22)<>MONTH(AG22)),30,IF(AND(DAY(AF22)>1,MONTH(AF22)<>MONTH(AG22)),30-DAY(AF22)+1,IF(MONTH(AF22)=MONTH(AG22),IF(OR(AG22=AH57,AG22=AH58,AG22=AH59,AG22=AH60,AG22=AH61,AG22=AH62,AG22=AH63,AG22=AH64,AG22=AH65,AG22=AH66,AG22=AH67,AG22=AH68),30-DAY(AF22)+1,IF(MONTH(AF22)=MONTH(AG22),DAY(AG22)-DAY(AF22)+1,0))))))","v":0}]
[null,"ENTGELT",{"$nulls":7},{"$f":"IF(J22=\"\",0,(J27*J31)*(J32+100%))","v":{"$error":"#N/A"}},null,{"$f":"IF(L22=\"\",0,(L27*L31)*(L32+100%))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(N22=\"\",0,(N27*N31)*(N32+100%))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(P22=\"\",0,(P27*P31)*(P32+100%))","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"IF(V22=\"\",0,(V27*V31)*(V32+100%))","v":{"v":0,"d":"0.00"}},{"$nulls":3},{"$f":"IF(Z22=\"\",0,(Z27*Z31)*(Z32+100%))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(AB22=\"\",0,(AB27*AB31)*(AB32+100%))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(AD22=\"\",0,(AD27*AD31)*(AD32+100%))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(AF22=\"\",0,(AF27*AF31)*(AF32+100%))","v":{"v":0,"d":"0.00"}}]
[null,"Entgeltgruppe",{"$nulls":7},{"$f":"IF(J22=\"\",\"\",P6)","v":"Bitte auswählen"},null,{"$f":"IF(L22=\"\",\"\",IF(IF(OR(ISBLANK(M6),ISBLANK(N6)),\"\",IF(AND(J20=YEAR($J$20),$V$6>$J$20),\"\",IF(J20=YEAR($V$6),$V$6,IF(J20=YEAR($T$12),$T$12,IF(J20=YEAR($T$13),$T$13,IF(J20=YEAR($T$14),$T$14,IF(J20=YEAR($T$15),$T$15,IF(J20=YEAR($T$16),$T$16,\"\"))))))))=\"\",\"\",$P$6))","v":{"$error":"#VALUE!"}},{"$nulls":3},{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(P20<YEAR($M$6),$M$6,IF(YEAR($N$6)>=P20,DATE(P20,1,1),\"\")))=\"\",\"\",$P$6)","v":""},{"$nulls":5},{"$f":"IF(OR(V22=$V$6,V22=$T$12,V22=$T$13,V22=$T$14,V22=$T$15,V22=$T$16),P25,\"\")","v":{"$error":"#VALUE!"}},{"$nulls":5},{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(AB20<YEAR($M$6),$M$6,IF(YEAR($N$6)>=AB20,DATE(AB20,1,1),\"\")))=\"\",\"\",$P$6)","v":""},null,{"$f":"IF(OR(AD22=$V$6,AD22=$T$12,AD22=$T$13,AD22=$T$14,AD22=$T$15,AD22=$T$16),AB25,\"\")","v":{"$error":"#VALUE!"}}]
[null,"Stufe1)",{"$nulls":7},{"$f":"IF(ISBLANK(Q6),\"\",Q6)","v":"Bitte auswählen"},null,{"$f":"IF(ISBLANK(V6),\"\",IF(L22=$V$6,$S$12,IF(L22=$T$12,$S$13,IF(L22=$T$13,$S$14,IF(L22=$T$14,$S$15,IF(L22=$T$15,$S$16,\"\"))))))","v":{"$error":"#VALUE!"}},{"$nulls":3},{"$f":"IF(P22=\"\",\"\",IF(P22=$V$6,S12,IF(YEAR(N6)<P20,\"\",IF(IF(L22=$V$6,$S$12,IF(L22=$T$12,$S$13,IF(L22=$T$13,$S$14,IF(L22=$T$14,$S$15,IF(L22=$T$15,$S$16,\"\")))))=\"\",J26,L26))))","v":""},{"$nulls":5},{"$f":"IF(V22=\"\",\"\",IF(ISBLANK(Q6),\"\",IF(V22=$V$6,$S$12,IF(V22=$T$12,$S$13,IF(V22=$T$13,$S$14,IF(V22=$T$14,$S$15,IF(V22=$T$15,$S$16,\"\")))))))","v":""},{"$nulls":5},{"$f":"IF(AB22=\"\",\"\",IF(AB22=$V$6,$S$12,IF(AB22=$T$12,$S$13,IF(AB22=$T$13,$S$14,IF(AB22=$T$14,$S$15,IF(AB22=$T$15,$S$16,IF(V26=\"\",P26,V26)))))))","v":""},null,{"$f":"IF(AD22=\"\",\"\",IF(ISBLANK(V6),\"\",IF(AD22=$V$6,$S$12,IF(AD22=$T$12,$S$13,IF(AD22=$T$13,$S$14,IF(AD22=$T$14,$S$15,IF(AD22=$T$15,$S$16,\"\")))))))","v":""}]
[null,"Entgelt ",{"$nulls":7},{"$f":"IF(ISERROR(INDEX(EntgelteJahr1,MATCH(J25,GruppeJahr1,0),MATCH(J26,StufeJahr1,0))),0,INDEX(EntgelteJahr1,MATCH(J25,GruppeJahr1,0),MATCH(J26,StufeJahr1,0)))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr1,MATCH(L25,GruppeJahr1,0),MATCH(L26,StufeJahr1,0))),0,INDEX(EntgelteJahr1,MATCH(L25,GruppeJahr1,0),MATCH(L26,StufeJahr1,0)))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr1,MATCH(N25,GruppeJahr1,0),MATCH(N26,StufeJahr1,0))),0,INDEX(EntgelteJahr1,MATCH(N25,GruppeJahr1,0),MATCH(N26,StufeJahr1,0)))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr2,MATCH(P25,GruppeJahr2,0),MATCH(P26,StufeJahr2,0))),0,INDEX(EntgelteJahr2,MATCH(P25,GruppeJahr2,0),MATCH(P26,StufeJahr2,0)))","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"IF(ISERROR(INDEX(EntgelteJahr2,MATCH(V25,GruppeJahr2,0),MATCH(V26,StufeJahr2,0))),0,INDEX(EntgelteJahr2,MATCH(V25,GruppeJahr2,0),MATCH(V26,StufeJahr2,0)))","v":{"v":0,"d":"0.00"}},{"$nulls":3},{"$f":"IF(ISERROR(INDEX(EntgelteJahr2,MATCH(Z25,GruppeJahr2,0),MATCH(Z26,StufeJahr2,0))),0,INDEX(EntgelteJahr2,MATCH(Z25,GruppeJahr2,0),MATCH(Z26,StufeJahr2,0)))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr3,MATCH(AB25,GruppeJahr3,0),MATCH(AB26,StufeJahr3,0))),0,INDEX(EntgelteJahr3,MATCH(AB25,GruppeJahr3,0),MATCH(AB26,StufeJahr3,0)))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr3,MATCH(AD25,GruppeJahr3,0),MATCH(AD26,StufeJahr3,0))),0,INDEX(EntgelteJahr3,MATCH(AD25,GruppeJahr3,0),MATCH(AD26,StufeJahr3,0)))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr3,MATCH(AF25,GruppeJahr3,0),MATCH(AF26,StufeJahr3,0))),0,INDEX(EntgelteJahr3,MATCH(AF25,GruppeJahr3,0),MATCH(AF26,StufeJahr3,0)))","v":{"v":0,"d":"0.00"}}]
[null,"Jahressonderzahlung (JSZ)2)",{"$nulls":7},{"$f":"IF(ISERROR(INDEX(JszJahr1,MATCH(J25,JszGrJahr1,0),MATCH(J26,JszStJahr1,0))),0,(INDEX(JszJahr1,MATCH(J25,JszGrJahr1,0),MATCH(J26,JszStJahr1,0))))","v":{"v":0,"d":"0.00%"}},null,{"$f":"IF(ISERROR(INDEX(JszJahr1,MATCH(L25,JszGrJahr1,0),MATCH(L26,JszStJahr1,0))),0,(INDEX(JszJahr1,MATCH(L25,JszGrJahr1,0),MATCH(L26,JszStJahr1,0))))","v":{"v":0,"d":"0.00%"}},null,{"$f":"IF(ISERROR(INDEX(JszJahr1,MATCH(N25,JszGrJahr1,0),MATCH(N26,JszStJahr1,0))),0,(INDEX(JszJahr1,MATCH(N25,JszGrJahr1,0),MATCH(N26,JszStJahr1,0))))","v":{"v":0,"d":"0.00%"}},null,{"$f":"IF(ISERROR(INDEX(JszJahr2,MATCH(P25,JszGrJahr2,0),MATCH(P26,JszStJahr2,0))),0,(INDEX(JszJahr2,MATCH(P25,JszGrJahr2,0),MATCH(P26,JszStJahr2,0))))","v":{"v":0,"d":"0.00%"}},{"$nulls":5},{"$f":"IF(ISERROR(INDEX(JszJahr2,MATCH(V25,JszGrJahr2,0),MATCH(V26,JszStJahr2,0))),0,(INDEX(JszJahr2,MATCH(V25,JszGrJahr2,0),MATCH(V26,JszStJahr2,0))))","v":{"v":0,"d":"0.00%"}},{"$nulls":3},{"$f":"IF(ISERROR(INDEX(JszJahr2,MATCH(Z25,JszGrJahr2,0),MATCH(Z26,JszStJahr2,0))),0,(INDEX(JszJahr2,MATCH(Z25,JszGrJahr2,0),MATCH(Z26,JszStJahr2,0))))","v":{"v":0,"d":"0.00%"}},null,{"$f":"IF(ISERROR(INDEX(JszJahr3,MATCH(AB25,JszGrJahr3,0),MATCH(AB26,JszStJahr3,0))),0,(INDEX(JszJahr3,MATCH(AB25,JszGrJahr3,0),MATCH(AB26,JszStJahr3,0))))","v":{"v":0,"d":"0.00%"}},null,{"$f":"IF(ISERROR(INDEX(JszJahr3,MATCH(AD25,JszGrJahr3,0),MATCH(AD26,JszStJahr3,0))),0,(INDEX(JszJahr3,MATCH(AD25,JszGrJahr3,0),MATCH(AD26,JszStJahr3,0))))","v":{"v":0,"d":"0.00%"}},null,{"$f":"IF(ISERROR(INDEX(JszJahr3,MATCH(AF25,JszGrJahr3,0),MATCH(AF26,JszStJahr3,0))),0,(INDEX(JszJahr3,MATCH(AF25,JszGrJahr3,0),MATCH(AF26,JszStJahr3,0))))","v":{"v":0,"d":"0.00%"}}]
[null,"Anspruch im Kalenderjahr vorhanden?",{"$nulls":7},{"$f":"IF(SUM(D68:F68)>0,\"ja\",\"nein\")","v":{"$error":"#VALUE!"}},{"$nulls":5},{"$f":"IF(SUM(S68:U68)>0,\"ja\",\"nein\")","v":"nein"},{"$nulls":11},{"$f":"IF(SUM(AI68:AK68)>0,\"ja\",\"nein\")","v":"nein"}]
[null,"regelmäßige Arbeitszeit Std./Woche (=100%)",{"$nulls":7},{"$f":"StundenJahr1","v":{"v":39,"d":"39.00"}},null,{"$f":"StundenJahr1","v":{"v":39,"d":"39.00"}},null,{"$f":"StundenJahr1","v":{"v":39,"d":"39.00"}},null,{"$f":"StundenJahr2","v":{"v":39,"d":"39.00"}},{"$nulls":5},{"$f":"StundenJahr2","v":{"v":39,"d":"39.00"}},{"$nulls":3},{"$f":"StundenJahr2","v":{"v":39,"d":"39.00"}},null,{"$f":"StundenJahr3","v":{"v":39,"d":"39.00"}},null,{"$f":"StundenJahr3","v":{"v":39,"d":"39.00"}},null,{"$f":"StundenJahr3","v":{"v":39,"d":"39.00"}}]
[null,"Anteil in % ( Std./ Woche)",{"$nulls":7},{"$f":"IF(J22=\"\",\"\",IF(YEAR(M6)<$J$20,\"\",$O$6))","v":{"v":0,"d":"0.00%"}},null,{"$f":"IF(L27>0,$O$6,0)","v":{"v":0,"d":"0.00%"}},{"$nulls":3},{"$f":"IF(YEAR($N$6)<$P$20,\"\",$O$6)","v":""},{"$nulls":5},{"$f":"IF(V27>0,$O$6,0)","v":{"v":0,"d":"0.00%"}},{"$nulls":5},{"$f":"IF(YEAR($N$6)<$AB$20,\"\",$O$6)","v":""},null,{"$f":"IF(AD27>0,$O$6,0)","v":{"v":0,"d":"0.00%"}}]
[null,"ggf. Kalkulation Tariferhöhung3)",{"$nulls":7},{"$f":"IF($X$5=TRUE,ZuschlagJahr1,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr1,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr1,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr2,0)","v":{"$error":"#N/A"}},{"$nulls":5},{"$f":"IF($X$5=TRUE,ZuschlagJahr2,0)","v":{"$error":"#N/A"}},{"$nulls":3},{"$f":"IF($X$5=TRUE,ZuschlagJahr2,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr3,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr3,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr3,0)","v":{"$error":"#N/A"}}]
[]
[{"$nulls":9},{"$f":"AB20+1","v":1903},{"$nulls":5},{"$f":"J34+1","v":1904},{"$nulls":11},{"$f":"P34+1","v":1905}]
[{"$nulls":9},"von","bis","von","bis","von","bis","von","bis",{"$nulls":4},"von","bis",null,null,"von","bis","von","bis","von","bis","von","bis"]
[null,"Zeitraum (z. B. 01.01.20XX bis 31.12.20XX)",{"$nulls":7},{"$f":"IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(J34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=J34,DATE(J34,1,1),\"\")))","v":""},{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(J34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=J34,DATE(J34,1,1),\"\")))=\"\",\"\",IF(AND(MONTH(1)=MONTH($V$6),J34=YEAR($N$6)),$N$6,IF(AND($V$6<$N$6,$N$6>$T$12,),$N$6,IF(MONTH(1)=MONTH($V$6),DATE(J34,12,31),IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(AND(J34=YEAR($N$6),$V$6>$N$6),$N$6,IF(J34=YEAR($V$6),$V$6-1,IF(J34=YEAR($T$12),$T$12-1,IF(J34=YEAR($T$13),$T$13-1,IF(J34=YEAR($T$14),$T$14-1,IF(J34=YEAR($T$15),$T$15-1,IF(J34=YEAR($T$16),$T$16-1,IF(YEAR($N$6)=J34,$N$6,DATE(J34,12,31))))))))))))))","v":""},{"$f":"IF(YEAR(N6)<J34,\"\",IF(OR(ISBLANK(M6),ISBLANK(N6)),\"\",IF(AND(J34=YEAR($N$6),$V$6>$N$6),\"\",IF(MONTH(1)=MONTH($V$6),\"\",IF(J34=YEAR($V$6),$V$6,IF(J34=YEAR($T$12),$T$12,IF(J34=YEAR($T$13),$T$13,IF(J34=YEAR($T$14),$T$14,IF(J34=YEAR($T$15),$T$15,IF(J34=YEAR($T$16),$T$16,IF($N$6<$T$12,\"\",\"\")))))))))))","v":""},{"$f":"IF(L36=\"\",\"\",IF(YEAR(N6)<J34,\"\",IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(MONTH(1)=MONTH($V$6),\"\",IF(IF(AND(J34=YEAR($N$6),$V$6>$N$6),\"\",IF(J34=YEAR($V$6),$V$6,IF(J34=YEAR($T$12),$T$12,IF(J34=YEAR($T$13),$T$13,IF(J34=YEAR($T$14),$T$14,IF(J34=YEAR($T$15),$T$15,IF(J34=YEAR($T$16),$T$16,\"\")))))))=\"\",\"\",IF(YEAR($N$6)=J34,$N$6,DATE(J34,12,31)))))))","v":""},null,null,{"$f":"IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(P34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=P34,DATE(P34,1,1),\"\")))","v":""},{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(P34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=P34,DATE(P34,1,1),\"\")))=\"\",\"\",IF(AND(MONTH(1)=MONTH($V$6),P34=YEAR($N$6)),$N$6,IF(AND($V$6<$N$6,$N$6>$T$12,),$N$6,IF(MONTH(1)=MONTH($V$6),DATE(P34,12,31),IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(AND(P34=YEAR($N$6),$V$6>$N$6),$N$6,IF(P34=YEAR($V$6),$V$6-1,IF(P34=YEAR($T$12),$T$12-1,IF(P34=YEAR($T$13),$T$13-1,IF(P34=YEAR($T$14),$T$14-1,IF(P34=YEAR($T$15),$T$15-1,IF(P34=YEAR($T$16),$T$16-1,IF(YEAR($N$6)=P34,$N$6,DATE(P34,12,31))))))))))))))","v":""},{"$nulls":4},{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(P34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=P34,DATE(P34,1,1),\"\")))=\"\",\"\",IF(MONTH(1)=MONTH($V$6),\"\",IF(AND(P34=YEAR($N$6),$V$6>$N$6),\"\",IF(P34=YEAR($V$6),$V$6,IF(P34=YEAR($T$12),$T$12,IF(P34=YEAR($T$13),$T$13,IF(P34=YEAR($T$14),$T$14,IF(P34=YEAR($T$15),$T$15,IF(P34=YEAR($T$16),$T$16,IF($N$6<$T$12,\"\",\"\"))))))))))","v":""},{"$f":"IF(V36=\"\",\"\",IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(P34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=P34,DATE(P34,1,1),\"\")))=\"\",\"\",IF(MONTH(1)=MONTH($V$6),\"\",IF(IF(AND(P34=YEAR($N$6),$V$6>$N$6),\"\",IF(P34=YEAR($V$6),$V$6,IF(P34=YEAR($T$12),$T$12,IF(P34=YEAR($T$13),$T$13,IF(P34=YEAR($T$14),$T$14,IF(P34=YEAR($T$15),$T$15,IF(P34=YEAR($T$16),$T$16,\"\")))))))=\"\",\"\",IF(YEAR($N$6)=P34,$N$6,DATE(P34,12,31))))))","v":""},{"$nulls":4},{"$f":"IF(AB34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=AB34,DATE(AB34,1,1),\"\"))","v":""},{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(AB34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=AB34,DATE(AB34,1,1),\"\")))=\"\",\"\",IF(AND(MONTH(1)=MONTH($V$6),AB34=YEAR($N$6)),$N$6,IF(AND($V$6<$N$6,$N$6>$T$12,),$N$6,IF(MONTH(1)=MONTH($V$6),DATE(AB34,12,31),IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(AND(AB34=YEAR($N$6),$V$6>$N$6),$N$6,IF(AB34=YEAR($V$6),$V$6-1,IF(AB34=YEAR($T$12),$T$12-1,IF(AB34=YEAR($T$13),$T$13-1,IF(AB34=YEAR($T$14),$T$14-1,IF(AB34=YEAR($T$15),$T$15-1,IF(AB34=YEAR($T$16),$T$16-1,IF(YEAR($N$6)=AB34,$N$6,DATE(AB34,12,31))))))))))))))","v":""},{"$f":"IF(IF(AB34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=AB34,DATE(AB34,1,1),\"\"))=\"\",\"\",IF(MONTH(1)=MONTH($V$6),\"\",IF(AND(AB34=YEAR($N$6),$V$6>$N$6),\"\",IF(AB34=YEAR($V$6),$V$6,IF(AB34=YEAR($T$12),$T$12,IF(AB34=YEAR($T$13),$T$13,IF(AB34=YEAR($T$14),$T$14,IF(AB34=YEAR($T$15),$T$15,IF(AB34=YEAR($T$16),$T$16,IF($N$6<$T$12,\"\",\"\"))))))))))","v":""},{"$f":"IF(AD36=\"\",\"\",IF(IF(AB34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=AB34,DATE(AB34,1,1),\"\"))=\"\",\"\",IF(MONTH(1)=MONTH($V$6),\"\",IF(IF(AND(AB34=YEAR($N$6),$V$6>$N$6),\"\",IF(AB34=YEAR($V$6),$V$6,IF(AB34=YEAR($T$12),$T$12,IF(AB34=YEAR($T$13),$T$13,IF(AB34=YEAR($T$14),$T$14,IF(AB34=YEAR($T$15),$T$15,IF(AB34=YEAR($T$16),$T$16,\"\")))))))=\"\",\"\",IF(YEAR($N$6)=AB34,$N$6,DATE(AB34,12,31))))))","v":""}]
[{"$nulls":9},{"$f":"IF(J36=\"\",0,(EOMONTH(J36,0)-J36+1)/(EOMONTH(J36,0)-EOMONTH(J36,-1))+(K36-EOMONTH(K36,-1))/(EOMONTH(K36,0)-EOMONTH(K36,-1))+MONTH(K36)-MONTH(J36)-1+(YEAR(K36)-YEAR(J36))*12)","v":{"v":0,"d":"0.0"}},{"$f":"IF(AND(DAY(J36)>1,MONTH(J36)<>MONTH(K36)),30-DAY(J36)+1,IF(J36=\"\",0,(IF(MONTH(J36)=MONTH(K36),IF(OR(K36=C77,K36=C78,K36=C79,K36=C80,K36=C81,K36=C82,K36=C83,K36=C84,K36=C85,K36=C86,K36=C87,K36=C88),30-DAY(J36)+1,IF(MONTH(J36)=MONTH(K36),DAY(K36)-DAY(J36)+1,0))))))","v":{"$error":"#VALUE!"}},{"$f":"IF(L36=\"\",0,(EOMONTH(L36,0)-L36+1)/(EOMONTH(L36,0)-EOMONTH(L36,-1))+(M36-EOMONTH(M36,-1))/(EOMONTH(M36,0)-EOMONTH(M36,-1))+MONTH(M36)-MONTH(L36)-1+(YEAR(M36)-YEAR(L36))*12)","v":{"v":0,"d":"0.0"}},{"$f":"IF(L36=\"\",0,IF(AND(DAY(L36)=1,MONTH(L36)<>MONTH(M36)),30,IF(AND(DAY(L36)>1,MONTH(L36)<>MONTH(M36)),30-DAY(L36)+1,IF(MONTH(L36)=MONTH(M36),IF(OR(M36=C77,M36=C78,M36=C79,M36=C80,M36=C81,M36=C82,M36=C83,M36=C84,M36=C85,M36=C86,M36=C87,M36=C88),30-DAY(L36)+1,IF(MONTH(L36)=MONTH(M36),DAY(M36)-DAY(L36)+1,0))))))","v":0},{"$f":"IF(N36=\"\",0,(EOMONTH(N36,0)-N36+1)/(EOMONTH(N36,0)-EOMONTH(N36,-1))+(O36-EOMONTH(O36,-1))/(EOMONTH(O36,0)-EOMONTH(O36,-1))+MONTH(O36)-MONTH(N36)-1+(YEAR(O36)-YEAR(N36))*12)","v":{"v":0,"d":"0.0"}},{"$f":"IF(N36=\"\",0,IF(AND(DAY(N36)=1,MONTH(N36)<>MONTH(O36)),30,IF(AND(DAY(N36)>1,MONTH(N36)<>MONTH(O36)),30-DAY(N36)+1,IF(MONTH(N36)=MONTH(O36),IF(OR(O36=C77,O36=C78,O36=C79,O36=C80,O36=C81,O36=C82,O36=C83,O36=C84,O36=C85,O36=C86,O36=C87,O36=C88),30-DAY(N36)+1,IF(MONTH(N36)=MONTH(O36),DAY(O36)-DAY(N36)+1,0))))))","v":0},{"$f":"IF(P36=\"\",0,(EOMONTH(P36,0)-P36+1)/(EOMONTH(P36,0)-EOMONTH(P36,-1))+(Q36-EOMONTH(Q36,-1))/(EOMONTH(Q36,0)-EOMONTH(Q36,-1))+MONTH(Q36)-MONTH(P36)-1+(YEAR(Q36)-YEAR(P36))*12)","v":{"v":0,"d":"0.0"}},{"$f":"IF(AND(DAY(P36)>1,MONTH(P36)<>MONTH(Q36)),30-DAY(P36)+1,IF(P36=\"\",0,(IF(MONTH(P36)=MONTH(Q36),IF(OR(Q36=R77,Q36=R78,Q36=R79,Q36=R80,Q36=R81,Q36=R82,Q36=R83,Q36=R84,Q36=R85,Q36=R86,Q36=R87,Q36=R88),30-DAY(P36)+1,IF(MONTH(P36)=MONTH(Q36),DAY(Q36)-DAY(P36)+1,0))))))","v":{"$error":"#VALUE!"}},{"$nulls":4},{"$f":"IF(V36=\"\",0,(EOMONTH(V36,0)-V36+1)/(EOMONTH(V36,0)-EOMONTH(V36,-1))+(W36-EOMONTH(W36,-1))/(EOMONTH(W36,0)-EOMONTH(W36,-1))+MONTH(W36)-MONTH(V36)-1+(YEAR(W36)-YEAR(V36))*12)","v":{"v":0,"d":"0.0"}},{"$f":"IF(V36=\"\",0,IF(AND(DAY(V36)=1,MONTH(V36)<>MONTH(W36)),30,IF(AND(DAY(V36)>1,MONTH(V36)<>MONTH(W36)),30-DAY(V36)+1,IF(MONTH(V36)=MONTH(W36),IF(OR(W36=R77,W36=R78,W36=R79,W36=R80,W36=R81,W36=R82,W36=R83,W36=R84,W36=R85,W36=R86,W36=R87,W36=R88),30-DAY(V36)+1,IF(MONTH(V36)=MONTH(W36),DAY(W36)-DAY(V36)+1,0))))))","v":0},null,null,{"$f":"IF(Z36=\"\",0,(EOMONTH(Z36,0)-Z36+1)/(EOMONTH(Z36,0)-EOMONTH(Z36,-1))+(AA36-EOMONTH(AA36,-1))/(EOMONTH(AA36,0)-EOMONTH(AA36,-1))+MONTH(AA36)-MONTH(Z36)-1+(YEAR(AA36)-YEAR(Z36))*12)","v":{"v":0,"d":"0.0"}},{"$f":"IF(Z36=\"\",0,IF(AND(DAY(Z36)=1,MONTH(Z36)<>MONTH(AA36)),30,IF(AND(DAY(Z36)>1,MONTH(Z36)<>MONTH(AA36)),30-DAY(Z36)+1,IF(MONTH(Z36)=MONTH(AA36),IF(OR(AA36=R77,AA36=R78,AA36=R79,AA36=R80,AA36=R81,AA36=R82,AA36=R83,AA36=R84,AA36=R85,AA36=R86,AA36=R87,AA36=R88),30-DAY(Z36)+1,IF(MONTH(Z36)=MONTH(AA36),DAY(AA36)-DAY(Z36)+1,0))))))","v":0},{"$f":"IF(AB36=\"\",0,(EOMONTH(AB36,0)-AB36+1)/(EOMONTH(AB36,0)-EOMONTH(AB36,-1))+(AC36-EOMONTH(AC36,-1))/(EOMONTH(AC36,0)-EOMONTH(AC36,-1))+MONTH(AC36)-MONTH(AB36)-1+(YEAR(AC36)-YEAR(AB36))*12)","v":{"v":0,"d":"0.0"}},{"$f":"IF(AND(DAY(AB36)>1,MONTH(AB36)<>MONTH(AC36)),30-DAY(AB36)+1,IF(AB36=\"\",0,(IF(MONTH(AB36)=MONTH(AC36),IF(OR(AC36=AH77,AC36=AH78,AC36=AH79,AC36=AH80,AC36=AH81,AC36=AH82,AC36=AH83,AC36=AH84,AC36=AH85,AC36=AH86,AC36=AH87,AC36=AH88),30-DAY(AB36)+1,IF(MONTH(AB36)=MONTH(AC36),DAY(AC36)-DAY(AB36)+1,0))))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AD36=\"\",0,(EOMONTH(AD36,0)-AD36+1)/(EOMONTH(AD36,0)-EOMONTH(AD36,-1))+(AE36-EOMONTH(AE36,-1))/(EOMONTH(AE36,0)-EOMONTH(AE36,-1))+MONTH(AE36)-MONTH(AD36)-1+(YEAR(AE36)-YEAR(AD36))*12)","v":{"v":0,"d":"0.0"}},{"$f":"IF(AD36=\"\",0,IF(AND(DAY(AD36)=1,MONTH(AD36)<>MONTH(AE36)),30,IF(AND(DAY(AD36)>1,MONTH(AD36)<>MONTH(AE36)),30-DAY(AD36)+1,IF(MONTH(AD36)=MONTH(AE36),IF(OR(AE36=AH77,AE36=AH78,AE36=AH79,AE36=AH80,AE36=AH81,AE36=AH82,AE36=AH83,AE36=AH84,AE36=AH85,AE36=AH86,AE36=AH87,AE36=AH88),30-DAY(AD36)+1,IF(MONTH(AD36)=MONTH(AE36),DAY(AE36)-DAY(AD36)+1,0))))))","v":0},{"$f":"IF(AF36=\"\",0,(EOMONTH(AF36,0)-AF36+1)/(EOMONTH(AF36,0)-EOMONTH(AF36,-1))+(AG36-EOMONTH(AG36,-1))/(EOMONTH(AG36,0)-EOMONTH(AG36,-1))+MONTH(AG36)-MONTH(AF36)-1+(YEAR(AG36)-YEAR(AF36))*12)","v":{"v":0,"d":"0.0"}},{"$f":"IF(AF36=\"\",0,IF(AND(DAY(AF36)=1,MONTH(AF36)<>MONTH(AG36)),30,IF(AND(DAY(AF36)>1,MONTH(AF36)<>MONTH(AG36)),30-DAY(AF36)+1,IF(MONTH(AF36)=MONTH(AG36),IF(OR(AG36=AH77,AG36=AH78,AG36=AH79,AG36=AH80,AG36=AH81,AG36=AH82,AG36=AH83,AG36=AH84,AG36=AH85,AG36=AH86,AG36=AH87,AG36=AH88),30-DAY(AF36)+1,IF(MONTH(AF36)=MONTH(AG36),DAY(AG36)-DAY(AF36)+1,0))))))","v":0}]
[null,"ENTGELT",{"$nulls":7},{"$f":"IF(J36=\"\",0,(J41*J45)*(J46+100%))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(L36=\"\",0,(L41*L45)*(L46+100%))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(N36=\"\",0,(N41*N45)*(N46+100%))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(P36=\"\",0,(P41*P45)*(P46+100%))","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"IF(V36=\"\",0,(V41*V45)*(V46+100%))","v":{"v":0,"d":"0.00"}},{"$nulls":3},{"$f":"IF(Z36=\"\",0,(Z41*Z45)*(Z46+100%))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(AB36=\"\",0,(AB41*AB45)*(AB46+100%))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(AD36=\"\",0,(AD41*AD45)*(AD46+100%))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(AF36=\"\",0,(AF41*AF45)*(AF46+100%))","v":{"v":0,"d":"0.00"}}]
[null,"Entgeltgruppe ",{"$nulls":7},{"$f":"IF(YEAR(N6)<J34,\"\",$P$6)","v":""},null,{"$f":"IF(OR(L36=$V$6,L36=$T$12,L36=$T$13,L36=$T$14,L36=$T$15,L36=$T$16),J39,\"\")","v":{"$error":"#VALUE!"}},{"$nulls":3},{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(P34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=P34,DATE(P34,1,1),\"\")))=\"\",\"\",$P$6)","v":""},{"$nulls":5},{"$f":"IF(OR(V36=$V$6,V36=$T$12,V36=$T$13,V36=$T$14,V36=$T$15,V36=$T$16),P39,\"\")","v":{"$error":"#VALUE!"}},{"$nulls":5},{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(AB34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=AB34,DATE(AB34,1,1),\"\")))=\"\",\"\",$P$6)","v":""},null,{"$f":"IF(OR(AD36=$V$6,AD36=$T$12,AD36=$T$13,AD36=$T$14,AD36=$T$15,AD36=$T$16),AB39,\"\")","v":{"$error":"#VALUE!"}}]
[null,"Stufe1)",{"$nulls":7},{"$f":"IF(J36=\"\",\"\",IF(J36=$V$6,$S$12,IF(J36=$T$12,$S$13,IF(J36=$T$13,$S$14,IF(J36=$T$14,$S$15,IF(J36=$T$15,$S$16,IF(AD26=\"\",AB26,AD26)))))))","v":""},null,{"$f":"IF(L36=\"\",\"\",IF(ISBLANK(Q6),\"\",IF(L36=$V$6,$S$12,IF(L36=$T$12,$S$13,IF(L36=$T$13,$S$14,IF(L36=$T$14,$S$15,IF(L36=$T$15,$S$16,\"\")))))))","v":""},{"$nulls":3},{"$f":"IF(P36=\"\",\"\",IF(P36=$V$6,$S$12,IF(P36=$T$12,$S$13,IF(P36=$T$13,$S$14,IF(P36=$T$14,$S$15,IF(P36=$T$15,$S$16,IF(L40=\"\",J40,L40)))))))","v":""},{"$nulls":5},{"$f":"IF(ISBLANK(Q6),\"\",IF(V36=$V$6,$S$12,IF(V36=$T$12,$S$13,IF(V36=$T$13,$S$14,IF(V36=$T$14,$S$15,IF(V36=$T$15,$S$16,\"\"))))))","v":{"$error":"#VALUE!"}},{"$nulls":5},{"$f":"IF(AB36=\"\",\"\",IF(AB36=$V$6,$S$12,IF(AB36=$T$12,$S$13,IF(AB36=$T$13,$S$14,IF(AB36=$T$14,$S$15,IF(AB36=$T$15,$S$16,IF(V40=\"\",P40,V40)))))))","v":""},null,{"$f":"IF(AD36=\"\",\"\",IF(ISBLANK(V24),\"\",IF(AD36=$V$6,$S$12,IF(AD36=$T$12,$S$13,IF(AD36=$T$13,$S$14,IF(AD36=$T$14,$S$15,IF(AD36=$T$15,$S$16,\"\")))))))","v":""}]
[null,"Entgelt ",{"$nulls":7},{"$f":"IF(ISERROR(INDEX(EntgelteJahr4,MATCH(J39,GruppeJahr4,0),MATCH(J40,StufeJahr4,0))),0,INDEX(EntgelteJahr4,MATCH(J39,GruppeJahr4,0),MATCH(J40,StufeJahr4,0)))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr4,MATCH(L39,GruppeJahr4,0),MATCH(L40,StufeJahr4,0))),0,INDEX(EntgelteJahr4,MATCH(L39,GruppeJahr4,0),MATCH(L40,StufeJahr4,0)))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr4,MATCH(N39,GruppeJahr4,0),MATCH(N40,StufeJahr4,0))),0,INDEX(EntgelteJahr4,MATCH(N39,GruppeJahr4,0),MATCH(N40,StufeJahr4,0)))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr5,MATCH(P39,GruppeJahr5,0),MATCH(P40,StufeJahr5,0))),0,INDEX(EntgelteJahr5,MATCH(P39,GruppeJahr5,0),MATCH(P40,StufeJahr5,0)))","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"IF(ISERROR(INDEX(EntgelteJahr5,MATCH(V39,GruppeJahr5,0),MATCH(V40,StufeJahr5,0))),0,INDEX(EntgelteJahr5,MATCH(V39,GruppeJahr5,0),MATCH(V40,StufeJahr5,0)))","v":{"v":0,"d":"0.00"}},{"$nulls":3},{"$f":"IF(ISERROR(INDEX(EntgelteJahr5,MATCH(Z39,GruppeJahr5,0),MATCH(Z40,StufeJahr5,0))),0,INDEX(EntgelteJahr5,MATCH(Z39,GruppeJahr5,0),MATCH(Z40,StufeJahr5,0)))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr6,MATCH(AB39,GruppeJahr6,0),MATCH(AB40,StufeJahr6,0))),0,INDEX(EntgelteJahr6,MATCH(AB39,GruppeJahr6,0),MATCH(AB40,StufeJahr6,0)))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr6,MATCH(AD39,GruppeJahr6,0),MATCH(AD40,StufeJahr6,0))),0,INDEX(EntgelteJahr6,MATCH(AD39,GruppeJahr6,0),MATCH(AD40,StufeJahr6,0)))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr6,MATCH(AF39,GruppeJahr6,0),MATCH(AF40,StufeJahr6,0))),0,INDEX(EntgelteJahr6,MATCH(AF39,GruppeJahr6,0),MATCH(AF40,StufeJahr6,0)))","v":{"v":0,"d":"0.00"}}]
[null,"Jahressonderzahlung (JSZ)2)",{"$nulls":7},{"$f":"IF(ISERROR(INDEX(JszJahr4,MATCH(J39,JszGrJahr4,0),MATCH(J40,JszStJahr4,0))),0,(INDEX(JszJahr4,MATCH(J39,JszGrJahr4,0),MATCH(J40,JszStJahr4,0))))","v":{"v":0,"d":"0.00%"}},null,{"$f":"IF(ISERROR(INDEX(JszJahr4,MATCH(L39,JszGrJahr4,0),MATCH(L40,JszStJahr4,0))),0,(INDEX(JszJahr4,MATCH(L39,JszGrJahr4,0),MATCH(L40,JszStJahr4,0))))","v":{"v":0,"d":"0.00%"}},null,{"$f":"IF(ISERROR(INDEX(JszJahr4,MATCH(N39,JszGrJahr4,0),MATCH(N40,JszStJahr4,0))),0,(INDEX(JszJahr4,MATCH(N39,JszGrJahr4,0),MATCH(N40,JszStJahr4,0))))","v":{"v":0,"d":"0.00%"}},null,{"$f":"IF(ISERROR(INDEX(JszJahr5,MATCH(P39,JszGrJahr5,0),MATCH(P40,JszStJahr5,0))),0,(INDEX(JszJahr5,MATCH(P39,JszGrJahr5,0),MATCH(P40,JszStJahr5,0))))","v":{"v":0,"d":"0.00%"}},{"$nulls":5},{"$f":"IF(ISERROR(INDEX(JszJahr5,MATCH(V39,JszGrJahr5,0),MATCH(V40,JszStJahr5,0))),0,(INDEX(JszJahr5,MATCH(V39,JszGrJahr5,0),MATCH(V40,JszStJahr5,0))))","v":{"v":0,"d":"0.00%"}},{"$nulls":3},{"$f":"IF(ISERROR(INDEX(JszJahr5,MATCH(Z39,JszGrJahr5,0),MATCH(Z40,JszStJahr5,0))),0,(INDEX(JszJahr5,MATCH(Z39,JszGrJahr5,0),MATCH(Z40,JszStJahr5,0))))","v":{"v":0,"d":"0.00%"}},null,{"$f":"IF(ISERROR(INDEX(JszJahr6,MATCH(AB39,JszGrJahr6,0),MATCH(AB40,JszStJahr6,0))),0,(INDEX(JszJahr6,MATCH(AB39,JszGrJahr6,0),MATCH(AB40,JszStJahr6,0))))","v":{"v":0,"d":"0.00%"}},null,{"$f":"IF(ISERROR(INDEX(JszJahr6,MATCH(AD39,JszGrJahr6,0),MATCH(AD40,JszStJahr6,0))),0,(INDEX(JszJahr6,MATCH(AD39,JszGrJahr6,0),MATCH(AD40,JszStJahr6,0))))","v":{"v":0,"d":"0.00%"}},null,{"$f":"IF(ISERROR(INDEX(JszJahr6,MATCH(AF39,JszGrJahr6,0),MATCH(AF40,JszStJahr6,0))),0,(INDEX(JszJahr6,MATCH(AF39,JszGrJahr6,0),MATCH(AF40,JszStJahr6,0))))","v":{"v":0,"d":"0.00%"}}]
[null,"Anspruch im Kalenderjahr vorhanden?",{"$nulls":7},{"$f":"IF(SUM(D88:F88)>0,\"ja\",\"nein\")","v":"nein"},{"$nulls":5},{"$f":"IF(SUM(S88:U88)>0,\"ja\",\"nein\")","v":"nein"},{"$nulls":11},{"$f":"IF(SUM(AI88:AK88)>0,\"ja\",\"nein\")","v":"nein"}]
[null,"regelmäßige Arbeitszeit Std./Woche (=100%)",{"$nulls":7},{"$f":"StundenJahr4","v":{"v":39,"d":"39.00"}},null,{"$f":"StundenJahr4","v":{"v":39,"d":"39.00"}},null,{"$f":"StundenJahr4","v":{"v":39,"d":"39.00"}},null,{"$f":"StundenJahr5","v":{"v":39,"d":"39.00"}},{"$nulls":5},{"$f":"StundenJahr5","v":{"v":39,"d":"39.00"}},{"$nulls":3},{"$f":"StundenJahr5","v":{"v":39,"d":"39.00"}},null,{"$f":"StundenJahr6","v":{"v":39,"d":"39.00"}},null,{"$f":"StundenJahr6","v":{"v":39,"d":"39.00"}},null,{"$f":"StundenJahr6","v":{"v":39,"d":"39.00"}}]
[null,"Anteil in % ( Std./ Woche)",{"$nulls":7},{"$f":"IF(YEAR($N$6)<$J$34,\"\",$O$6)","v":""},null,{"$f":"IF(L41>0,$O$6,0)","v":{"v":0,"d":"0.00%"}},{"$nulls":3},{"$f":"IF(YEAR($N$6)<$P$34,\"\",$O$6)","v":""},{"$nulls":5},{"$f":"IF(V41>0,$O$6,0)","v":{"v":0,"d":"0.00%"}},{"$nulls":5},{"$f":"IF(YEAR($N$6)<$AB$34,\"\",$O$6)","v":""},null,{"$f":"IF(AD41>0,$O$6,0)","v":{"v":0,"d":"0.00%"}}]
[null,"ggf. Kalkulation Tariferhöhung3)",{"$nulls":7},{"$f":"IF($X$5=TRUE,ZuschlagJahr4,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr4,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr4,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr5,0)","v":{"$error":"#N/A"}},{"$nulls":5},{"$f":"IF($X$5=TRUE,ZuschlagJahr5,0)","v":{"$error":"#N/A"}},{"$nulls":3},{"$f":"IF($X$5=TRUE,ZuschlagJahr5,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr6,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr6,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr6,0)","v":{"$error":"#N/A"}}]
[]
[null,"1) Stufendauer: Stufe 1 = 1 Jahr, Stufe 2 = 2 Jahre, Stufe 3 = 3 Jahre, Stufe 4 = 4 Jahre, Stufe 5 = 5 Jahre, Stufe 6 = für Immer"]
[null,"2) JSZ erfolgt nur, wenn die Person am 1. Dezember beschäftigt; E 1 bis E 8 = 95%; E 9 bis E 11 = 80%; E 12 und E 13 = 50%; E 14 und E 15 (Ü) = 35%; E 13 Ü, Stufe 4, 5 und 6 = 35% (Die JSZ wurde für die Jahre 2019 bis 2022 auf dem Niveu von 2018 eingefroren)"]
[null,"3) Der derzeitige Tarifvertrag gilt bis zum 31.01.2028! Ab dem 01.02.2028 wird, falls angegeben, mit einer jährlichen kalkulatorischen Tariferhöhung  in Höhe von 3 % gerechnet."]
[null,"2) Der derzeitige Tarifvertrag gilt bis zum 31.01.2028! Ab dem 01.02.2028 wird, falls angegeben, mit einer jährlichen kalkulatorischen Tariferhöhung  in Höhe von 3 % gerechnet."]
[null,"Monate Gesamt",{"$nulls":4},{"$f":"G55+V55+AL55+G75+V75+AL75","v":{"$error":"#NUM!"}}]
[]
[]
[null,"Monate",{"$nulls":4},{"$f":"J23+L23+N23","v":{"$error":"#NUM!"}},{"$nulls":8},"Monate",{"$nulls":5},{"$f":"P23+V23+Z23","v":{"v":0,"d":"0.0"}},{"$nulls":9},"Monate",{"$nulls":5},{"$f":"AB23+AD23+AF23","v":{"v":0,"d":"0.0"}}]
[null,{"$f":"J20","v":{"v":1900,"d":"Jahr 1900"}},"Jahr_Monat","Tage1","Tage2","Tage3","Brutto","Jahressonderz.","MZ","JSZ","AGA","VZ","LUK","Gesamt",null,{"$f":"B56+1","v":{"v":1901,"d":"Jahr 1901"}},null,"Jahr_Monat","Tage1","Tage2","Tage3","Brutto",null,"Jahressonderz.","MZ","JSZ","AGA","VZ","LUK","Gesamt",null,{"$f":"P56+1","v":{"v":1902,"d":"Jahr 1902"}},null,"Jahr_Monat","Tage1","Tage2","Tage3","Brutto",null,"Jahressonderz.","MZ","JSZ","AGA","VZ","LUK","Gesamt"]
[null,"Jan",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),0)","v":"1900-01-31"},{"$f":"IF($J$22=\"\",0,IF(AND(DAY($J$22)>1,MONTH(C57)=MONTH($J$22)),$K$23,IF(AND(C57>=$J$22,C57<=$K$22),30,IF((MONTH(C57)=MONTH($K$22)),DAY($K$22),0))))","v":{"$error":"#VALUE!"}},{"$f":"IF($L$22=\"\",0,IF(C57<$L$22,0,IF(AND(MONTH($L$22)=MONTH($M$22),MONTH(C57)=MONTH($M$22)),$M$23,IF(AND(MONTH($L$22)<>MONTH($M$22),MONTH(C57)=MONTH($L$22)),$M$23,IF(AND(D57>0,DAY($J$22)>1,MONTH($J$22)=MONTH($K$22)),30-D57-DAY($J$22)+1,IF(AND(D57>0,DAY($J$22)>1),30-D57,(IF(D57>0,30-D57,IF(AND(C57>=$L$22,C57<=$M$22),30,IF((MONTH(C57)=MONTH($M$22)),DAY($M$22),0))))))))))","v":{"$error":"#VALUE!"}},{"$f":"IF($N$22=\"\",0,IF(C57<$N$22,0,IF(AND(MONTH($N$22)=MONTH($O$22),MONTH(C57)=MONTH($O$22)),$O$23,IF(AND(MONTH($N$22)<>MONTH($O$22),MONTH(C57)=MONTH($N$22)),$O$23,IF(AND(E57>0,MONTH($N$22)=MONTH($M$22)),30-DAY($M$22),(IF(E57>0,30-D57-E57,IF(AND(C57>=$N$22,C57<=$O$22),30,IF((MONTH(C57)=MONTH($O$22)),DAY($O$22),0)))))))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($B$56=2026,((D57*$J$24/30)+(E57*$L$24/30)+(F57*$N$24/30))*100/102.8,\nIF($B$56=2027,((D57*$J$24/30)+(E57*$L$24/30)+(F57*$N$24/30))*100/102,\nIF(AND($B$56=2028,$X$5=TRUE),((D57*$J$24/30)+(E57*$L$24/30)+(F57*$N$24/30))*100/102,\n(D57*$J$24/30)+(E57*$L$24/30)+(F57*$N$24/30))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(SUM(D57:F57)=30,F57>0),$N$24*$N$28,IF(AND(SUM(D57:F57)=30,E57>0),$L$24*$L$28,IF(AND(SUM(D57:F57)=30,D57>0),$J$24*$J$28,\"\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($X$9=TRUE,G57>0,$B$56<>2026),(MZJahr1*$O$10),0)","v":{"$error":"#VALUE!"}},{"v":0,"d":"0.00"},{"$f":"IF(G57>=Bmg2Jahr1,AGHBTR_Jahr1,IF('HR-LM (U2,U5FOD,U7)'!G57>=Bmg1Jahr1,(RvBeitrJahr1*G57)+(AvBeitrJahr1*G57)+(U2UmlJahr1*G57)+HBetrKVJahr1+HBetrPVJahr1,AGBTR_Jahr1*G57))","v":{"$error":"#VALUE!"}},{"$f":"IF($X$8=TRUE,VZunbDM1*(G57+J57+K57+I57-U2UmlJahr1*(G57+J57)),VzLMJahr1*(G57+J57))","v":{"$error":"#N/A"}},{"$f":"IF(G57>0,(LukJahr1*$W$6),0)","v":{"$error":"#VALUE!"}},{"$f":"SUM(G57,J57,K57,L57,M57+I57)","v":{"$error":"#VALUE!"}},null,"Jan",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),0)","v":"1901-01-31"},{"$f":"IF($P$22=\"\",0,IF(AND(DAY($P$22)>1,MONTH(R57)=MONTH($P$22)),$Q$23,IF(AND(R57>=$P$22,R57<=$Q$22),30,IF((MONTH(R57)=MONTH($Q$22)),DAY($Q$22),0))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($V$22=\"\",0,IF(R57<$V$22,0,IF(AND(MONTH($V$22)=MONTH($W$22),MONTH(R57)=MONTH($W$22)),$W$23,IF(AND(MONTH($V$22)<>MONTH($W$22),MONTH(R57)=MONTH($V$22)),$W$23,IF(AND(S57>0,DAY($P$22)>1,MONTH($P$22)=MONTH($Q$22)),30-S57-DAY($P$22)+1,IF(AND(S57>0,DAY($P$22)>1),30-S57,(IF(S57>0,30-S57,IF(AND(R57>=$V$22,R57<=$W$22),30,IF((MONTH(R57)=MONTH($W$22)),DAY($W$22),0))))))))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($Z$22=\"\",0,IF(R57<$Z$22,0,IF(AND(MONTH($Z$22)=MONTH($AA$22),MONTH(R57)=MONTH($AA$22)),$AA$23,IF(AND(MONTH($Z$22)<>MONTH($AA$22),MONTH(R57)=MONTH($Z$22)),$AA$23,IF(AND(T57>0,MONTH($Z$22)=MONTH($W$22)),30-DAY($W$22),(IF(T57>0,30-S57-T57,IF(AND(R57>=$Z$22,R57<=$AA$22),30,IF((MONTH(R57)=MONTH($AA$22)),DAY($AA$22),0)))))))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($P$56=2027,((S57*$P$24/30)+(T57*$V$24/30)+(U57*$Z$24/30))*100/102,\nIF(AND($P$56=2028,$X$5=TRUE),((S57*$P$24/30)+(T57*$V$24/30)+(U57*$Z$24/30))*100/102,\n(S57*$P$24/30)+(T57*$V$24/30)+(U57*$Z$24/30)))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(AND(SUM(S57:U57)=30,U57>0),$Z$24*$Z$28,IF(AND(SUM(S57:U57)=30,T57>0),$V$24*$V$28,IF(AND(SUM(S57:U57)=30,S57>0),$P$24*$P$28,\"\")))","v":""},{"$f":"IF(AND($X$9=TRUE,V57>0),(MZJahr2*$O$10),0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(V57>=Bmg2Jahr2,AGHBTR_Jahr2,IF('HR-LM (U2,U5FOD,U7)'!V57>=Bmg1Jahr2,(RvBeitrJahr2*V57)+(AvBeitrJahr2*V57)+(U2UmlJahr2*V57)+HBetrKVJahr2+HBetrPVJahr2,AGBTR_Jahr2*V57))","v":{"$error":"#N/A"}},{"$f":"IF($X$8=TRUE,VZunbDM1*(U57+Y57+Z57+AA57-U2UmlJahr1*(V57+Z57)),VzDmJahr1*(V57+Z57))","v":{"$error":"#N/A"}},{"$f":"IF(V57>0,(LukJahr2*$W$6),0)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(V57,Z57,AA57,AB57,AC57+Y57)","v":{"$error":"#N/A"}},null,"Jan",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),0)","v":"1902-01-31"},{"$f":"IF($AB$22=\"\",0,IF(AND(DAY($AB$22)>1,MONTH(AH57)=MONTH($AB$22)),$AC$23,IF(AND(AH57>=$AB$22,AH57<=$AC$22),30,IF((MONTH(AH57)=MONTH($AC$22)),DAY($AC$22),0))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($AD$22=\"\",0,IF(AH57<$AD$22,0,IF(AND(MONTH($AD$22)=MONTH($AE$22),MONTH(AH57)=MONTH($AE$22)),$AE$23,IF(AND(MONTH($AD$22)<>MONTH($AE$22),MONTH(AH57)=MONTH($AD$22)),$AE$23,IF(AND(AI57>0,DAY($AB$22)>1,MONTH($AB$22)=MONTH($AC$22)),30-AI57-DAY($AB$22)+1,IF(AND(AI57>0,DAY($AB$22)>1),30-AI57,(IF(AI57>0,30-AI57,IF(AND(AH57>=$AD$22,AH57<=$AE$22),30,IF((MONTH(AH57)=MONTH($AE$22)),DAY($AE$22),0))))))))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($AF$22=\"\",0,IF(AH57<$AF$22,0,IF(AND(MONTH($AF$22)=MONTH($AG$22),MONTH(AH57)=MONTH($AG$22)),$AG$23,IF(AND(MONTH($AF$22)<>MONTH($AG$22),MONTH(AH57)=MONTH($AF$22)),$AG$23,IF(AND(AJ57>0,MONTH($AF$22)=MONTH($AE$22)),30-DAY($AE$22),(IF(AJ57>0,30-AI57-AJ57,IF(AND(AH57>=$AF$22,AH57<=$AG$22),30,IF((MONTH(AH57)=MONTH($AG$22)),DAY($AG$22),0)))))))))","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($AF$56=2028,$X$5=TRUE),((AI57*$AB$24/30)+(AJ57*$AD$24/30)+(AK57*$AF$24/30))*100/102,(AI57*$AB$24/30)+(AJ57*$AD$24/30)+(AK57*$AF$24/30))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(AND(SUM(AI57:AK57)=30,AK57>0),$AF$24*$AF$28,IF(AND(SUM(AI57:AK57)=30,AJ57>0),$AD$24*$AD$28,IF(AND(SUM(AI57:AK57)=30,AI57>0),$AB$24*$AB$28,\"\")))","v":""},{"$f":"IF(AND($X$9=TRUE,AL57>0),(MZJahr3*$O$10),0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(AL57>=Bmg2Jahr3,AGHBTR_Jahr3,IF('HR-LM (U2,U5FOD,U7)'!AL57>=Bmg1Jahr3,(RvBeitrJahr3*AL57)+(AvBeitrJahr3*AL57)+(U2UmlJahr3*AL57)+HBetrKVJahr3+HBetrPVJahr3,AGBTR_Jahr3*AL57))","v":{"$error":"#N/A"}},{"$f":"IF($X$8=TRUE,VZunbDM1*(AK57+AO57+AP57+AQ57-U2UmlJahr1*(AL57+AP57)),VzDmJahr1*(AL57+AP57))","v":{"$error":"#N/A"}},{"$f":"IF(AL57>0,(LukJahr3*$W$6),0)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AL57,AP57,AQ57,AR57,AS57+AO57)","v":{"$error":"#N/A"}}]
[null,"Feb",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),1)","v":"1900-02-28"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF($N$22=\"\",0,IF(C58<$N$22,0,IF(AND(MONTH($N$22)=MONTH($O$22),MONTH(C58)=MONTH($O$22)),$O$23,IF(AND(MONTH($N$22)<>MONTH($O$22),MONTH(C58)=MONTH($N$22)),$O$23,IF(AND(E58>0,MONTH($N$22)=MONTH($M$22)),30-DAY($M$22),(IF(E58>0,30-D58-E58,IF(AND(C58>=$N$22,C58<=$O$22),30,IF((MONTH(C58)=MONTH($O$22)),DAY($O$22),0)))))))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($B$56=2026,((D58*$J$24/30)+(E58*$L$24/30)+(F58*$N$24/30))*100/102.8,\nIF($B$56=2027,((D58*$J$24/30)+(E58*$L$24/30)+(F58*$N$24/30))*100/102,\nIF(AND($B$56=2028,$X$5=TRUE),((D58*$J$24/30)+(E58*$L$24/30)+(F58*$N$24/30))*100/102,\n(D58*$J$24/30)+(E58*$L$24/30)+(F58*$N$24/30))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(AND($X$9=TRUE,G58>0,$B$56<>2026),(MZJahr1*$O$10),0)","v":{"$error":"#VALUE!"}},{"v":0,"d":"0.00"},{"$f":"IF(G58>=Bmg2Jahr1,AGHBTR_Jahr1,IF('HR-LM (U2,U5FOD,U7)'!G58>=Bmg1Jahr1,(RvBeitrJahr1*G58)+(AvBeitrJahr1*G58)+(U2UmlJahr1*G58)+HBetrKVJahr1+HBetrPVJahr1,AGBTR_Jahr1*G58))","v":{"$error":"#VALUE!"}},{"$f":"IF($X$8=TRUE,VZunbDM1*(G58+J58+K58+I58-U2UmlJahr1*(G58+J58)),VzLMJahr1*(G58+J58))","v":{"$error":"#N/A"}},{"$error":"#VALUE!"},{"$f":"SUM(G58,J58,K58,L58,M58+I58)","v":{"$error":"#VALUE!"}},null,"Feb",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),1)","v":"1901-02-28"},{"$f":"IF($P$22=\"\",0,IF(AND(DAY($P$22)>1,MONTH(R58)=MONTH($P$22)),$Q$23,IF(AND(R58>=$P$22,R58<=$Q$22),30,IF((MONTH(R58)=MONTH($Q$22)),DAY($Q$22),0))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($V$22=\"\",0,IF(R58<$V$22,0,IF(AND(MONTH($V$22)=MONTH($W$22),MONTH(R58)=MONTH($W$22)),$W$23,IF(AND(MONTH($V$22)<>MONTH($W$22),MONTH(R58)=MONTH($V$22)),$W$23,IF(AND(S58>0,DAY($P$22)>1,MONTH($P$22)=MONTH($Q$22)),30-S58-DAY($P$22)+1,IF(AND(S58>0,DAY($P$22)>1),30-S58,(IF(S58>0,30-S58,IF(AND(R58>=$V$22,R58<=$W$22),30,IF((MONTH(R58)=MONTH($W$22)),DAY($W$22),0))))))))))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF($P$56=2027,((S58*$P$24/30)+(T58*$V$24/30)+(U58*$Z$24/30))*100/102,\nIF(AND($P$56=2028,$X$5=TRUE),((S58*$P$24/30)+(T58*$V$24/30)+(U58*$Z$24/30))*100/102,\n(S58*$P$24/30)+(T58*$V$24/30)+(U58*$Z$24/30)))","v":{"v":0,"d":"0.00"}},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(V58>=Bmg2Jahr2,AGHBTR_Jahr2,IF('HR-LM (U2,U5FOD,U7)'!V58>=Bmg1Jahr2,(RvBeitrJahr2*V58)+(AvBeitrJahr2*V58)+(U2UmlJahr2*V58)+HBetrKVJahr2+HBetrPVJahr2,AGBTR_Jahr2*V58))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$f":"SUM(V58,Z58,AA58,AB58,AC58+Y58)","v":{"$error":"#N/A"}},null,"Feb",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),1)","v":"1902-02-28"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(AL58>=Bmg2Jahr3,AGHBTR_Jahr3,IF('HR-LM (U2,U5FOD,U7)'!AL58>=Bmg1Jahr3,(RvBeitrJahr3*AL58)+(AvBeitrJahr3*AL58)+(U2UmlJahr3*AL58)+HBetrKVJahr3+HBetrPVJahr3,AGBTR_Jahr3*AL58))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$f":"SUM(AL58,AP58,AQ58,AR58,AS58+AO58)","v":{"$error":"#N/A"}}]
[null,"Mrz",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),2)","v":"1900-03-31"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"v":0,"d":"0.00"},{"$f":"IF($B$56=2026,((D59*$J$24/30)+(E59*$L$24/30)+(F59*$N$24/30))*100/102.8,\nIF(AND($B$56=2028,$X$5=TRUE),((D59*$J$24/30)+(E59*$L$24/30)+(F59*$N$24/30))*100/102,\n(D59*$J$24/30)+(E59*$L$24/30)+(F59*$N$24/30)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(AND($X$9=TRUE,G59>0,$B$56<>2026),(MZJahr1*$O$10),0)","v":{"$error":"#VALUE!"}},{"v":0,"d":"0.00"},{"$f":"IF(G59>=Bmg2Jahr1,AGHBTR_Jahr1,IF('HR-LM (U2,U5FOD,U7)'!G59>=Bmg1Jahr1,(RvBeitrJahr1*G59)+(AvBeitrJahr1*G59)+(U2UmlJahr1*G59)+HBetrKVJahr1+HBetrPVJahr1,AGBTR_Jahr1*G59))","v":{"$error":"#VALUE!"}},{"$f":"IF($X$8=TRUE,VZunbDM1*(G59+J59+K59+I59-U2UmlJahr1*(G59+J59)),VzLMJahr1*(G59+J59))","v":{"$error":"#N/A"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Mrz",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),2)","v":"1901-03-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(AND($P$56=2028,$X$5=TRUE),((S59*$P$24/30)+(T59*$V$24/30)+(U59*$Z$24/30))*100/102,\n(S59*$P$24/30)+(T59*$V$24/30)+(U59*$Z$24/30))","v":{"v":0,"d":"0.00"}},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(V59>=Bmg2Jahr2,AGHBTR_Jahr2,IF('HR-LM (U2,U5FOD,U7)'!V59>=Bmg1Jahr2,(RvBeitrJahr2*V59)+(AvBeitrJahr2*V59)+(U2UmlJahr2*V59)+HBetrKVJahr2+HBetrPVJahr2,AGBTR_Jahr2*V59))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Mrz",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),2)","v":"1902-03-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(AL59>=Bmg2Jahr3,AGHBTR_Jahr3,IF('HR-LM (U2,U5FOD,U7)'!AL59>=Bmg1Jahr3,(RvBeitrJahr3*AL59)+(AvBeitrJahr3*AL59)+(U2UmlJahr3*AL59)+HBetrKVJahr3+HBetrPVJahr3,AGBTR_Jahr3*AL59))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[null,"Apr",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),3)","v":"1900-04-30"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"v":0,"d":"0.00"},{"$f":"IF(AND($B$56=2028,$X$5=TRUE),((D60*$J$24/30)+(E60*$L$24/30)+(F60*$N$24/30))*100/102,\n(D60*$J$24/30)+(E60*$L$24/30)+(F60*$N$24/30))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(AND($X$9=TRUE,G60>0),(MZJahr1*$O$10),0)","v":{"$error":"#VALUE!"}},{"v":0,"d":"0.00"},{"$f":"IF(G60>=Bmg2Jahr1,AGHBTR_Jahr1,IF('HR-LM (U2,U5FOD,U7)'!G60>=Bmg1Jahr1,(RvBeitrJahr1*G60)+(AvBeitrJahr1*G60)+(U2UmlJahr1*G60)+HBetrKVJahr1+HBetrPVJahr1,AGBTR_Jahr1*G60))","v":{"$error":"#VALUE!"}},{"$f":"IF($X$8=TRUE,VZunbDM1*(G60+J60+K60+I60-U2UmlJahr1*(G60+J60)),VzLMJahr1*(G60+J60))","v":{"$error":"#N/A"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Apr",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),3)","v":"1901-04-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(AND($P$56=2028,$X$5=TRUE),((S60*$P$24/30)+(T60*$V$24/30)+(U60*$Z$24/30))*100/102,\n(S60*$P$24/30)+(T60*$V$24/30)+(U60*$Z$24/30))","v":{"v":0,"d":"0.00"}},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(V60>=Bmg2Jahr2,AGHBTR_Jahr2,IF('HR-LM (U2,U5FOD,U7)'!V60>=Bmg1Jahr2,(RvBeitrJahr2*V60)+(AvBeitrJahr2*V60)+(U2UmlJahr2*V60)+HBetrKVJahr2+HBetrPVJahr2,AGBTR_Jahr2*V60))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Apr",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),3)","v":"1902-04-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(AL60>=Bmg2Jahr3,AGHBTR_Jahr3,IF('HR-LM (U2,U5FOD,U7)'!AL60>=Bmg1Jahr3,(RvBeitrJahr3*AL60)+(AvBeitrJahr3*AL60)+(U2UmlJahr3*AL60)+HBetrKVJahr3+HBetrPVJahr3,AGBTR_Jahr3*AL60))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[null,"Mai",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),4)","v":"1900-05-31"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"v":0,"d":"0.00"},{"$f":"IF(AND($B$56=2028,$X$5=TRUE),((D61*$J$24/30)+(E61*$L$24/30)+(F61*$N$24/30))*100/102,\n(D61*$J$24/30)+(E61*$L$24/30)+(F61*$N$24/30))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"v":0,"d":"0.00"},{"$f":"IF(G61>=Bmg2Jahr1,AGHBTR_Jahr1,IF('HR-LM (U2,U5FOD,U7)'!G61>=Bmg1Jahr1,(RvBeitrJahr1*G61)+(AvBeitrJahr1*G61)+(U2UmlJahr1*G61)+HBetrKVJahr1+HBetrPVJahr1,AGBTR_Jahr1*G61))","v":{"$error":"#VALUE!"}},{"$f":"IF($X$8=TRUE,VZunbDM1*(G61+J61+K61+I61-U2UmlJahr1*(G61+J61)),VzLMJahr1*(G61+J61))","v":{"$error":"#N/A"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Mai",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),4)","v":"1901-05-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(AND($P$56=2028,$X$5=TRUE),((S61*$P$24/30)+(T61*$V$24/30)+(U61*$Z$24/30))*100/102,\n(S61*$P$24/30)+(T61*$V$24/30)+(U61*$Z$24/30))","v":{"v":0,"d":"0.00"}},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(V61>=Bmg2Jahr2,AGHBTR_Jahr2,IF('HR-LM (U2,U5FOD,U7)'!V61>=Bmg1Jahr2,(RvBeitrJahr2*V61)+(AvBeitrJahr2*V61)+(U2UmlJahr2*V61)+HBetrKVJahr2+HBetrPVJahr2,AGBTR_Jahr2*V61))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Mai",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),4)","v":"1902-05-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(AL61>=Bmg2Jahr3,AGHBTR_Jahr3,IF('HR-LM (U2,U5FOD,U7)'!AL61>=Bmg1Jahr3,(RvBeitrJahr3*AL61)+(AvBeitrJahr3*AL61)+(U2UmlJahr3*AL61)+HBetrKVJahr3+HBetrPVJahr3,AGBTR_Jahr3*AL61))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[null,"Jun",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),5)","v":"1900-06-30"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"v":0,"d":"0.00"},{"$f":"IF(AND($B$56=2028,$X$5=TRUE),((D62*$J$24/30)+(E62*$L$24/30)+(F62*$N$24/30))*100/102,\n(D62*$J$24/30)+(E62*$L$24/30)+(F62*$N$24/30))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"v":0,"d":"0.00"},{"$f":"IF(G62>=Bmg2Jahr1,AGHBTR_Jahr1,IF('HR-LM (U2,U5FOD,U7)'!G62>=Bmg1Jahr1,(RvBeitrJahr1*G62)+(AvBeitrJahr1*G62)+(U2UmlJahr1*G62)+HBetrKVJahr1+HBetrPVJahr1,AGBTR_Jahr1*G62))","v":{"$error":"#VALUE!"}},{"$f":"IF($X$8=TRUE,VZunbDM1*(G62+J62+K62+I62-U2UmlJahr1*(G62+J62)),VzLMJahr1*(G62+J62))","v":{"$error":"#N/A"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Jun",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),5)","v":"1901-06-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(AND($P$56=2028,$X$5=TRUE),((S62*$P$24/30)+(T62*$V$24/30)+(U62*$Z$24/30))*100/102,\n(S62*$P$24/30)+(T62*$V$24/30)+(U62*$Z$24/30))","v":{"v":0,"d":"0.00"}},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(V62>=Bmg2Jahr2,AGHBTR_Jahr2,IF('HR-LM (U2,U5FOD,U7)'!V62>=Bmg1Jahr2,(RvBeitrJahr2*V62)+(AvBeitrJahr2*V62)+(U2UmlJahr2*V62)+HBetrKVJahr2+HBetrPVJahr2,AGBTR_Jahr2*V62))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Jun",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),5)","v":"1902-06-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(AL62>=Bmg2Jahr3,AGHBTR_Jahr3,IF('HR-LM (U2,U5FOD,U7)'!AL62>=Bmg1Jahr3,(RvBeitrJahr3*AL62)+(AvBeitrJahr3*AL62)+(U2UmlJahr3*AL62)+HBetrKVJahr3+HBetrPVJahr3,AGBTR_Jahr3*AL62))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[null,"Jul",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),6)","v":"1900-07-31"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"v":0,"d":"0.00"},{"$f":"(D63*$J$24/30)+(E63*$L$24/30)+(F63*$N$24/30)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"v":0,"d":"0.00"},{"$f":"IF(G63>=Bmg2Jahr1,AGHBTR_Jahr1,IF('HR-LM (U2,U5FOD,U7)'!G63>=Bmg1Jahr1,(RvBeitrJahr1*G63)+(AvBeitrJahr1*G63)+(U2UmlJahr1*G63)+HBetrKVJahr1+HBetrPVJahr1,AGBTR_Jahr1*G63))","v":{"$error":"#VALUE!"}},{"$f":"IF($X$8=TRUE,VZunbDM1*(G63+J63+K63+I63-U2UmlJahr1*(G63+J63)),VzLMJahr1*(G63+J63))","v":{"$error":"#N/A"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Jul",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),6)","v":"1901-07-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"(S63*$P$24/30)+(T63*$V$24/30)+(U63*$Z$24/30)","v":{"v":0,"d":"0.00"}},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(V63>=Bmg2Jahr2,AGHBTR_Jahr2,IF('HR-LM (U2,U5FOD,U7)'!V63>=Bmg1Jahr2,(RvBeitrJahr2*V63)+(AvBeitrJahr2*V63)+(U2UmlJahr2*V63)+HBetrKVJahr2+HBetrPVJahr2,AGBTR_Jahr2*V63))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Jul",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),6)","v":"1902-07-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"(AI63*$AB$24/30)+(AJ63*$AD$24/30)+(AK63*$AF$24/30)","v":{"v":0,"d":"0.00"}},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(AL63>=Bmg2Jahr3,AGHBTR_Jahr3,IF('HR-LM (U2,U5FOD,U7)'!AL63>=Bmg1Jahr3,(RvBeitrJahr3*AL63)+(AvBeitrJahr3*AL63)+(U2UmlJahr3*AL63)+HBetrKVJahr3+HBetrPVJahr3,AGBTR_Jahr3*AL63))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[null,"Aug",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),7)","v":"1900-08-31"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"v":0,"d":"0.00"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"v":0,"d":"0.00"},{"$f":"IF(G64>=Bmg2Jahr1,AGHBTR_Jahr1,IF('HR-LM (U2,U5FOD,U7)'!G64>=Bmg1Jahr1,(RvBeitrJahr1*G64)+(AvBeitrJahr1*G64)+(U2UmlJahr1*G64)+HBetrKVJahr1+HBetrPVJahr1,AGBTR_Jahr1*G64))","v":{"$error":"#VALUE!"}},{"$f":"IF($X$8=TRUE,VZunbDM1*(G64+J64+K64+I64-U2UmlJahr1*(G64+J64)),VzLMJahr1*(G64+J64))","v":{"$error":"#N/A"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Aug",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),7)","v":"1901-08-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(V64>=Bmg2Jahr2,AGHBTR_Jahr2,IF('HR-LM (U2,U5FOD,U7)'!V64>=Bmg1Jahr2,(RvBeitrJahr2*V64)+(AvBeitrJahr2*V64)+(U2UmlJahr2*V64)+HBetrKVJahr2+HBetrPVJahr2,AGBTR_Jahr2*V64))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Aug",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),7)","v":"1902-08-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(AL64>=Bmg2Jahr3,AGHBTR_Jahr3,IF('HR-LM (U2,U5FOD,U7)'!AL64>=Bmg1Jahr3,(RvBeitrJahr3*AL64)+(AvBeitrJahr3*AL64)+(U2UmlJahr3*AL64)+HBetrKVJahr3+HBetrPVJahr3,AGBTR_Jahr3*AL64))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[null,"Sep",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),8)","v":"1900-09-30"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"v":0,"d":"0.00"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"v":0,"d":"0.00"},{"$f":"IF(G65>=Bmg2Jahr1,AGHBTR_Jahr1,IF('HR-LM (U2,U5FOD,U7)'!G65>=Bmg1Jahr1,(RvBeitrJahr1*G65)+(AvBeitrJahr1*G65)+(U2UmlJahr1*G65)+HBetrKVJahr1+HBetrPVJahr1,AGBTR_Jahr1*G65))","v":{"$error":"#VALUE!"}},{"$f":"IF($X$8=TRUE,VZunbDM1*(G65+J65+K65+I65-U2UmlJahr1*(G65+J65)),VzLMJahr1*(G65+J65))","v":{"$error":"#N/A"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Sep",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),8)","v":"1901-09-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"IF(AND(SUM(S65:U65)=30,U65>0),$Z$24*$Z$28,IF(AND(SUM(S65:U65)=30,T65>0),$V$24*$V$28,IF(AND(SUM(S65:U65)=30,S65>0),$P$24*$P$28,\"\")))","v":""},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(V65>=Bmg2Jahr2,AGHBTR_Jahr2,IF('HR-LM (U2,U5FOD,U7)'!V65>=Bmg1Jahr2,(RvBeitrJahr2*V65)+(AvBeitrJahr2*V65)+(U2UmlJahr2*V65)+HBetrKVJahr2+HBetrPVJahr2,AGBTR_Jahr2*V65))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Sep",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),8)","v":"1902-09-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(AL65>=Bmg2Jahr3,AGHBTR_Jahr3,IF('HR-LM (U2,U5FOD,U7)'!AL65>=Bmg1Jahr3,(RvBeitrJahr3*AL65)+(AvBeitrJahr3*AL65)+(U2UmlJahr3*AL65)+HBetrKVJahr3+HBetrPVJahr3,AGBTR_Jahr3*AL65))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[null,"Okt",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),9)","v":"1900-10-31"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"v":0,"d":"0.00"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"v":0,"d":"0.00"},{"$f":"IF(G66>=Bmg2Jahr1,AGHBTR_Jahr1,IF('HR-LM (U2,U5FOD,U7)'!G66>=Bmg1Jahr1,(RvBeitrJahr1*G66)+(AvBeitrJahr1*G66)+(U2UmlJahr1*G66)+HBetrKVJahr1+HBetrPVJahr1,AGBTR_Jahr1*G66))","v":{"$error":"#VALUE!"}},{"$f":"IF($X$8=TRUE,VZunbDM1*(G66+J66+K66+I66-U2UmlJahr1*(G66+J66)),VzLMJahr1*(G66+J66))","v":{"$error":"#N/A"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Okt",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),9)","v":"1901-10-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(V66>=Bmg2Jahr2,AGHBTR_Jahr2,IF('HR-LM (U2,U5FOD,U7)'!V66>=Bmg1Jahr2,(RvBeitrJahr2*V66)+(AvBeitrJahr2*V66)+(U2UmlJahr2*V66)+HBetrKVJahr2+HBetrPVJahr2,AGBTR_Jahr2*V66))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Okt",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),9)","v":"1902-10-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"(AI66*$AB$24/30)+(AJ66*$AD$24/30)+(AK66*$AF$24/30)","v":{"v":0,"d":"0.00"}},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(AL66>=Bmg2Jahr3,AGHBTR_Jahr3,IF('HR-LM (U2,U5FOD,U7)'!AL66>=Bmg1Jahr3,(RvBeitrJahr3*AL66)+(AvBeitrJahr3*AL66)+(U2UmlJahr3*AL66)+HBetrKVJahr3+HBetrPVJahr3,AGBTR_Jahr3*AL66))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[null,"Nov",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),10)","v":"1900-11-30"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"v":0,"d":"0.00"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IFERROR(IF(J29=\"ja\",H70,IF($X$6=TRUE,H70,0)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF((G67)>=Bmg2Jahr1,AGHBTR_Jahr1,IF((G67)>=Bmg1Jahr1,(RvBeitrJahr1*(G67+J67))+(AvBeitrJahr1*(G67+J67))+(U2UmlJahr1*(G67+J67))+HBetrKVJahr1+HBetrPVJahr1,AGBTR_Jahr1*(G67+J67)))","v":{"$error":"#VALUE!"}},{"$f":"IF($X$8=TRUE,VZunbDM1*(G67+J67+K67+I67-U2UmlJahr1*(G67+J67)),VzLMJahr1*(G67+J67))","v":{"$error":"#N/A"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Nov",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),10)","v":"1901-11-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"(S67*$P$24/30)+(T67*$V$24/30)+(U67*$Z$24/30)","v":{"v":0,"d":"0.00"}},null,"",{"v":0,"d":"0.00"},{"$f":"IFERROR(IF(P29=\"ja\",X70,IF($X$6=TRUE,X70,0)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF((V67)>=Bmg2Jahr2,AGHBTR_Jahr2,IF((V67)>=Bmg1Jahr2,(RvBeitrJahr2*(V67+Z67))+(AvBeitrJahr2*(V67+Z67))+(U2UmlJahr2*(V67+Z67))+HBetrKVJahr2+HBetrPVJahr2,AGBTR_Jahr2*(V67+Z67)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Nov",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),10)","v":"1902-11-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"$f":"IFERROR(IF(AB29=\"ja\",AN70,IF($X$6=TRUE,AN70,0)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF((AL67)>=Bmg2Jahr3,AGHBTR_Jahr3,IF((AL67)>=Bmg1Jahr3,(RvBeitrJahr3*(AL67+AP67))+(AvBeitrJahr3*(AL67+AP67))+(U2UmlJahr3*(AL67+AP67))+HBetrKVJahr3+HBetrPVJahr3,AGBTR_Jahr3*(AL67+AP67)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[null,"Dez",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),11)","v":"1900-12-31"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"v":0,"d":"0.00"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"v":0,"d":"0.00"},{"$f":"IF(G68>=Bmg2Jahr1,AGHBTR_Jahr1,IF('HR-LM (U2,U5FOD,U7)'!G68>=Bmg1Jahr1,(RvBeitrJahr1*G68)+(AvBeitrJahr1*G68)+(U2UmlJahr1*G68)+HBetrKVJahr1+HBetrPVJahr1,AGBTR_Jahr1*G68))","v":{"$error":"#VALUE!"}},{"$f":"IF($X$8=TRUE,VZunbDM1*(G68+J68+K68+I68-U2UmlJahr1*(G68+J68)),VzLMJahr1*(G68+J68))","v":{"$error":"#N/A"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Dez",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),11)","v":"1901-12-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(V68>=Bmg2Jahr2,AGHBTR_Jahr2,IF('HR-LM (U2,U5FOD,U7)'!V68>=Bmg1Jahr2,(RvBeitrJahr2*V68)+(AvBeitrJahr2*V68)+(U2UmlJahr2*V68)+HBetrKVJahr2+HBetrPVJahr2,AGBTR_Jahr2*V68))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Dez",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),11)","v":"1902-12-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(AL68>=Bmg2Jahr3,AGHBTR_Jahr3,IF('HR-LM (U2,U5FOD,U7)'!AL68>=Bmg1Jahr3,(RvBeitrJahr3*AL68)+(AvBeitrJahr3*AL68)+(U2UmlJahr3*AL68)+HBetrKVJahr3+HBetrPVJahr3,AGBTR_Jahr3*AL68))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[null,"Summe Jahr",{"$nulls":4},{"$f":"SUM(G57:G68)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(I57:I68)","v":{"$error":"#VALUE!"}},{"$f":"SUM(J57:J68)","v":{"v":0,"d":"0.00"}},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Summe Jahr",{"$nulls":5},{"$f":"SUM(V57:V68)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(Y57:Y68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Z57:Z68)","v":{"v":0,"d":"0.00"}},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Summe Jahr",{"$nulls":5},{"$f":"SUM(AL57:AL68)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(AO57:AO68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AP57:AP68)","v":{"v":0,"d":"0.00"}},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[{"$nulls":6},"JSZ mtl.",{"$f":"IF(AND(J29=\"ja\",$X$6=TRUE),(AVERAGE(H63:H68))/12*COUNTIFS(G57:G68,\">0\"),IF(AND($X$6=TRUE,J29=\"nein\"),(AVERAGE(H57:H68)/12)*COUNTIFS(G57:G68,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),J29=\"ja\"),(AVERAGE(H63:H68))/12*COUNTIFS(G57:G68,\">0\"),0)))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(J67=0,0,J67/COUNTIFS(G57:G68,\">0\"))","v":{"v":0,"d":"0.00"}},{"$nulls":11},"JSZ mtl.",null,{"$f":"IF(AND(P29=\"ja\",$X$6=TRUE),(AVERAGE(X63:X68))/12*COUNTIFS(V57:W68,\">0\"),IF(AND($X$6=TRUE,P29=\"nein\"),(AVERAGE(X57:X68)/12)*COUNTIFS(V57:W68,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),P29=\"ja\"),(AVERAGE(X63:X68))/12*COUNTIFS(V57:W68,\">0\"),0)))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(Z67=0,0,Z67/COUNTIFS(V57:W68,\">0\"))","v":{"v":0,"d":"0.00"}},{"$nulls":11},"JSZ mtl.",null,{"$f":"IF(AND(AB29=\"ja\",$X$6=TRUE),(AVERAGE(AN63:AN68))/12*COUNTIFS(AL57:AM68,\">0\"),IF(AND($X$6=TRUE,AB29=\"nein\"),(AVERAGE(AN57:AN68)/12)*COUNTIFS(AL57:AM68,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),AB29=\"ja\"),(AVERAGE(AN63:AN68))/12*COUNTIFS(AL57:AM68,\">0\"),0)))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(AP67=0,0,AP67/COUNTIFS(AL57:AM68,\">0\"))","v":{"v":0,"d":"0.00"}}]
[{"$nulls":13},{"$f":"G69*0.65","v":{"$error":"#VALUE!"}}]
[null,"Mittelwert ",{"$nulls":4},{"$f":"IFERROR((SUM(G57:G68)/COUNTIFS(G57:G68,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR((SUM(H58:H69)/COUNTIFS(H58:H69,\">0\")),0)","v":{"v":0,"d":"0.00"}},null,{"$f":"IFERROR((SUM(J57:J68)/COUNTIFS(J57:J68,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR((SUM(K57:K68)/COUNTIFS(K57:K68,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"Mittelwert",{"$nulls":5},{"$f":"IFERROR((SUM(V57:W68)/COUNTIFS(V57:W68,\">0\")),0)","v":{"v":0,"d":"0.00"}},null,{"$f":"IF($AD$8=\"ja\",((AVERAGE(X58:X69))/12)*COUNTIFS(V58:W69,\">0\"),((AVERAGE(X64:X69))/12)*COUNTIFS(V58:W69,\">0\"))","v":{"$error":"#DIV/0!"}},null,{"$f":"IFERROR((SUM(Z57:Z68)/COUNTIFS(Z57:Z68,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR((SUM(AA57:AA68)/COUNTIFS(AA57:AA68,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"Mittelwert",{"$nulls":5},{"$f":"IFERROR((SUM(AL57:AM68)/COUNTIFS(AL57:AM68,\">0\")),0)","v":{"v":0,"d":"0.00"}},null,{"$f":"IF($AD$8=\"ja\",((AVERAGE(AN58:AN69))/12)*COUNTIFS(AL58:AM69,\">0\"),((AVERAGE(AN64:AN69))/12)*COUNTIFS(AL58:AM69,\">0\"))","v":{"$error":"#DIV/0!"}},null,{"$f":"IFERROR((SUM(AP57:AP68)/COUNTIFS(AP57:AP68,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR((SUM(AQ57:AQ68)/COUNTIFS(AQ57:AQ68,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR((SUM(AR57:AR68)/COUNTIFS(AR57:AR68,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR((SUM(AS57:AS68)/COUNTIFS(AS57:AS68,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR((SUM(AT57:AT68)/COUNTIFS(AT57:AT68,\">0\")),0)","v":{"v":0,"d":"0.00"}}]
[]
[]
[null,"Monate",{"$nulls":4},{"$f":"J37+L37+N37","v":{"v":0,"d":"0.0"}},{"$nulls":8},"Monate",{"$nulls":5},{"$f":"P37+V37+Z37","v":{"v":0,"d":"0.0"}},{"$nulls":9},"Monate",{"$nulls":5},{"$f":"AB37+AD37+AF37","v":{"v":0,"d":"0.0"}}]
[null,{"$f":"AF56+1","v":{"v":1903,"d":"Jahr 1903"}},"Jahr_Monat","Tage1","Tage2","Tage3","Brutto","Jahressonderz.","MZ","JSZ","AGA","VZ","LUK","Gesamt",null,{"$f":"B76+1","v":{"v":1904,"d":"Jahr 1904"}},null,"Jahr_Monat","Tage1","Tage2","Tage3","Brutto",null,"Jahressonderz.","MZ","JSZ","AGA","VZ","LUK","Gesamt",null,{"$f":"P76+1","v":{"v":1905,"d":"Jahr 1905"}},null,"Jahr_Monat","Tage1","Tage2","Tage3","Brutto",null,"Jahressonderz.","MZ","JSZ","AGA","VZ","LUK","Gesamt"]
[null,"Jan",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),0)","v":"1903-01-31"},{"$f":"IF($J$36=\"\",0,IF(AND(DAY($J$36)>1,MONTH(C77)=MONTH($J$36)),$K$37,IF(AND(C77>=$J$36,C77<=$K$36),30,IF((MONTH(C77)=MONTH($K$36)),DAY($K$36),0))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($L$36=\"\",0,IF(C77<$L$36,0,IF(AND(MONTH($L$36)=MONTH($M$36),MONTH(C77)=MONTH($M$36)),$M$37,IF(AND(MONTH($L$36)<>MONTH($M$36),MONTH(C77)=MONTH($L$36)),$M$37,IF(AND(D77>0,DAY($J$36)>1,MONTH($J$36)=MONTH($K$36)),30-D77-DAY($J$36)+1,IF(AND(D77>0,DAY($J$36)>1),30-D77,(IF(D77>0,30-D77,IF(AND(C77>=$L$36,C77<=$M$36),30,IF((MONTH(C77)=MONTH($M$36)),DAY($M$36),0))))))))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($N$36=\"\",0,IF(C77<$N$36,0,IF(AND(MONTH($N$36)=MONTH($O$36),MONTH(C77)=MONTH($O$36)),$O$37,IF(AND(MONTH($N$36)<>MONTH($O$36),MONTH(C77)=MONTH($N$36)),$O$37,IF(AND(E77>0,MONTH($N$36)=MONTH($M$36)),30-DAY($M$36),(IF(E77>0,30-D77-E77,IF(AND(C77>=$N$36,C77<=$O$36),30,IF((MONTH(C77)=MONTH($O$36)),DAY($O$36),0)))))))))","v":{"v":0,"d":"0.00"}},{"$f":"(D77*$J$38/30)+(E77*$L$38/30)+(F77*$N$38/30)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND(SUM(D77:F77)=30,F77>0),$N$38*$N$42,IF(AND(SUM(D77:F77)=30,E77>0),$L$38*$L$42,IF(AND(SUM(D77:F77)=30,D77>0),$J$38*$J$42,\"\")))","v":""},{"$f":"IF(AND($X$9=TRUE,G77>0),(MZJahr4*$O$10),0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(G77>=Bmg2Jahr4,AGHBTR_Jahr4,IF('HR-LM (U2,U5FOD,U7)'!G77>=Bmg1Jahr4,(RvBeitrJahr4*G77)+(AvBeitrJahr4*G77)+(U2UmlJahr4*G77)+HBetrKVJahr4+HBetrPVJahr4,AGBTR_Jahr4*G77))","v":{"$error":"#N/A"}},{"$f":"IF($X$8=TRUE,VZunbDM1*(G77+J77+K77+I77-U2UmlJahr1*(G77+J77)),VzDmJahr1*(G77+J77))","v":{"$error":"#N/A"}},{"$f":"IF(G77>0,(LukJahr4*$W$6),0)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(G77,J77,K77,L77,M77+I77)","v":{"$error":"#N/A"}},null,"Jan",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),0)","v":"1904-01-31"},{"$f":"IF($P$36=\"\",0,IF(AND(DAY($P$36)>1,MONTH(R77)=MONTH($P$36)),$Q$37,IF(AND(R77>=$P$36,R77<=$Q$36),30,IF((MONTH(R77)=MONTH($Q$36)),DAY($Q$36),0))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($V$36=\"\",0,IF(R77<$V$36,0,IF(AND(MONTH($V$36)=MONTH($W$36),MONTH(R77)=MONTH($W$36)),$W$37,IF(AND(MONTH($V$36)<>MONTH($W$36),MONTH(R77)=MONTH($V$36)),$W$37,IF(AND(S77>0,DAY($P$36)>1,MONTH($P$36)=MONTH($Q$36)),30-S77-DAY($P$36)+1,IF(AND(S77>0,DAY($P$36)>1),30-S77,(IF(S77>0,30-S77,IF(AND(R77>=$V$36,R77<=$W$36),30,IF((MONTH(R77)=MONTH($W$36)),DAY($W$36),0))))))))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($Z$36=\"\",0,IF(R77<$Z$36,0,IF(AND(MONTH($Z$36)=MONTH($AA$36),MONTH(R77)=MONTH($AA$36)),$AA$37,IF(AND(MONTH($Z$36)<>MONTH($AA$36),MONTH(R77)=MONTH($Z$36)),$AA$37,IF(AND(T77>0,MONTH($Z$36)=MONTH($W$36)),30-DAY($W$36),(IF(T77>0,30-S77-T77,IF(AND(R77>=$Z$36,R77<=$AA$36),30,IF((MONTH(R77)=MONTH($AA$36)),DAY($AA$36),0)))))))))","v":{"v":0,"d":"0.00"}},{"$f":"(S77*$P$38/30)+(T77*$V$38/30)+(U77*$Z$38/30)","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(AND(SUM(S77:U77)=30,U77>0),$Z$38*$Z$42,IF(AND(SUM(S77:U77)=30,T77>0),$V$38*$V$42,IF(AND(SUM(S77:U77)=30,S77>0),$P$38*$P$42,\"\")))","v":""},{"$f":"IF(AND($X$9=TRUE,V77>0),(MZJahr5*$O$10),0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(V77>=Bmg2Jahr5,AGHBTR_Jahr5,IF('HR-LM (U2,U5FOD,U7)'!V77>=Bmg1Jahr5,(RvBeitrJahr5*V77)+(AvBeitrJahr5*V77)+(U2UmlJahr5*V77)+HBetrKVJahr5+HBetrPVJahr5,AGBTR_Jahr5*V77))","v":{"$error":"#N/A"}},{"$f":"IF($X$8=TRUE,VZunbDM1*(U77+Y77+Z77+AA77-U2UmlJahr1*(V77+Z77)),VzDmJahr1*(V77+Z77))","v":{"$error":"#N/A"}},{"$f":"IF(V77>0,(LukJahr5*$W$6),0)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(V77,Z77,AA77,AB77,AC77+Y77)","v":{"$error":"#N/A"}},null,"Jan",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),0)","v":"1905-01-31"},{"$f":"IF($AB$36=\"\",0,IF(AND(DAY($AB$36)>1,MONTH(AH77)=MONTH($AB$36)),$AC$37,IF(AND(AH77>=$AB$36,AH77<=$AC$36),30,IF((MONTH(AH77)=MONTH($AC$36)),DAY($AC$36),0))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($AD$36=\"\",0,IF(AH77<$AD$36,0,IF(AND(MONTH($AD$36)=MONTH($AE$36),MONTH(AH77)=MONTH($AE$36)),$AE$37,IF(AND(MONTH($AD$36)<>MONTH($AE$36),MONTH(AH77)=MONTH($AD$36)),$AE$37,IF(AND(AI77>0,DAY($AB$36)>1,MONTH($AB$36)=MONTH($AC$36)),30-AI77-DAY($AB$36)+1,IF(AND(AI77>0,DAY($AB$36)>1),30-AI77,(IF(AI77>0,30-AI77,IF(AND(AH77>=$AD$36,AH77<=$AE$36),30,IF((MONTH(AH77)=MONTH($AE$36)),DAY($AE$36),0))))))))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($AF$36=\"\",0,IF(AH77<$AF$36,0,IF(AND(MONTH($AF$36)=MONTH($AG$36),MONTH(AH77)=MONTH($AG$36)),$AG$37,IF(AND(MONTH($AF$36)<>MONTH($AG$36),MONTH(AH77)=MONTH($AF$36)),$AG$37,IF(AND(AJ77>0,MONTH($AF$36)=MONTH($AE$36)),30-DAY($AE$36),(IF(AJ77>0,30-AI77-AJ77,IF(AND(AH77>=$AF$36,AH77<=$AG$36),30,IF((MONTH(AH77)=MONTH($AG$36)),DAY($AG$36),0)))))))))","v":{"v":0,"d":"0.00"}},{"$f":"(AI77*$AB$38/30)+(AJ77*$AD$38/30)+(AK77*$AF$38/30)","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(AND(SUM(AI77:AK77)=30,AK77>0),$AF$38*$AF$42,IF(AND(SUM(AI77:AK77)=30,AJ77>0),$AD$38*$AD$42,IF(AND(SUM(AI77:AK77)=30,AI77>0),$AB$38*$AB$42,\"\")))","v":""},{"$f":"IF(AND($X$9=TRUE,AL77>0),(MZJahr6*$O$10),0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(AL77>=Bmg2Jahr6,AGHBTR_Jahr6,IF('HR-LM (U2,U5FOD,U7)'!AL77>=Bmg1Jahr6,(RvBeitrJahr6*AL77)+(AvBeitrJahr6*AL77)+(U2UmlJahr6*AL77)+HBetrKVJahr6+HBetrPVJahr6,AGBTR_Jahr6*AL77))","v":{"$error":"#N/A"}},{"$f":"IF($X$8=TRUE,VZunbDM1*(AK77+AO77+AP77+AQ77-U2UmlJahr1*(AL77+AP77)),VzDmJahr1*(AL77+AP77))","v":{"$error":"#N/A"}},{"$f":"IF(AL77>0,(LukJahr6*$W$6),0)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AL77,AP77,AQ77,AR77,AS77+AO77)","v":{"$error":"#N/A"}}]
[null,"Feb",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),1)","v":"1903-02-28"},{"$f":"IF($J$36=\"\",0,IF(AND(DAY($J$36)>1,MONTH(C78)=MONTH($J$36)),$K$37,IF(AND(C78>=$J$36,C78<=$K$36),30,IF((MONTH(C78)=MONTH($K$36)),DAY($K$36),0))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($L$36=\"\",0,IF(C78<$L$36,0,IF(AND(MONTH($L$36)=MONTH($M$36),MONTH(C78)=MONTH($M$36)),$M$37,IF(AND(MONTH($L$36)<>MONTH($M$36),MONTH(C78)=MONTH($L$36)),$M$37,IF(AND(D78>0,DAY($J$36)>1,MONTH($J$36)=MONTH($K$36)),30-D78-DAY($J$36)+1,IF(AND(D78>0,DAY($J$36)>1),30-D78,(IF(D78>0,30-D78,IF(AND(C78>=$L$36,C78<=$M$36),30,IF((MONTH(C78)=MONTH($M$36)),DAY($M$36),0))))))))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($N$36=\"\",0,IF(C78<$N$36,0,IF(AND(MONTH($N$36)=MONTH($O$36),MONTH(C78)=MONTH($O$36)),$O$37,IF(AND(MONTH($N$36)<>MONTH($O$36),MONTH(C78)=MONTH($N$36)),$O$37,IF(AND(E78>0,MONTH($N$36)=MONTH($M$36)),30-DAY($M$36),(IF(E78>0,30-D78-E78,IF(AND(C78>=$N$36,C78<=$O$36),30,IF((MONTH(C78)=MONTH($O$36)),DAY($O$36),0)))))))))","v":{"v":0,"d":"0.00"}},{"$f":"(D78*$J$38/30)+(E78*$L$38/30)+(F78*$N$38/30)","v":{"v":0,"d":"0.00"}},"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(G78>=Bmg2Jahr4,AGHBTR_Jahr4,IF('HR-LM (U2,U5FOD,U7)'!G78>=Bmg1Jahr4,(RvBeitrJahr4*G78)+(AvBeitrJahr4*G78)+(U2UmlJahr4*G78)+HBetrKVJahr4+HBetrPVJahr4,AGBTR_Jahr4*G78))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$f":"SUM(G78,J78,K78,L78,M78+I78)","v":{"$error":"#N/A"}},null,"Feb",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),1)","v":"1904-02-29"},{"$f":"IF($P$36=\"\",0,IF(AND(DAY($P$36)>1,MONTH(R78)=MONTH($P$36)),$Q$37,IF(AND(R78>=$P$36,R78<=$Q$36),30,IF((MONTH(R78)=MONTH($Q$36)),DAY($Q$36),0))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($V$36=\"\",0,IF(R78<$V$36,0,IF(AND(MONTH($V$36)=MONTH($W$36),MONTH(R78)=MONTH($W$36)),$W$37,IF(AND(MONTH($V$36)<>MONTH($W$36),MONTH(R78)=MONTH($V$36)),$W$37,IF(AND(S78>0,DAY($P$36)>1,MONTH($P$36)=MONTH($Q$36)),30-S78-DAY($P$36)+1,IF(AND(S78>0,DAY($P$36)>1),30-S78,(IF(S78>0,30-S78,IF(AND(R78>=$V$36,R78<=$W$36),30,IF((MONTH(R78)=MONTH($W$36)),DAY($W$36),0))))))))))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(V78>=Bmg2Jahr5,AGHBTR_Jahr5,IF('HR-LM (U2,U5FOD,U7)'!V78>=Bmg1Jahr5,(RvBeitrJahr5*V78)+(AvBeitrJahr5*V78)+(U2UmlJahr5*V78)+HBetrKVJahr5+HBetrPVJahr5,AGBTR_Jahr5*V78))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$f":"SUM(V78,Z78,AA78,AB78,AC78+Y78)","v":{"$error":"#N/A"}},null,"Feb",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),1)","v":"1905-02-28"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(AL78>=Bmg2Jahr6,AGHBTR_Jahr6,IF('HR-LM (U2,U5FOD,U7)'!AL78>=Bmg1Jahr6,(RvBeitrJahr6*AL78)+(AvBeitrJahr6*AL78)+(U2UmlJahr6*AL78)+HBetrKVJahr6+HBetrPVJahr6,AGBTR_Jahr6*AL78))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$f":"SUM(AL78,AP78,AQ78,AR78,AS78+AO78)","v":{"$error":"#N/A"}}]
[null,"Mrz",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),2)","v":"1903-03-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(G79>=Bmg2Jahr4,AGHBTR_Jahr4,IF('HR-LM (U2,U5FOD,U7)'!G79>=Bmg1Jahr4,(RvBeitrJahr4*G79)+(AvBeitrJahr4*G79)+(U2UmlJahr4*G79)+HBetrKVJahr4+HBetrPVJahr4,AGBTR_Jahr4*G79))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Mrz",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),2)","v":"1904-03-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(V79>=Bmg2Jahr5,AGHBTR_Jahr5,IF('HR-LM (U2,U5FOD,U7)'!V79>=Bmg1Jahr5,(RvBeitrJahr5*V79)+(AvBeitrJahr5*V79)+(U2UmlJahr5*V79)+HBetrKVJahr5+HBetrPVJahr5,AGBTR_Jahr5*V79))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Mrz",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),2)","v":"1905-03-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(AL79>=Bmg2Jahr6,AGHBTR_Jahr6,IF('HR-LM (U2,U5FOD,U7)'!AL79>=Bmg1Jahr6,(RvBeitrJahr6*AL79)+(AvBeitrJahr6*AL79)+(U2UmlJahr6*AL79)+HBetrKVJahr6+HBetrPVJahr6,AGBTR_Jahr6*AL79))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[null,"Apr",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),3)","v":"1903-04-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(G80>=Bmg2Jahr4,AGHBTR_Jahr4,IF('HR-LM (U2,U5FOD,U7)'!G80>=Bmg1Jahr4,(RvBeitrJahr4*G80)+(AvBeitrJahr4*G80)+(U2UmlJahr4*G80)+HBetrKVJahr4+HBetrPVJahr4,AGBTR_Jahr4*G80))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Apr",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),3)","v":"1904-04-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(V80>=Bmg2Jahr5,AGHBTR_Jahr5,IF('HR-LM (U2,U5FOD,U7)'!V80>=Bmg1Jahr5,(RvBeitrJahr5*V80)+(AvBeitrJahr5*V80)+(U2UmlJahr5*V80)+HBetrKVJahr5+HBetrPVJahr5,AGBTR_Jahr5*V80))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Apr",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),3)","v":"1905-04-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(AL80>=Bmg2Jahr6,AGHBTR_Jahr6,IF('HR-LM (U2,U5FOD,U7)'!AL80>=Bmg1Jahr6,(RvBeitrJahr6*AL80)+(AvBeitrJahr6*AL80)+(U2UmlJahr6*AL80)+HBetrKVJahr6+HBetrPVJahr6,AGBTR_Jahr6*AL80))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[null,"Mai",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),4)","v":"1903-05-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(G81>=Bmg2Jahr4,AGHBTR_Jahr4,IF('HR-LM (U2,U5FOD,U7)'!G81>=Bmg1Jahr4,(RvBeitrJahr4*G81)+(AvBeitrJahr4*G81)+(U2UmlJahr4*G81)+HBetrKVJahr4+HBetrPVJahr4,AGBTR_Jahr4*G81))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Mai",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),4)","v":"1904-05-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(V81>=Bmg2Jahr5,AGHBTR_Jahr5,IF('HR-LM (U2,U5FOD,U7)'!V81>=Bmg1Jahr5,(RvBeitrJahr5*V81)+(AvBeitrJahr5*V81)+(U2UmlJahr5*V81)+HBetrKVJahr5+HBetrPVJahr5,AGBTR_Jahr5*V81))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Mai",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),4)","v":"1905-05-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(AL81>=Bmg2Jahr6,AGHBTR_Jahr6,IF('HR-LM (U2,U5FOD,U7)'!AL81>=Bmg1Jahr6,(RvBeitrJahr6*AL81)+(AvBeitrJahr6*AL81)+(U2UmlJahr6*AL81)+HBetrKVJahr6+HBetrPVJahr6,AGBTR_Jahr6*AL81))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[null,"Jun",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),5)","v":"1903-06-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(G82>=Bmg2Jahr4,AGHBTR_Jahr4,IF('HR-LM (U2,U5FOD,U7)'!G82>=Bmg1Jahr4,(RvBeitrJahr4*G82)+(AvBeitrJahr4*G82)+(U2UmlJahr4*G82)+HBetrKVJahr4+HBetrPVJahr4,AGBTR_Jahr4*G82))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Jun",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),5)","v":"1904-06-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(V82>=Bmg2Jahr5,AGHBTR_Jahr5,IF('HR-LM (U2,U5FOD,U7)'!V82>=Bmg1Jahr5,(RvBeitrJahr5*V82)+(AvBeitrJahr5*V82)+(U2UmlJahr5*V82)+HBetrKVJahr5+HBetrPVJahr5,AGBTR_Jahr5*V82))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Jun",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),5)","v":"1905-06-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(AL82>=Bmg2Jahr6,AGHBTR_Jahr6,IF('HR-LM (U2,U5FOD,U7)'!AL82>=Bmg1Jahr6,(RvBeitrJahr6*AL82)+(AvBeitrJahr6*AL82)+(U2UmlJahr6*AL82)+HBetrKVJahr6+HBetrPVJahr6,AGBTR_Jahr6*AL82))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[null,"Jul",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),6)","v":"1903-07-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(G83>=Bmg2Jahr4,AGHBTR_Jahr4,IF('HR-LM (U2,U5FOD,U7)'!G83>=Bmg1Jahr4,(RvBeitrJahr4*G83)+(AvBeitrJahr4*G83)+(U2UmlJahr4*G83)+HBetrKVJahr4+HBetrPVJahr4,AGBTR_Jahr4*G83))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Jul",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),6)","v":"1904-07-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(V83>=Bmg2Jahr5,AGHBTR_Jahr5,IF('HR-LM (U2,U5FOD,U7)'!V83>=Bmg1Jahr5,(RvBeitrJahr5*V83)+(AvBeitrJahr5*V83)+(U2UmlJahr5*V83)+HBetrKVJahr5+HBetrPVJahr5,AGBTR_Jahr5*V83))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Jul",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),6)","v":"1905-07-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(AL83>=Bmg2Jahr6,AGHBTR_Jahr6,IF('HR-LM (U2,U5FOD,U7)'!AL83>=Bmg1Jahr6,(RvBeitrJahr6*AL83)+(AvBeitrJahr6*AL83)+(U2UmlJahr6*AL83)+HBetrKVJahr6+HBetrPVJahr6,AGBTR_Jahr6*AL83))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[null,"Aug",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),7)","v":"1903-08-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(G84>=Bmg2Jahr4,AGHBTR_Jahr4,IF('HR-LM (U2,U5FOD,U7)'!G84>=Bmg1Jahr4,(RvBeitrJahr4*G84)+(AvBeitrJahr4*G84)+(U2UmlJahr4*G84)+HBetrKVJahr4+HBetrPVJahr4,AGBTR_Jahr4*G84))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Aug",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),7)","v":"1904-08-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(V84>=Bmg2Jahr5,AGHBTR_Jahr5,IF('HR-LM (U2,U5FOD,U7)'!V84>=Bmg1Jahr5,(RvBeitrJahr5*V84)+(AvBeitrJahr5*V84)+(U2UmlJahr5*V84)+HBetrKVJahr5+HBetrPVJahr5,AGBTR_Jahr5*V84))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Aug",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),7)","v":"1905-08-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(AL84>=Bmg2Jahr6,AGHBTR_Jahr6,IF('HR-LM (U2,U5FOD,U7)'!AL84>=Bmg1Jahr6,(RvBeitrJahr6*AL84)+(AvBeitrJahr6*AL84)+(U2UmlJahr6*AL84)+HBetrKVJahr6+HBetrPVJahr6,AGBTR_Jahr6*AL84))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[null,"Sep",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),8)","v":"1903-09-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(G85>=Bmg2Jahr4,AGHBTR_Jahr4,IF('HR-LM (U2,U5FOD,U7)'!G85>=Bmg1Jahr4,(RvBeitrJahr4*G85)+(AvBeitrJahr4*G85)+(U2UmlJahr4*G85)+HBetrKVJahr4+HBetrPVJahr4,AGBTR_Jahr4*G85))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Sep",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),8)","v":"1904-09-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(V85>=Bmg2Jahr5,AGHBTR_Jahr5,IF('HR-LM (U2,U5FOD,U7)'!V85>=Bmg1Jahr5,(RvBeitrJahr5*V85)+(AvBeitrJahr5*V85)+(U2UmlJahr5*V85)+HBetrKVJahr5+HBetrPVJahr5,AGBTR_Jahr5*V85))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Sep",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),8)","v":"1905-09-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(AL85>=Bmg2Jahr6,AGHBTR_Jahr6,IF('HR-LM (U2,U5FOD,U7)'!AL85>=Bmg1Jahr6,(RvBeitrJahr6*AL85)+(AvBeitrJahr6*AL85)+(U2UmlJahr6*AL85)+HBetrKVJahr6+HBetrPVJahr6,AGBTR_Jahr6*AL85))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[null,"Okt",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),9)","v":"1903-10-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(AND(SUM(D86:F86)=30,F86>0),$N$38*$N$42,IF(AND(SUM(D86:F86)=30,E86>0),$L$38*$L$42,IF(AND(SUM(D86:F86)=30,D86>0),$J$38*$J$42,\"\")))","v":""},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(G86>=Bmg2Jahr4,AGHBTR_Jahr4,IF('HR-LM (U2,U5FOD,U7)'!G86>=Bmg1Jahr4,(RvBeitrJahr4*G86)+(AvBeitrJahr4*G86)+(U2UmlJahr4*G86)+HBetrKVJahr4+HBetrPVJahr4,AGBTR_Jahr4*G86))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Okt",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),9)","v":"1904-10-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"IF(AND(SUM(S86:U86)=30,U86>0),$Z$38*$Z$42,IF(AND(SUM(S86:U86)=30,T86>0),$V$38*$V$42,IF(AND(SUM(S86:U86)=30,S86>0),$P$38*$P$42,\"\")))","v":""},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(V86>=Bmg2Jahr5,AGHBTR_Jahr5,IF('HR-LM (U2,U5FOD,U7)'!V86>=Bmg1Jahr5,(RvBeitrJahr5*V86)+(AvBeitrJahr5*V86)+(U2UmlJahr5*V86)+HBetrKVJahr5+HBetrPVJahr5,AGBTR_Jahr5*V86))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Okt",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),9)","v":"1905-10-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(AL86>=Bmg2Jahr6,AGHBTR_Jahr6,IF('HR-LM (U2,U5FOD,U7)'!AL86>=Bmg1Jahr6,(RvBeitrJahr6*AL86)+(AvBeitrJahr6*AL86)+(U2UmlJahr6*AL86)+HBetrKVJahr6+HBetrPVJahr6,AGBTR_Jahr6*AL86))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[null,"Nov",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),10)","v":"1903-11-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"",{"v":0,"d":"0.00"},{"$f":"IFERROR(IF(J43=\"ja\",H90,IF($X$6=TRUE,H90,0)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF((G87)>=Bmg2Jahr4,AGHBTR_Jahr4,IF((G87)>=Bmg1Jahr4,(RvBeitrJahr4*(G87+J87))+(AvBeitrJahr4*(G87+J87))+(U2UmlJahr4*(G87+J87))+HBetrKVJahr4+HBetrPVJahr4,AGBTR_Jahr4*(G87+J87)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Nov",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),10)","v":"1904-11-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"$f":"IFERROR(IF(P43=\"ja\",X90,IF($X$6=TRUE,X90,0)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF((V87)>=Bmg2Jahr5,AGHBTR_Jahr5,IF((V87)>=Bmg1Jahr5,(RvBeitrJahr5*(V87+Z87))+(AvBeitrJahr5*(V87+Z87))+(U2UmlJahr5*(V87+Z87))+HBetrKVJahr5+HBetrPVJahr5,AGBTR_Jahr5*(V87+Z87)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Nov",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),10)","v":"1905-11-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"$f":"IFERROR(IF(AB43=\"ja\",AN90,IF($X$6=TRUE,AN90,0)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF((AL87)>=Bmg2Jahr6,AGHBTR_Jahr6,IF((AL87)>=Bmg1Jahr6,(RvBeitrJahr6*(AL87+AP87))+(AvBeitrJahr6*(AL87+AP87))+(U2UmlJahr6*(AL87+AP87))+HBetrKVJahr6+HBetrPVJahr6,AGBTR_Jahr6*(AL87+AP87)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[null,"Dez",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),11)","v":"1903-12-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(G88>=Bmg2Jahr4,AGHBTR_Jahr4,IF('HR-LM (U2,U5FOD,U7)'!G88>=Bmg1Jahr4,(RvBeitrJahr4*G88)+(AvBeitrJahr4*G88)+(U2UmlJahr4*G88)+HBetrKVJahr4+HBetrPVJahr4,AGBTR_Jahr4*G88))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Dez",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),11)","v":"1904-12-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(V88>=Bmg2Jahr5,AGHBTR_Jahr5,IF('HR-LM (U2,U5FOD,U7)'!V88>=Bmg1Jahr5,(RvBeitrJahr5*V88)+(AvBeitrJahr5*V88)+(U2UmlJahr5*V88)+HBetrKVJahr5+HBetrPVJahr5,AGBTR_Jahr5*V88))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Dez",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),11)","v":"1905-12-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(AL88>=Bmg2Jahr6,AGHBTR_Jahr6,IF('HR-LM (U2,U5FOD,U7)'!AL88>=Bmg1Jahr6,(RvBeitrJahr6*AL88)+(AvBeitrJahr6*AL88)+(U2UmlJahr6*AL88)+HBetrKVJahr6+HBetrPVJahr6,AGBTR_Jahr6*AL88))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[null,"Summe Jahr",{"$nulls":4},{"$f":"SUM(G77:G88)","v":{"v":0,"d":"0.00"}},null,{"$f":"SUM(I77:I88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(J77:J88)","v":{"v":0,"d":"0.00"}},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Summe Jahr",{"$nulls":5},{"$f":"SUM(V77:V88)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(Y77:Y88)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Summe Jahr",{"$nulls":5},{"$f":"SUM(AL77:AL88)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(AO77:AO88)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[{"$nulls":6},"JSZ mtl.",{"$f":"IF(AND(J43=\"ja\",$X$6=TRUE),(AVERAGE(H83:H88))/12*COUNTIFS(G77:G88,\">0\"),IF(AND($X$6=TRUE,J43=\"nein\"),(AVERAGE(H77:H88)/12)*COUNTIFS(G77:G88,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),J43=\"ja\"),(AVERAGE(H83:H88))/12*COUNTIFS(G77:G88,\">0\"),0)))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(J87=0,0,J87/COUNTIFS(G77:G88,\">0\"))","v":{"v":0,"d":"0.00"}},{"$nulls":11},"JSZ mtl.",null,{"$f":"IF(AND(P43=\"ja\",$X$6=TRUE),(AVERAGE(X83:X88))/12*COUNTIFS(V77:W88,\">0\"),IF(AND($X$6=TRUE,P43=\"nein\"),(AVERAGE(X77:X88)/12)*COUNTIFS(V77:W88,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),P43=\"ja\"),(AVERAGE(X83:X88))/12*COUNTIFS(V77:W88,\">0\"),0)))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(Z87=0,0,Z87/COUNTIFS(V77:W88,\">0\"))","v":{"v":0,"d":"0.00"}},{"$nulls":11},"JSZ mtl.",null,{"$f":"IF(AND(AB43=\"ja\",$X$6=TRUE),(AVERAGE(AN83:AN88))/12*COUNTIFS(AL77:AM88,\">0\"),IF(AND($X$6=TRUE,AB43=\"nein\"),(AVERAGE(AN77:AN88)/12)*COUNTIFS(AL77:AM88,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),AB43=\"ja\"),(AVERAGE(AN83:AN88))/12*COUNTIFS(AL77:AM88,\">0\"),0)))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(AP87=0,0,AP87/COUNTIFS(AL77:AM88,\">0\"))","v":{"v":0,"d":"0.00"}}]
[]
[null,"Mittelwert ",{"$nulls":4},{"$f":"IFERROR((SUM(G77:G88)/COUNTIFS(G77:G88,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR((SUM(H78:H89)/COUNTIFS(H78:H89,\">0\")),0)","v":{"v":0,"d":"0.00"}},null,{"$f":"IFERROR((SUM(J77:J88)/COUNTIFS(J77:J88,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR((SUM(K77:K88)/COUNTIFS(K77:K88,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"Mittelwert",{"$nulls":5},{"$f":"IFERROR((SUM(V77:W88)/COUNTIFS(V77:W88,\">0\")),0)","v":{"v":0,"d":"0.00"}},null,{"$f":"IF($AD$8=\"ja\",((AVERAGE(X78:X89))/12)*COUNTIFS(V78:W89,\">0\"),((AVERAGE(X84:X89))/12)*COUNTIFS(V78:W89,\">0\"))","v":{"$error":"#DIV/0!"}},null,{"$f":"IFERROR((SUM(Z77:Z88)/COUNTIFS(Z77:Z88,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR((SUM(AA77:AA88)/COUNTIFS(AA77:AA88,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"Mittelwert",{"$nulls":5},{"$f":"IFERROR((SUM(AL77:AM88)/COUNTIFS(AL77:AM88,\">0\")),0)","v":{"v":0,"d":"0.00"}},null,{"$f":"IF($AD$8=\"ja\",((AVERAGE(AN78:AN89))/12)*COUNTIFS(AL78:AM89,\">0\"),((AVERAGE(AN84:AN89))/12)*COUNTIFS(AL78:AM89,\">0\"))","v":{"$error":"#DIV/0!"}},null,{"$f":"IFERROR((SUM(AP77:AP88)/COUNTIFS(AP77:AP88,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR((SUM(AQ77:AQ88)/COUNTIFS(AQ77:AQ88,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[]
[null,"*Alle Angaben ohne Gewähr! Bitte beachten Sie, dass die errechneten Beträge (Plan-Werte) von den tatsächlichen Werten (IST-Werte) abweichen können. ",{"$nulls":13},"Summe Gesamtzeitraum",{"$nulls":9},{"$f":"AD89+N89+AD69+N69+AT69+AT89","v":{"$error":"#N/A"}}]
[]
[]
[]
[]
[]
[]
[{"$nulls":25},"Für PDB (Projektdatenblatt) -->z. B. kopieren und Werte einfügen"]
[{"$nulls":25},{"$f":"J20","v":1900},{"$f":"Z104+1","v":1901},{"$f":"AA104+1","v":1902},{"$f":"AB104+1","v":1903},{"$f":"AC104+1","v":1904},{"$f":"AD104+1","v":1905}]
[{"$nulls":25},{"$f":"N69","v":{"$error":"#VALUE!"}},{"$f":"AD69","v":{"$error":"#N/A"}},{"$f":"AT69","v":{"$error":"#N/A"}},{"$f":"N89","v":{"$error":"#N/A"}},{"$f":"AD89","v":{"$error":"#N/A"}},{"$f":"AT89","v":{"$error":"#N/A"}}]

{"sheet":"HR-AZA(P)","index":6,"n_rows":110,"n_cols":47,"rows_kept":110,"hidden":true,"merged":[[4,8,4,10],[4,30,4,32],[5,8,5,10],[5,30,5,32],[19,9,19,14],[19,15,19,26],[19,27,19,32],[21,22,21,24],[23,9,23,10],[23,11,23,12],[23,13,23,14],[23,15,23,16],[23,21,23,24],[23,25,23,26],[23,27,23,28],[23,29,23,30],[23,31,23,32],[24,9,24,10],[24,11,24,12],[24,13,24,14],[24,15,24,16],[24,21,24,24],[24,25,24,26],[24,27,24,28],[24,29,24,30],[24,31,24,32],[25,9,25,10],[25,11,25,12],[25,13,25,14],[25,15,25,16],[25,21,25,24],[25,25,25,26],[25,27,25,28],[25,29,25,30],[25,31,25,32],[26,9,26,10],[26,11,26,12],[26,13,26,14],[26,15,26,16],[26,21,26,24],[26,25,26,26],[26,27,26,28],[26,29,26,30],[26,31,26,32],[27,9,27,10],[27,11,27,12],[27,13,27,14],[27,15,27,16],[27,21,27,24],[27,25,27,26],[27,27,27,28],[27,29,27,30],[27,31,27,32],[28,9,28,14],[28,15,28,26],[28,27,28,32],[29,9,29,10],[29,11,29,12],[29,13,29,14],[29,15,29,16],[29,21,29,24],[29,25,29,26],[29,27,29,28],[29,29,29,30],[29,31,29,32],[30,9,30,10],[30,11,30,12],[30,13,30,14],[30,15,30,16],[30,21,30,24],[30,25,30,26],[30,27,30,28],[30,29,30,30],[30,31,30,32],[31,9,31,10],[31,11,31,12],[31,13,31,14],[31,15,31,16],[31,21,31,24],[31,25,31,26],[31,27,31,28],[31,29,31,30],[31,31,31,32],[33,9,33,14],[33,15,33,26],[33,27,33,32],[34,22,34,24],[35,22,35,24],[37,9,37,10],[37,11,37,12],[37,13,37,14],[37,15,37,16],[37,21,37,24],[37,25,37,26],[37,27,37,28],[37,29,37,30],[37,31,37,32],[38,9,38,10],[38,11,38,12],[38,13,38,14],[38,15,38,16],[38,21,38,24],[38,25,38,26],[38,27,38,28],[38,29,38,30],[38,31,38,32],[39,9,39,10],[39,11,39,12],[39,13,39,14],[39,15,39,16],[39,21,39,24],[39,25,39,26],[39,27,39,28],[39,29,39,30],[39,31,39,32],[40,9,40,10],[40,11,40,12],[40,13,40,14],[40,15,40,16],[40,21,40,24],[40,25,40,26],[40,27,40,28],[40,29,40,30],[40,31,40,32],[41,9,41,10],[41,11,41,12],[41,13,41,14],[41,15,41,16],[41,21,41,24],[41,25,41,26],[41,27,41,28],[41,29,41,30],[41,31,41,32],[42,9,42,14],[42,15,42,26],[42,27,42,32],[43,9,43,10],[43,11,43,12],[43,13,43,14],[43,15,43,16],[43,21,43,24],[43,25,43,26],[43,27,43,28],[43,29,43,30],[43,31,43,32],[44,9,44,10],[44,11,44,12],[44,13,44,14],[44,15,44,16],[44,21,44,24],[44,25,44,26],[44,27,44,28],[44,29,44,30],[44,31,44,32],[45,9,45,10],[45,11,45,12],[45,13,45,14],[45,15,45,16],[45,21,45,24],[45,25,45,26],[45,27,45,28],[45,29,45,30],[45,31,45,32],[50,1,50,6],[54,15,54,16],[54,21,54,22],[54,31,54,32],[54,37,54,38],[55,15,55,16],[55,21,55,22],[55,31,55,32],[55,37,55,38],[56,15,56,16],[56,21,56,22],[56,31,56,32],[56,37,56,38],[57,15,57,16],[57,21,57,22],[57,31,57,32],[57,37,57,38],[58,15,58,16],[58,21,58,22],[58,31,58,32],[58,37,58,38],[59,15,59,16],[59,21,59,22],[59,31,59,32],[59,37,59,38],[60,15,60,16],[60,21,60,22],[60,31,60,32],[60,37,60,38],[61,15,61,16],[61,21,61,22],[61,31,61,32],[61,37,61,38],[62,15,62,16],[62,21,62,22],[62,31,62,32],[62,37,62,38],[63,15,63,16],[63,21,63,22],[63,31,63,32],[63,37,63,38],[64,15,64,16],[64,21,64,22],[64,31,64,32],[64,37,64,38],[65,15,65,16],[65,21,65,22],[65,31,65,32],[65,37,65,38],[66,15,66,16],[66,21,66,22],[66,31,66,32],[66,37,66,38],[67,15,67,16],[67,21,67,22],[67,31,67,32],[67,37,67,38],[68,15,68,16],[68,21,68,22],[68,31,68,32],[68,37,68,38],[69,21,69,22],[69,37,69,38],[71,15,71,16],[71,21,71,22],[71,31,71,32],[71,37,71,38],[74,15,74,16],[74,21,74,22],[74,31,74,32],[74,37,74,38],[75,15,75,16],[75,21,75,22],[75,31,75,32],[75,37,75,38],[76,15,76,16],[76,21,76,22],[76,31,76,32],[76,37,76,38],[77,15,77,16],[77,21,77,22],[77,31,77,32],[77,37,77,38],[78,15,78,16],[78,21,78,22],[78,31,78,32],[78,37,78,38],[79,15,79,16],[79,21,79,22],[79,31,79,32],[79,37,79,38],[80,15,80,16],[80,21,80,22],[80,31,80,32],[80,37,80,38],[81,15,81,16],[81,21,81,22],[81,31,81,32],[81,37,81,38],[82,15,82,16],[82,21,82,22],[82,31,82,32],[82,37,82,38],[83,15,83,16],[83,21,83,22],[83,31,83,32],[83,37,83,38],[84,15,84,16],[84,21,84,22],[84,31,84,32],[84,37,84,38],[85,15,85,16],[85,21,85,22],[85,31,85,32],[85,37,85,38],[86,15,86,16],[86,21,86,22],[86,31,86,32],[86,37,86,38],[87,15,87,16],[87,21,87,22],[87,31,87,32],[87,37,87,38],[88,15,88,16],[88,21,88,22],[88,31,88,32],[88,37,88,38],[89,21,89,22],[89,37,89,38],[91,15,91,16],[91,21,91,22],[91,31,91,32],[91,37,91,38],[95,1,95,11],[95,15,95,22],[95,25,95,28]]}
[]
[null,"Hochrechnung*"]
[null,{"$f":"'HR-DM (U3,U4,U5AUF)'!B3","v":"Stand: 20.05.2026 (BITTE AKTUELLE VERSION NUTZEN - ZURZEIT VERSION V05)"}]
[null,"Bitte nur die roten Felder (PFLICHTFELDER) und die blauen Felder ausfüllen! Die gelben Felder können im Nachhinein für Korrekturen überschrieben werden."]
[null,"Erstellungsdatum",{"$nulls":4},"PSP-Element",null,"Projektbezeichnung",null,null,"Name/Pers.Nr","Beginn","Ende","Wochenstunden im Projekt in %","Entgeltgruppe (Drop Down)","Stufe\n(DropDown)",{"$nulls":4},"Stufenwechsel \nab4)","Finanzierungs-anteil für LUK",true,{"$nulls":6},"Bermerkung "]
[null,{"$f":"PKHR_für_Tarifpersonal!C7:D7","v":{"$error":"#VALUE!"}},{"$nulls":6},{"$f":"PKHR_für_Tarifpersonal!$C$8","v":0},{"$nulls":3},{"$f":"PKHR_für_Tarifpersonal!$C$11","v":"00:00:00"},{"$f":"PKHR_für_Tarifpersonal!$D$11","v":"00:00:00"},{"$f":"O8*J30/100*O10/J30*100","v":{"v":0,"d":"0.00%"}},{"$f":"PKHR_für_Tarifpersonal!$C$12","v":"Bitte auswählen"},{"$f":"PKHR_für_Tarifpersonal!$C$13","v":"Bitte auswählen"},{"$nulls":4},{"$f":"PKHR_für_Tarifpersonal!$C$14","v":{"$error":"#VALUE!"}},{"$f":"IF(O10=0,1,O10)","v":{"v":1,"d":"100.00%"}},true]
[{"$nulls":14},"Stellenanteil in %",{"$nulls":7},"Wochenstunden  Gesamt"]
[{"$nulls":14},{"$f":"PKHR_für_Tarifpersonal!C17","v":{"v":0,"d":"0.00%"}},{"$nulls":7},{"$f":"IF(O8=0,J30,O8*J30/100*100)","v":{"v":39,"d":"39.00"}},false]
[{"$nulls":14},"Projektanteil in %",{"$nulls":7},"Wochenstunden im Projekt",true]
[{"$nulls":14},{"$f":"PKHR_für_Tarifpersonal!C18","v":{"v":0,"d":"0.00%"}},{"$nulls":7},{"$f":"IF(O10=0,O6*W8,W8*O10)","v":{"v":0,"d":"0.00"}}]
[]
[{"$nulls":17},1,{"$f":"IF($Q$6+R12>6,\"\",$Q$6+R12)","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF(IF($Q$6+R12>6,0,DATE(YEAR(V6)+$Q$6+R12,MONTH(V6),DAY(V6)))>$N$6,\"01.01.1900\",IF($Q$6+R12>6,0,DATE(YEAR(V6)+$Q$6+R12,MONTH(V6),DAY(V6)))),\"01.01.1900\")","v":"01.01.1900"}]
[{"$nulls":17},2,{"$f":"IF($Q$6+R13>6,\"\",$Q$6+R13)","v":{"$error":"#VALUE!"}},{"$f":"IF(IF($Q$6+R13>6,0,DATE(YEAR(T12)+$Q$6+R13,MONTH(T12),DAY(T12)))>N$6,\"01.01.1900\",IF($Q$6+R13>6,0,DATE(YEAR(T12)+$Q$6+R13,MONTH(T12),DAY(T12))))","v":{"$error":"#VALUE!"}}]
[{"$nulls":17},3,{"$f":"IF($Q$6+R14>6,\"\",$Q$6+R14)","v":{"$error":"#VALUE!"}},{"$f":"IF(IF($Q$6+R14>6,0,DATE(YEAR(T13)+$Q$6+R14,MONTH(T13),DAY(T13)))>N$6,\"01.01.1900\",IF($Q$6+R14>6,0,DATE(YEAR(T13)+$Q$6+R14,MONTH(T13),DAY(T13))))","v":{"$error":"#VALUE!"}}]
[{"$nulls":17},4,{"$f":"IF($Q$6+R15>6,\"\",$Q$6+R15)","v":{"$error":"#VALUE!"}},{"$f":"IF(IF($Q$6+R15>6,0,DATE(YEAR(T14)+$Q$6+R15,MONTH(T14),DAY(T14)))>N$6,\"01.01.1900\",IF($Q$6+R15>6,0,DATE(YEAR(T14)+$Q$6+R15,MONTH(T14),DAY(T14))))","v":{"$error":"#VALUE!"}}]
[{"$nulls":17},5,{"$f":"IF($Q$6+R16>6,\"\",$Q$6+R16)","v":{"$error":"#VALUE!"}},{"$f":"IF(IF($Q$6+R16>6,0,DATE(YEAR(T15)+$Q$6+R16,MONTH(T15),DAY(T15)))>N$6,\"01.01.1900\",IF($Q$6+R16>6,0,DATE(YEAR(T15)+$Q$6+R16,MONTH(T15),DAY(T15))))","v":{"$error":"#VALUE!"}}]
[]
[]
[]
[{"$nulls":9},{"$f":"YEAR(M6)","v":1900},{"$nulls":5},{"$f":"J20+1","v":1901},{"$nulls":11},{"$f":"P20+1","v":1902}]
[{"$nulls":9},"von","bis","von","bis","von","bis","von","bis",{"$nulls":4},"von","bis",null,null,"von","bis","von","bis","von","bis","von","bis"]
[null,"Zeitraum (z. B. 01.01.20XX bis 31.12.20XX)",{"$nulls":7},{"$f":"IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(J20=YEAR($M$6),$M$6,\"\"))","v":"00:00:00"},{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(J20=YEAR($M$6),$M$6,\"\"))=\"\",\"\",IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(AND(J20=YEAR($N$6),$V$6>$N$6),$N$6,IF(J20=YEAR($V$6),$V$6-1,IF(J20=YEAR($T$12),$T$12-1,IF(J20=YEAR($T$13),$T$13-1,IF(J20=YEAR($T$14),$T$14-1,IF(J20=YEAR($T$15),$T$15-1,IF(J20=YEAR($T$16),$T$16-1,IF(YEAR($N$6)=J20,$N$6,DATE(J20,12,31)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(N6<V6,YEAR(N6)=YEAR(V6))=TRUE,\"\",IF(OR(ISBLANK(M6),ISBLANK(N6)),\"\",IF(AND(J20=YEAR($J$20),$V$6>$J$20),\"\",IF(J20=YEAR($V$6),$V$6,IF(J20=YEAR($T$12),$T$12,IF(J20=YEAR($T$13),$T$13,IF(J20=YEAR($T$14),$T$14,IF(J20=YEAR($T$15),$T$15,IF(J20=YEAR($T$16),$T$16,\"\")))))))))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(IF(AND(J20=YEAR($N$6),$V$6>$N$6),\"\",IF(J20=YEAR($V$6),$V$6,IF(J20=YEAR($T$12),$T$12,IF(J20=YEAR($T$13),$T$13,IF(J20=YEAR($T$14),$T$14,IF(J20=YEAR($T$15),$T$15,IF(J20=YEAR($T$16),$T$16,\"\")))))))=\"\",\"\",IF(YEAR($N$6)=J20,$N$6,DATE(J20,12,31))))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(YEAR(N6)<P20,\"\",IF(P20<YEAR($M$6),$M$6,IF(YEAR($N$6)>=P20,DATE(P20,1,1),\"\"))))","v":""},{"$f":"IF(IF(P20<YEAR($M$6),$M$6,IF(YEAR($N$6)>=P20,DATE(P20,1,1),\"\"))=\"\",\"\",IF(AND(MONTH(1)=MONTH($V$6),P20=YEAR($N$6)),$N$6,IF(AND($V$6<$N$6,$N$6>$T$12,),$N$6,IF(MONTH(1)=MONTH($V$6),DATE(P20,12,31),IF(AND(P20=YEAR($N$6),$V$6>$N$6),$N$6,IF(P20=YEAR($V$6),$V$6-1,IF(P20=YEAR($T$12),$T$12-1,IF(P20=YEAR($T$13),$T$13-1,IF(P20=YEAR($T$14),$T$14-1,IF(P20=YEAR($T$15),$T$15-1,IF(P20=YEAR($T$16),$T$16-1,IF(YEAR($N$6)=P20,$N$6,DATE(P20,12,31)))))))))))))","v":""},{"$nulls":4},{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(P20<YEAR($M$6),$M$6,IF(YEAR($N$6)>=P20,DATE(P20,1,1),\"\")))=\"\",\"\",IF(MONTH(1)=MONTH($V$6),\"\",IF(AND(P20=YEAR($N$6),$V$6>$N$6),\"\",IF(P20=YEAR($V$6),$V$6,IF(P20=YEAR($T$12),$T$12,IF(P20=YEAR($T$13),$T$13,IF(P20=YEAR($T$14),$T$14,IF(P20=YEAR($T$15),$T$15,IF(P20=YEAR($T$16),$T$16,\"\")))))))))","v":""},{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(P20<YEAR($M$6),$M$6,IF(YEAR($N$6)>=P20,DATE(P20,1,1),\"\")))=\"\",\"\",IF(MONTH(1)=MONTH($V$6),\"\",IF(IF(AND(P20=YEAR($N$6),$V$6>$N$6),\"\",IF(P20=YEAR($V$6),$V$6,IF(P20=YEAR($T$12),$T$12,IF(P20=YEAR($T$13),$T$13,IF(P20=YEAR($T$14),$T$14,IF(P20=YEAR($T$15),$T$15,IF(P20=YEAR($T$16),$T$16,\"\")))))))=\"\",\"\",IF(YEAR($N$6)=P20,$N$6,DATE(P20,12,31)))))","v":""},{"$nulls":4},{"$f":"IF(AB20<YEAR($M$6),$M$6,IF(YEAR($N$6)>=AB20,DATE(AB20,1,1),\"\"))","v":""},{"$f":"IF(IF(AB20<YEAR($M$6),$M$6,IF(YEAR($N$6)>=AB20,DATE(AB20,1,1),\"\"))=\"\",\"\",IF(AND(MONTH(1)=MONTH($V$6),AB20=YEAR($N$6)),$N$6,IF(AND($V$6<$N$6,$N$6>$T$12,),$N$6,IF(MONTH(1)=MONTH($V$6),DATE(AB20,12,31),IF(AND(AB20=YEAR($N$6),$V$6>$N$6),$N$6,IF(AB20=YEAR($V$6),$V$6-1,IF(AB20=YEAR($T$12),$T$12-1,IF(AB20=YEAR($T$13),$T$13-1,IF(AB20=YEAR($T$14),$T$14-1,IF(AB20=YEAR($T$15),$T$15-1,IF(AB20=YEAR($T$16),$T$16-1,IF(YEAR($N$6)=AB20,$N$6,DATE(AB20,12,31)))))))))))))","v":""},{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(AB20<YEAR($M$6),$M$6,IF(YEAR($N$6)>=AB20,DATE(AB20,1,1),\"\")))=\"\",\"\",IF(MONTH(1)=MONTH($V$6),\"\",IF(AND(AB20=YEAR($N$6),$V$6>$N$6),\"\",IF(AB20=YEAR($V$6),$V$6,IF(AB20=YEAR($T$12),$T$12,IF(AB20=YEAR($T$13),$T$13,IF(AB20=YEAR($T$14),$T$14,IF(AB20=YEAR($T$15),$T$15,IF(AB20=YEAR($T$16),$T$16,IF($N$6<$T$12,\"\",\"\"))))))))))","v":""},{"$f":"IF(AD22=\"\",\"\",IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(AB20<YEAR($M$6),$M$6,IF(YEAR($N$6)>=AB20,DATE(AB20,1,1),\"\")))=\"\",\"\",IF(MONTH(1)=MONTH($V$6),\"\",IF(IF(AND(AB20=YEAR($N$6),$V$6>$N$6),\"\",IF(AB20=YEAR($V$6),$V$6,IF(AB20=YEAR($T$12),$T$12,IF(AB20=YEAR($T$13),$T$13,IF(AB20=YEAR($T$14),$T$14,IF(AB20=YEAR($T$15),$T$15,IF(AB20=YEAR($T$16),$T$16,\"\")))))))=\"\",\"\",IF(YEAR($N$6)=AB20,$N$6,DATE(AB20,12,31))))))","v":""}]
[{"$nulls":9},{"$f":"IF(J22=\"\",0,(EOMONTH(J22,0)-J22+1)/(EOMONTH(J22,0)-EOMONTH(J22,-1))+(K22-EOMONTH(K22,-1))/(EOMONTH(K22,0)-EOMONTH(K22,-1))+MONTH(K22)-MONTH(J22)-1+(YEAR(K22)-YEAR(J22))*12)","v":{"$error":"#NUM!"}},{"$f":"IF(AND(DAY(J22)>1,MONTH(J22)<>MONTH(K22)),30-DAY(J22)+1,IF(J22=\"\",0,(IF(MONTH(J22)=MONTH(K22),IF(OR(K22=C57,K22=C58,K22=C59,K22=C60,K22=C61,K22=C62,K22=C63,K22=C64,K22=C65,K22=C66,K22=C67,K22=C68),30-DAY(J22)+1,IF(MONTH(J22)=MONTH(K22),DAY(K22)-DAY(J22)+1,0))))))","v":{"$error":"#VALUE!"}},{"$f":"IF(L22=\"\",0,(EOMONTH(L22,0)-L22+1)/(EOMONTH(L22,0)-EOMONTH(L22,-1))+(M22-EOMONTH(M22,-1))/(EOMONTH(M22,0)-EOMONTH(M22,-1))+MONTH(M22)-MONTH(L22)-1+(YEAR(M22)-YEAR(L22))*12)","v":{"$error":"#VALUE!"}},{"$f":"IF(L22=\"\",0,IF(AND(DAY(L22)=1,MONTH(L22)<>MONTH(M22)),30,IF(AND(DAY(L22)>1,MONTH(L22)<>MONTH(M22)),30-DAY(L22)+1,IF(MONTH(L22)=MONTH(M22),IF(OR(M22=C57,M22=C58,M22=C59,M22=C60,M22=C61,M22=C62,M22=C63,M22=C64,M22=C65,M22=C66,M22=C67,M22=C68),30-DAY(L22)+1,IF(MONTH(L22)=MONTH(M22),DAY(M22)-DAY(L22)+1,0))))))","v":{"$error":"#VALUE!"}},{"$f":"IF(N22=\"\",0,(EOMONTH(N22,0)-N22+1)/(EOMONTH(N22,0)-EOMONTH(N22,-1))+(O22-EOMONTH(O22,-1))/(EOMONTH(O22,0)-EOMONTH(O22,-1))+MONTH(O22)-MONTH(N22)-1+(YEAR(O22)-YEAR(N22))*12)","v":{"v":0,"d":"0.0"}},{"$f":"IF(N22=\"\",0,IF(AND(DAY(N22)=1,MONTH(N22)<>MONTH(O22)),30,IF(AND(DAY(N22)>1,MONTH(N22)<>MONTH(O22)),30-DAY(N22)+1,IF(MONTH(N22)=MONTH(O22),IF(OR(O22=C57,O22=C58,O22=C59,O22=C60,O22=C61,O22=C62,O22=C63,O22=C64,O22=C65,O22=C66,O22=C67,O22=C68),30-DAY(N22)+1,IF(MONTH(N22)=MONTH(O22),DAY(O22)-DAY(N22)+1,0))))))","v":0},{"$f":"IF(P22=\"\",0,(EOMONTH(P22,0)-P22+1)/(EOMONTH(P22,0)-EOMONTH(P22,-1))+(Q22-EOMONTH(Q22,-1))/(EOMONTH(Q22,0)-EOMONTH(Q22,-1))+MONTH(Q22)-MONTH(P22)-1+(YEAR(Q22)-YEAR(P22))*12)","v":{"v":0,"d":"0.0"}},{"$f":"IF(AND(DAY(P22)>1,MONTH(P22)<>MONTH(Q22)),30-DAY(P22)+1,IF(P22=\"\",0,(IF(MONTH(P22)=MONTH(Q22),IF(OR(Q22=R57,Q22=R58,Q22=R59,Q22=R60,Q22=R61,Q22=R62,Q22=R63,Q22=R64,Q22=R65,Q22=R66,Q22=R67,Q22=R68),30-DAY(P22)+1,IF(MONTH(P22)=MONTH(Q22),DAY(Q22)-DAY(P22)+1,0))))))","v":{"$error":"#VALUE!"}},{"$nulls":4},{"$f":"IF(V22=\"\",0,(EOMONTH(V22,0)-V22+1)/(EOMONTH(V22,0)-EOMONTH(V22,-1))+(W22-EOMONTH(W22,-1))/(EOMONTH(W22,0)-EOMONTH(W22,-1))+MONTH(W22)-MONTH(V22)-1+(YEAR(W22)-YEAR(V22))*12)","v":{"v":0,"d":"0.0"}},{"$f":"IF(V22=\"\",0,IF(AND(DAY(V22)=1,MONTH(V22)<>MONTH(W22)),30,IF(AND(DAY(V22)>1,MONTH(V22)<>MONTH(W22)),30-DAY(V22)+1,IF(MONTH(V22)=MONTH(W22),IF(OR(W22=R57,W22=R58,W22=R59,W22=R60,W22=R61,W22=R62,W22=R63,W22=R64,W22=R65,W22=R66,W22=R67,W22=R68),30-DAY(V22)+1,IF(MONTH(V22)=MONTH(W22),DAY(W22)-DAY(V22)+1,0))))))","v":0},null,null,{"$f":"IF(Z22=\"\",0,(EOMONTH(Z22,0)-Z22+1)/(EOMONTH(Z22,0)-EOMONTH(Z22,-1))+(AA22-EOMONTH(AA22,-1))/(EOMONTH(AA22,0)-EOMONTH(AA22,-1))+MONTH(AA22)-MONTH(Z22)-1+(YEAR(AA22)-YEAR(Z22))*12)","v":{"v":0,"d":"0.0"}},{"$f":"IF(Z22=\"\",0,IF(AND(DAY(Z22)=1,MONTH(Z22)<>MONTH(AA22)),30,IF(AND(DAY(Z22)>1,MONTH(Z22)<>MONTH(AA22)),30-DAY(Z22)+1,IF(MONTH(Z22)=MONTH(AA22),IF(OR(AA22=R57,AA22=R58,AA22=R59,AA22=R60,AA22=R61,AA22=R62,AA22=R63,AA22=R64,AA22=R65,AA22=R66,AA22=R67,AA22=R68),30-DAY(Z22)+1,IF(MONTH(Z22)=MONTH(AA22),DAY(AA22)-DAY(Z22)+1,0))))))","v":0},{"$f":"IF(AB22=\"\",0,(EOMONTH(AB22,0)-AB22+1)/(EOMONTH(AB22,0)-EOMONTH(AB22,-1))+(AC22-EOMONTH(AC22,-1))/(EOMONTH(AC22,0)-EOMONTH(AC22,-1))+MONTH(AC22)-MONTH(AB22)-1+(YEAR(AC22)-YEAR(AB22))*12)","v":{"v":0,"d":"0.0"}},{"$f":"IF(AND(DAY(AB22)>1,MONTH(AB22)<>MONTH(AC22)),30-DAY(AB22)+1,IF(AB22=\"\",0,(IF(MONTH(AB22)=MONTH(AC22),IF(OR(AC22=AH57,AC22=AH58,AC22=AH59,AC22=AH60,AC22=AH61,AC22=AH62,AC22=AH63,AC22=AH64,AC22=AH65,AC22=AH66,AC22=AH67,AC22=AH68),30-DAY(AB22)+1,IF(MONTH(AB22)=MONTH(AC22),DAY(AC22)-DAY(AB22)+1,0))))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AD22=\"\",0,(EOMONTH(AD22,0)-AD22+1)/(EOMONTH(AD22,0)-EOMONTH(AD22,-1))+(AE22-EOMONTH(AE22,-1))/(EOMONTH(AE22,0)-EOMONTH(AE22,-1))+MONTH(AE22)-MONTH(AD22)-1+(YEAR(AE22)-YEAR(AD22))*12)","v":{"v":0,"d":"0.0"}},{"$f":"IF(AD22=\"\",0,IF(AND(DAY(AD22)=1,MONTH(AD22)<>MONTH(AE22)),30,IF(AND(DAY(AD22)>1,MONTH(AD22)<>MONTH(AE22)),30-DAY(AD22)+1,IF(MONTH(AD22)=MONTH(AE22),IF(OR(AE22=AH57,AE22=AH58,AE22=AH59,AE22=AH60,AE22=AH61,AE22=AH62,AE22=AH63,AE22=AH64,AE22=AH65,AE22=AH66,AE22=AH67,AE22=AH68),30-DAY(AD22)+1,IF(MONTH(AD22)=MONTH(AE22),DAY(AE22)-DAY(AD22)+1,0))))))","v":0},{"$f":"IF(AF22=\"\",0,(EOMONTH(AF22,0)-AF22+1)/(EOMONTH(AF22,0)-EOMONTH(AF22,-1))+(AG22-EOMONTH(AG22,-1))/(EOMONTH(AG22,0)-EOMONTH(AG22,-1))+MONTH(AG22)-MONTH(AF22)-1+(YEAR(AG22)-YEAR(AF22))*12)","v":{"v":0,"d":"0.0"}},{"$f":"IF(AF22=\"\",0,IF(AND(DAY(AF22)=1,MONTH(AF22)<>MONTH(AG22)),30,IF(AND(DAY(AF22)>1,MONTH(AF22)<>MONTH(AG22)),30-DAY(AF22)+1,IF(MONTH(AF22)=MONTH(AG22),IF(OR(AG22=AH57,AG22=AH58,AG22=AH59,AG22=AH60,AG22=AH61,AG22=AH62,AG22=AH63,AG22=AH64,AG22=AH65,AG22=AH66,AG22=AH67,AG22=AH68),30-DAY(AF22)+1,IF(MONTH(AF22)=MONTH(AG22),DAY(AG22)-DAY(AF22)+1,0))))))","v":0}]
[null,"ENTGELT",{"$nulls":7},{"$f":"IF(J22=\"\",0,(J27*J31)*(J32+100%))","v":{"$error":"#N/A"}},null,{"$f":"IF(L22=\"\",0,(L27*L31)*(L32+100%))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(N22=\"\",0,(N27*N31)*(N32+100%))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(P22=\"\",0,(P27*P31)*(P32+100%))","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"IF(V22=\"\",0,(V27*V31)*(V32+100%))","v":{"v":0,"d":"0.00"}},{"$nulls":3},{"$f":"IF(Z22=\"\",0,(Z27*Z31)*(Z32+100%))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(AB22=\"\",0,(AB27*AB31)*(AB32+100%))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(AD22=\"\",0,(AD27*AD31)*(AD32+100%))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(AF22=\"\",0,(AF27*AF31)*(AF32+100%))","v":{"v":0,"d":"0.00"}}]
[null,"Entgeltgruppe",{"$nulls":7},{"$f":"IF(J22=\"\",\"\",P6)","v":"Bitte auswählen"},null,{"$f":"IF(L22=\"\",\"\",IF(IF(OR(ISBLANK(M6),ISBLANK(N6)),\"\",IF(AND(J20=YEAR($J$20),$V$6>$J$20),\"\",IF(J20=YEAR($V$6),$V$6,IF(J20=YEAR($T$12),$T$12,IF(J20=YEAR($T$13),$T$13,IF(J20=YEAR($T$14),$T$14,IF(J20=YEAR($T$15),$T$15,IF(J20=YEAR($T$16),$T$16,\"\"))))))))=\"\",\"\",$P$6))","v":{"$error":"#VALUE!"}},{"$nulls":3},{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(P20<YEAR($M$6),$M$6,IF(YEAR($N$6)>=P20,DATE(P20,1,1),\"\")))=\"\",\"\",$P$6)","v":""},{"$nulls":5},{"$f":"IF(OR(V22=$V$6,V22=$T$12,V22=$T$13,V22=$T$14,V22=$T$15,V22=$T$16),P25,\"\")","v":{"$error":"#VALUE!"}},{"$nulls":5},{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(AB20<YEAR($M$6),$M$6,IF(YEAR($N$6)>=AB20,DATE(AB20,1,1),\"\")))=\"\",\"\",$P$6)","v":""},null,{"$f":"IF(OR(AD22=$V$6,AD22=$T$12,AD22=$T$13,AD22=$T$14,AD22=$T$15,AD22=$T$16),AB25,\"\")","v":{"$error":"#VALUE!"}}]
[null,"Stufe1)",{"$nulls":7},{"$f":"IF(ISBLANK(Q6),\"\",Q6)","v":"Bitte auswählen"},null,{"$f":"IF(ISBLANK(V6),\"\",IF(L22=$V$6,$S$12,IF(L22=$T$12,$S$13,IF(L22=$T$13,$S$14,IF(L22=$T$14,$S$15,IF(L22=$T$15,$S$16,\"\"))))))","v":{"$error":"#VALUE!"}},{"$nulls":3},{"$f":"IF(P22=\"\",\"\",IF(P22=$V$6,S12,IF(YEAR(N6)<P20,\"\",IF(IF(L22=$V$6,$S$12,IF(L22=$T$12,$S$13,IF(L22=$T$13,$S$14,IF(L22=$T$14,$S$15,IF(L22=$T$15,$S$16,\"\")))))=\"\",J26,L26))))","v":""},{"$nulls":5},{"$f":"IF(V22=\"\",\"\",IF(ISBLANK(Q6),\"\",IF(V22=$V$6,$S$12,IF(V22=$T$12,$S$13,IF(V22=$T$13,$S$14,IF(V22=$T$14,$S$15,IF(V22=$T$15,$S$16,\"\")))))))","v":""},{"$nulls":5},{"$f":"IF(AB22=\"\",\"\",IF(AB22=$V$6,$S$12,IF(AB22=$T$12,$S$13,IF(AB22=$T$13,$S$14,IF(AB22=$T$14,$S$15,IF(AB22=$T$15,$S$16,IF(V26=\"\",P26,V26)))))))","v":""},null,{"$f":"IF(AD22=\"\",\"\",IF(ISBLANK(V6),\"\",IF(AD22=$V$6,$S$12,IF(AD22=$T$12,$S$13,IF(AD22=$T$13,$S$14,IF(AD22=$T$14,$S$15,IF(AD22=$T$15,$S$16,\"\")))))))","v":""}]
[null,"Entgelt ",{"$nulls":7},{"$f":"IF(ISERROR(INDEX(EntgelteJahr1,MATCH(J25,GruppeJahr1,0),MATCH(J26,StufeJahr1,0))),0,INDEX(EntgelteJahr1,MATCH(J25,GruppeJahr1,0),MATCH(J26,StufeJahr1,0)))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr1,MATCH(L25,GruppeJahr1,0),MATCH(L26,StufeJahr1,0))),0,INDEX(EntgelteJahr1,MATCH(L25,GruppeJahr1,0),MATCH(L26,StufeJahr1,0)))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr1,MATCH(N25,GruppeJahr1,0),MATCH(N26,StufeJahr1,0))),0,INDEX(EntgelteJahr1,MATCH(N25,GruppeJahr1,0),MATCH(N26,StufeJahr1,0)))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr2,MATCH(P25,GruppeJahr2,0),MATCH(P26,StufeJahr2,0))),0,INDEX(EntgelteJahr2,MATCH(P25,GruppeJahr2,0),MATCH(P26,StufeJahr2,0)))","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"IF(ISERROR(INDEX(EntgelteJahr2,MATCH(V25,GruppeJahr2,0),MATCH(V26,StufeJahr2,0))),0,INDEX(EntgelteJahr2,MATCH(V25,GruppeJahr2,0),MATCH(V26,StufeJahr2,0)))","v":{"v":0,"d":"0.00"}},{"$nulls":3},{"$f":"IF(ISERROR(INDEX(EntgelteJahr2,MATCH(Z25,GruppeJahr2,0),MATCH(Z26,StufeJahr2,0))),0,INDEX(EntgelteJahr2,MATCH(Z25,GruppeJahr2,0),MATCH(Z26,StufeJahr2,0)))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr3,MATCH(AB25,GruppeJahr3,0),MATCH(AB26,StufeJahr3,0))),0,INDEX(EntgelteJahr3,MATCH(AB25,GruppeJahr3,0),MATCH(AB26,StufeJahr3,0)))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr3,MATCH(AD25,GruppeJahr3,0),MATCH(AD26,StufeJahr3,0))),0,INDEX(EntgelteJahr3,MATCH(AD25,GruppeJahr3,0),MATCH(AD26,StufeJahr3,0)))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr3,MATCH(AF25,GruppeJahr3,0),MATCH(AF26,StufeJahr3,0))),0,INDEX(EntgelteJahr3,MATCH(AF25,GruppeJahr3,0),MATCH(AF26,StufeJahr3,0)))","v":{"v":0,"d":"0.00"}}]
[null,"Jahressonderzahlung (JSZ)2)",{"$nulls":7},{"$f":"IF(ISERROR(INDEX(JszJahr1,MATCH(J25,JszGrJahr1,0),MATCH(J26,JszStJahr1,0))),0,(INDEX(JszJahr1,MATCH(J25,JszGrJahr1,0),MATCH(J26,JszStJahr1,0))))","v":{"v":0,"d":"0.00%"}},null,{"$f":"IF(ISERROR(INDEX(JszJahr1,MATCH(L25,JszGrJahr1,0),MATCH(L26,JszStJahr1,0))),0,(INDEX(JszJahr1,MATCH(L25,JszGrJahr1,0),MATCH(L26,JszStJahr1,0))))","v":{"v":0,"d":"0.00%"}},null,{"$f":"IF(ISERROR(INDEX(JszJahr1,MATCH(N25,JszGrJahr1,0),MATCH(N26,JszStJahr1,0))),0,(INDEX(JszJahr1,MATCH(N25,JszGrJahr1,0),MATCH(N26,JszStJahr1,0))))","v":{"v":0,"d":"0.00%"}},null,{"$f":"IF(ISERROR(INDEX(JszJahr2,MATCH(P25,JszGrJahr2,0),MATCH(P26,JszStJahr2,0))),0,(INDEX(JszJahr2,MATCH(P25,JszGrJahr2,0),MATCH(P26,JszStJahr2,0))))","v":{"v":0,"d":"0.00%"}},{"$nulls":5},{"$f":"IF(ISERROR(INDEX(JszJahr2,MATCH(V25,JszGrJahr2,0),MATCH(V26,JszStJahr2,0))),0,(INDEX(JszJahr2,MATCH(V25,JszGrJahr2,0),MATCH(V26,JszStJahr2,0))))","v":{"v":0,"d":"0.00%"}},{"$nulls":3},{"$f":"IF(ISERROR(INDEX(JszJahr2,MATCH(Z25,JszGrJahr2,0),MATCH(Z26,JszStJahr2,0))),0,(INDEX(JszJahr2,MATCH(Z25,JszGrJahr2,0),MATCH(Z26,JszStJahr2,0))))","v":{"v":0,"d":"0.00%"}},null,{"$f":"IF(ISERROR(INDEX(JszJahr3,MATCH(AB25,JszGrJahr3,0),MATCH(AB26,JszStJahr3,0))),0,(INDEX(JszJahr3,MATCH(AB25,JszGrJahr3,0),MATCH(AB26,JszStJahr3,0))))","v":{"v":0,"d":"0.00%"}},null,{"$f":"IF(ISERROR(INDEX(JszJahr3,MATCH(AD25,JszGrJahr3,0),MATCH(AD26,JszStJahr3,0))),0,(INDEX(JszJahr3,MATCH(AD25,JszGrJahr3,0),MATCH(AD26,JszStJahr3,0))))","v":{"v":0,"d":"0.00%"}},null,{"$f":"IF(ISERROR(INDEX(JszJahr3,MATCH(AF25,JszGrJahr3,0),MATCH(AF26,JszStJahr3,0))),0,(INDEX(JszJahr3,MATCH(AF25,JszGrJahr3,0),MATCH(AF26,JszStJahr3,0))))","v":{"v":0,"d":"0.00%"}}]
[null,"Anspruch im Kalenderjahr vorhanden?",{"$nulls":7},{"$f":"IF(SUM(D68:F68)>0,\"ja\",\"nein\")","v":{"$error":"#VALUE!"}},{"$nulls":5},{"$f":"IF(SUM(S68:U68)>0,\"ja\",\"nein\")","v":"nein"},{"$nulls":11},{"$f":"IF(SUM(AI68:AK68)>0,\"ja\",\"nein\")","v":"nein"}]
[null,"regelmäßige Arbeitszeit Std./Woche (=100%)",{"$nulls":7},{"$f":"StundenJahr1","v":{"v":39,"d":"39.00"}},null,{"$f":"StundenJahr1","v":{"v":39,"d":"39.00"}},null,{"$f":"StundenJahr1","v":{"v":39,"d":"39.00"}},null,{"$f":"StundenJahr2","v":{"v":39,"d":"39.00"}},{"$nulls":5},{"$f":"StundenJahr2","v":{"v":39,"d":"39.00"}},{"$nulls":3},{"$f":"StundenJahr2","v":{"v":39,"d":"39.00"}},null,{"$f":"StundenJahr3","v":{"v":39,"d":"39.00"}},null,{"$f":"StundenJahr3","v":{"v":39,"d":"39.00"}},null,{"$f":"StundenJahr3","v":{"v":39,"d":"39.00"}}]
[null,"Anteil in % ( Std./ Woche)",{"$nulls":7},{"$f":"IF(J22=\"\",\"\",IF(YEAR(M6)<$J$20,\"\",$O$6))","v":{"v":0,"d":"0.00%"}},null,{"$f":"IF(L27>0,$O$6,0)","v":{"v":0,"d":"0.00%"}},{"$nulls":3},{"$f":"IF(YEAR($N$6)<$P$20,\"\",$O$6)","v":""},{"$nulls":5},{"$f":"IF(V27>0,$O$6,0)","v":{"v":0,"d":"0.00%"}},{"$nulls":5},{"$f":"IF(YEAR($N$6)<$AB$20,\"\",$O$6)","v":""},null,{"$f":"IF(AD27>0,$O$6,0)","v":{"v":0,"d":"0.00%"}}]
[null,"ggf. Kalkulation Tariferhöhung3)",{"$nulls":7},{"$f":"IF($X$5=TRUE,ZuschlagJahr1,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr1,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr1,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr2,0)","v":{"$error":"#N/A"}},{"$nulls":5},{"$f":"IF($X$5=TRUE,ZuschlagJahr2,0)","v":{"$error":"#N/A"}},{"$nulls":3},{"$f":"IF($X$5=TRUE,ZuschlagJahr2,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr3,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr3,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr3,0)","v":{"$error":"#N/A"}}]
[]
[{"$nulls":9},{"$f":"AB20+1","v":1903},{"$nulls":5},{"$f":"J34+1","v":1904},{"$nulls":11},{"$f":"P34+1","v":1905}]
[{"$nulls":9},"von","bis","von","bis","von","bis","von","bis",{"$nulls":4},"von","bis",null,null,"von","bis","von","bis","von","bis","von","bis"]
[null,"Zeitraum (z. B. 01.01.20XX bis 31.12.20XX)",{"$nulls":7},{"$f":"IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(J34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=J34,DATE(J34,1,1),\"\")))","v":""},{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(J34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=J34,DATE(J34,1,1),\"\")))=\"\",\"\",IF(AND(MONTH(1)=MONTH($V$6),J34=YEAR($N$6)),$N$6,IF(AND($V$6<$N$6,$N$6>$T$12,),$N$6,IF(MONTH(1)=MONTH($V$6),DATE(J34,12,31),IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(AND(J34=YEAR($N$6),$V$6>$N$6),$N$6,IF(J34=YEAR($V$6),$V$6-1,IF(J34=YEAR($T$12),$T$12-1,IF(J34=YEAR($T$13),$T$13-1,IF(J34=YEAR($T$14),$T$14-1,IF(J34=YEAR($T$15),$T$15-1,IF(J34=YEAR($T$16),$T$16-1,IF(YEAR($N$6)=J34,$N$6,DATE(J34,12,31))))))))))))))","v":""},{"$f":"IF(YEAR(N6)<J34,\"\",IF(OR(ISBLANK(M6),ISBLANK(N6)),\"\",IF(AND(J34=YEAR($N$6),$V$6>$N$6),\"\",IF(MONTH(1)=MONTH($V$6),\"\",IF(J34=YEAR($V$6),$V$6,IF(J34=YEAR($T$12),$T$12,IF(J34=YEAR($T$13),$T$13,IF(J34=YEAR($T$14),$T$14,IF(J34=YEAR($T$15),$T$15,IF(J34=YEAR($T$16),$T$16,IF($N$6<$T$12,\"\",\"\")))))))))))","v":""},{"$f":"IF(L36=\"\",\"\",IF(YEAR(N6)<J34,\"\",IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(MONTH(1)=MONTH($V$6),\"\",IF(IF(AND(J34=YEAR($N$6),$V$6>$N$6),\"\",IF(J34=YEAR($V$6),$V$6,IF(J34=YEAR($T$12),$T$12,IF(J34=YEAR($T$13),$T$13,IF(J34=YEAR($T$14),$T$14,IF(J34=YEAR($T$15),$T$15,IF(J34=YEAR($T$16),$T$16,\"\")))))))=\"\",\"\",IF(YEAR($N$6)=J34,$N$6,DATE(J34,12,31)))))))","v":""},null,null,{"$f":"IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(P34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=P34,DATE(P34,1,1),\"\")))","v":""},{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(P34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=P34,DATE(P34,1,1),\"\")))=\"\",\"\",IF(AND(MONTH(1)=MONTH($V$6),P34=YEAR($N$6)),$N$6,IF(AND($V$6<$N$6,$N$6>$T$12,),$N$6,IF(MONTH(1)=MONTH($V$6),DATE(P34,12,31),IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(AND(P34=YEAR($N$6),$V$6>$N$6),$N$6,IF(P34=YEAR($V$6),$V$6-1,IF(P34=YEAR($T$12),$T$12-1,IF(P34=YEAR($T$13),$T$13-1,IF(P34=YEAR($T$14),$T$14-1,IF(P34=YEAR($T$15),$T$15-1,IF(P34=YEAR($T$16),$T$16-1,IF(YEAR($N$6)=P34,$N$6,DATE(P34,12,31))))))))))))))","v":""},{"$nulls":4},{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(P34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=P34,DATE(P34,1,1),\"\")))=\"\",\"\",IF(MONTH(1)=MONTH($V$6),\"\",IF(AND(P34=YEAR($N$6),$V$6>$N$6),\"\",IF(P34=YEAR($V$6),$V$6,IF(P34=YEAR($T$12),$T$12,IF(P34=YEAR($T$13),$T$13,IF(P34=YEAR($T$14),$T$14,IF(P34=YEAR($T$15),$T$15,IF(P34=YEAR($T$16),$T$16,IF($N$6<$T$12,\"\",\"\"))))))))))","v":""},{"$f":"IF(V36=\"\",\"\",IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(P34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=P34,DATE(P34,1,1),\"\")))=\"\",\"\",IF(MONTH(1)=MONTH($V$6),\"\",IF(IF(AND(P34=YEAR($N$6),$V$6>$N$6),\"\",IF(P34=YEAR($V$6),$V$6,IF(P34=YEAR($T$12),$T$12,IF(P34=YEAR($T$13),$T$13,IF(P34=YEAR($T$14),$T$14,IF(P34=YEAR($T$15),$T$15,IF(P34=YEAR($T$16),$T$16,\"\")))))))=\"\",\"\",IF(YEAR($N$6)=P34,$N$6,DATE(P34,12,31))))))","v":""},{"$nulls":4},{"$f":"IF(AB34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=AB34,DATE(AB34,1,1),\"\"))","v":""},{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(AB34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=AB34,DATE(AB34,1,1),\"\")))=\"\",\"\",IF(AND(MONTH(1)=MONTH($V$6),AB34=YEAR($N$6)),$N$6,IF(AND($V$6<$N$6,$N$6>$T$12,),$N$6,IF(MONTH(1)=MONTH($V$6),DATE(AB34,12,31),IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(AND(AB34=YEAR($N$6),$V$6>$N$6),$N$6,IF(AB34=YEAR($V$6),$V$6-1,IF(AB34=YEAR($T$12),$T$12-1,IF(AB34=YEAR($T$13),$T$13-1,IF(AB34=YEAR($T$14),$T$14-1,IF(AB34=YEAR($T$15),$T$15-1,IF(AB34=YEAR($T$16),$T$16-1,IF(YEAR($N$6)=AB34,$N$6,DATE(AB34,12,31))))))))))))))","v":""},{"$f":"IF(IF(AB34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=AB34,DATE(AB34,1,1),\"\"))=\"\",\"\",IF(MONTH(1)=MONTH($V$6),\"\",IF(AND(AB34=YEAR($N$6),$V$6>$N$6),\"\",IF(AB34=YEAR($V$6),$V$6,IF(AB34=YEAR($T$12),$T$12,IF(AB34=YEAR($T$13),$T$13,IF(AB34=YEAR($T$14),$T$14,IF(AB34=YEAR($T$15),$T$15,IF(AB34=YEAR($T$16),$T$16,IF($N$6<$T$12,\"\",\"\"))))))))))","v":""},{"$f":"IF(AD36=\"\",\"\",IF(IF(AB34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=AB34,DATE(AB34,1,1),\"\"))=\"\",\"\",IF(MONTH(1)=MONTH($V$6),\"\",IF(IF(AND(AB34=YEAR($N$6),$V$6>$N$6),\"\",IF(AB34=YEAR($V$6),$V$6,IF(AB34=YEAR($T$12),$T$12,IF(AB34=YEAR($T$13),$T$13,IF(AB34=YEAR($T$14),$T$14,IF(AB34=YEAR($T$15),$T$15,IF(AB34=YEAR($T$16),$T$16,\"\")))))))=\"\",\"\",IF(YEAR($N$6)=AB34,$N$6,DATE(AB34,12,31))))))","v":""}]
[{"$nulls":9},{"$f":"IF(J36=\"\",0,(EOMONTH(J36,0)-J36+1)/(EOMONTH(J36,0)-EOMONTH(J36,-1))+(K36-EOMONTH(K36,-1))/(EOMONTH(K36,0)-EOMONTH(K36,-1))+MONTH(K36)-MONTH(J36)-1+(YEAR(K36)-YEAR(J36))*12)","v":{"v":0,"d":"0.0"}},{"$f":"IF(AND(DAY(J36)>1,MONTH(J36)<>MONTH(K36)),30-DAY(J36)+1,IF(J36=\"\",0,(IF(MONTH(J36)=MONTH(K36),IF(OR(K36=C77,K36=C78,K36=C79,K36=C80,K36=C81,K36=C82,K36=C83,K36=C84,K36=C85,K36=C86,K36=C87,K36=C88),30-DAY(J36)+1,IF(MONTH(J36)=MONTH(K36),DAY(K36)-DAY(J36)+1,0))))))","v":{"$error":"#VALUE!"}},{"$f":"IF(L36=\"\",0,(EOMONTH(L36,0)-L36+1)/(EOMONTH(L36,0)-EOMONTH(L36,-1))+(M36-EOMONTH(M36,-1))/(EOMONTH(M36,0)-EOMONTH(M36,-1))+MONTH(M36)-MONTH(L36)-1+(YEAR(M36)-YEAR(L36))*12)","v":{"v":0,"d":"0.0"}},{"$f":"IF(L36=\"\",0,IF(AND(DAY(L36)=1,MONTH(L36)<>MONTH(M36)),30,IF(AND(DAY(L36)>1,MONTH(L36)<>MONTH(M36)),30-DAY(L36)+1,IF(MONTH(L36)=MONTH(M36),IF(OR(M36=C77,M36=C78,M36=C79,M36=C80,M36=C81,M36=C82,M36=C83,M36=C84,M36=C85,M36=C86,M36=C87,M36=C88),30-DAY(L36)+1,IF(MONTH(L36)=MONTH(M36),DAY(M36)-DAY(L36)+1,0))))))","v":0},{"$f":"IF(N36=\"\",0,(EOMONTH(N36,0)-N36+1)/(EOMONTH(N36,0)-EOMONTH(N36,-1))+(O36-EOMONTH(O36,-1))/(EOMONTH(O36,0)-EOMONTH(O36,-1))+MONTH(O36)-MONTH(N36)-1+(YEAR(O36)-YEAR(N36))*12)","v":{"v":0,"d":"0.0"}},{"$f":"IF(N36=\"\",0,IF(AND(DAY(N36)=1,MONTH(N36)<>MONTH(O36)),30,IF(AND(DAY(N36)>1,MONTH(N36)<>MONTH(O36)),30-DAY(N36)+1,IF(MONTH(N36)=MONTH(O36),IF(OR(O36=C77,O36=C78,O36=C79,O36=C80,O36=C81,O36=C82,O36=C83,O36=C84,O36=C85,O36=C86,O36=C87,O36=C88),30-DAY(N36)+1,IF(MONTH(N36)=MONTH(O36),DAY(O36)-DAY(N36)+1,0))))))","v":0},{"$f":"IF(P36=\"\",0,(EOMONTH(P36,0)-P36+1)/(EOMONTH(P36,0)-EOMONTH(P36,-1))+(Q36-EOMONTH(Q36,-1))/(EOMONTH(Q36,0)-EOMONTH(Q36,-1))+MONTH(Q36)-MONTH(P36)-1+(YEAR(Q36)-YEAR(P36))*12)","v":{"v":0,"d":"0.0"}},{"$f":"IF(AND(DAY(P36)>1,MONTH(P36)<>MONTH(Q36)),30-DAY(P36)+1,IF(P36=\"\",0,(IF(MONTH(P36)=MONTH(Q36),IF(OR(Q36=R77,Q36=R78,Q36=R79,Q36=R80,Q36=R81,Q36=R82,Q36=R83,Q36=R84,Q36=R85,Q36=R86,Q36=R87,Q36=R88),30-DAY(P36)+1,IF(MONTH(P36)=MONTH(Q36),DAY(Q36)-DAY(P36)+1,0))))))","v":{"$error":"#VALUE!"}},{"$nulls":4},{"$f":"IF(V36=\"\",0,(EOMONTH(V36,0)-V36+1)/(EOMONTH(V36,0)-EOMONTH(V36,-1))+(W36-EOMONTH(W36,-1))/(EOMONTH(W36,0)-EOMONTH(W36,-1))+MONTH(W36)-MONTH(V36)-1+(YEAR(W36)-YEAR(V36))*12)","v":{"v":0,"d":"0.0"}},{"$f":"IF(V36=\"\",0,IF(AND(DAY(V36)=1,MONTH(V36)<>MONTH(W36)),30,IF(AND(DAY(V36)>1,MONTH(V36)<>MONTH(W36)),30-DAY(V36)+1,IF(MONTH(V36)=MONTH(W36),IF(OR(W36=R77,W36=R78,W36=R79,W36=R80,W36=R81,W36=R82,W36=R83,W36=R84,W36=R85,W36=R86,W36=R87,W36=R88),30-DAY(V36)+1,IF(MONTH(V36)=MONTH(W36),DAY(W36)-DAY(V36)+1,0))))))","v":0},null,null,{"$f":"IF(Z36=\"\",0,(EOMONTH(Z36,0)-Z36+1)/(EOMONTH(Z36,0)-EOMONTH(Z36,-1))+(AA36-EOMONTH(AA36,-1))/(EOMONTH(AA36,0)-EOMONTH(AA36,-1))+MONTH(AA36)-MONTH(Z36)-1+(YEAR(AA36)-YEAR(Z36))*12)","v":{"v":0,"d":"0.0"}},{"$f":"IF(Z36=\"\",0,IF(AND(DAY(Z36)=1,MONTH(Z36)<>MONTH(AA36)),30,IF(AND(DAY(Z36)>1,MONTH(Z36)<>MONTH(AA36)),30-DAY(Z36)+1,IF(MONTH(Z36)=MONTH(AA36),IF(OR(AA36=R77,AA36=R78,AA36=R79,AA36=R80,AA36=R81,AA36=R82,AA36=R83,AA36=R84,AA36=R85,AA36=R86,AA36=R87,AA36=R88),30-DAY(Z36)+1,IF(MONTH(Z36)=MONTH(AA36),DAY(AA36)-DAY(Z36)+1,0))))))","v":0},{"$f":"IF(AB36=\"\",0,(EOMONTH(AB36,0)-AB36+1)/(EOMONTH(AB36,0)-EOMONTH(AB36,-1))+(AC36-EOMONTH(AC36,-1))/(EOMONTH(AC36,0)-EOMONTH(AC36,-1))+MONTH(AC36)-MONTH(AB36)-1+(YEAR(AC36)-YEAR(AB36))*12)","v":{"v":0,"d":"0.0"}},{"$f":"IF(AND(DAY(AB36)>1,MONTH(AB36)<>MONTH(AC36)),30-DAY(AB36)+1,IF(AB36=\"\",0,(IF(MONTH(AB36)=MONTH(AC36),IF(OR(AC36=AH77,AC36=AH78,AC36=AH79,AC36=AH80,AC36=AH81,AC36=AH82,AC36=AH83,AC36=AH84,AC36=AH85,AC36=AH86,AC36=AH87,AC36=AH88),30-DAY(AB36)+1,IF(MONTH(AB36)=MONTH(AC36),DAY(AC36)-DAY(AB36)+1,0))))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AD36=\"\",0,(EOMONTH(AD36,0)-AD36+1)/(EOMONTH(AD36,0)-EOMONTH(AD36,-1))+(AE36-EOMONTH(AE36,-1))/(EOMONTH(AE36,0)-EOMONTH(AE36,-1))+MONTH(AE36)-MONTH(AD36)-1+(YEAR(AE36)-YEAR(AD36))*12)","v":{"v":0,"d":"0.0"}},{"$f":"IF(AD36=\"\",0,IF(AND(DAY(AD36)=1,MONTH(AD36)<>MONTH(AE36)),30,IF(AND(DAY(AD36)>1,MONTH(AD36)<>MONTH(AE36)),30-DAY(AD36)+1,IF(MONTH(AD36)=MONTH(AE36),IF(OR(AE36=AH77,AE36=AH78,AE36=AH79,AE36=AH80,AE36=AH81,AE36=AH82,AE36=AH83,AE36=AH84,AE36=AH85,AE36=AH86,AE36=AH87,AE36=AH88),30-DAY(AD36)+1,IF(MONTH(AD36)=MONTH(AE36),DAY(AE36)-DAY(AD36)+1,0))))))","v":0},{"$f":"IF(AF36=\"\",0,(EOMONTH(AF36,0)-AF36+1)/(EOMONTH(AF36,0)-EOMONTH(AF36,-1))+(AG36-EOMONTH(AG36,-1))/(EOMONTH(AG36,0)-EOMONTH(AG36,-1))+MONTH(AG36)-MONTH(AF36)-1+(YEAR(AG36)-YEAR(AF36))*12)","v":{"v":0,"d":"0.0"}},{"$f":"IF(AF36=\"\",0,IF(AND(DAY(AF36)=1,MONTH(AF36)<>MONTH(AG36)),30,IF(AND(DAY(AF36)>1,MONTH(AF36)<>MONTH(AG36)),30-DAY(AF36)+1,IF(MONTH(AF36)=MONTH(AG36),IF(OR(AG36=AH77,AG36=AH78,AG36=AH79,AG36=AH80,AG36=AH81,AG36=AH82,AG36=AH83,AG36=AH84,AG36=AH85,AG36=AH86,AG36=AH87,AG36=AH88),30-DAY(AF36)+1,IF(MONTH(AF36)=MONTH(AG36),DAY(AG36)-DAY(AF36)+1,0))))))","v":0}]
[null,"ENTGELT",{"$nulls":7},{"$f":"IF(J36=\"\",0,(J41*J45)*(J46+100%))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(L36=\"\",0,(L41*L45)*(L46+100%))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(N36=\"\",0,(N41*N45)*(N46+100%))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(P36=\"\",0,(P41*P45)*(P46+100%))","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"IF(V36=\"\",0,(V41*V45)*(V46+100%))","v":{"v":0,"d":"0.00"}},{"$nulls":3},{"$f":"IF(Z36=\"\",0,(Z41*Z45)*(Z46+100%))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(AB36=\"\",0,(AB41*AB45)*(AB46+100%))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(AD36=\"\",0,(AD41*AD45)*(AD46+100%))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(AF36=\"\",0,(AF41*AF45)*(AF46+100%))","v":{"v":0,"d":"0.00"}}]
[null,"Entgeltgruppe ",{"$nulls":7},{"$f":"IF(YEAR(N6)<J34,\"\",$P$6)","v":""},null,{"$f":"IF(OR(L36=$V$6,L36=$T$12,L36=$T$13,L36=$T$14,L36=$T$15,L36=$T$16),J39,\"\")","v":{"$error":"#VALUE!"}},{"$nulls":3},{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(P34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=P34,DATE(P34,1,1),\"\")))=\"\",\"\",$P$6)","v":""},{"$nulls":5},{"$f":"IF(OR(V36=$V$6,V36=$T$12,V36=$T$13,V36=$T$14,V36=$T$15,V36=$T$16),P39,\"\")","v":{"$error":"#VALUE!"}},{"$nulls":5},{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(AB34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=AB34,DATE(AB34,1,1),\"\")))=\"\",\"\",$P$6)","v":""},null,{"$f":"IF(OR(AD36=$V$6,AD36=$T$12,AD36=$T$13,AD36=$T$14,AD36=$T$15,AD36=$T$16),AB39,\"\")","v":{"$error":"#VALUE!"}}]
[null,"Stufe1)",{"$nulls":7},{"$f":"IF(J36=\"\",\"\",IF(J36=$V$6,$S$12,IF(J36=$T$12,$S$13,IF(J36=$T$13,$S$14,IF(J36=$T$14,$S$15,IF(J36=$T$15,$S$16,IF(AD26=\"\",AB26,AD26)))))))","v":""},null,{"$f":"IF(L36=\"\",\"\",IF(ISBLANK(Q6),\"\",IF(L36=$V$6,$S$12,IF(L36=$T$12,$S$13,IF(L36=$T$13,$S$14,IF(L36=$T$14,$S$15,IF(L36=$T$15,$S$16,\"\")))))))","v":""},{"$nulls":3},{"$f":"IF(P36=\"\",\"\",IF(P36=$V$6,$S$12,IF(P36=$T$12,$S$13,IF(P36=$T$13,$S$14,IF(P36=$T$14,$S$15,IF(P36=$T$15,$S$16,IF(L40=\"\",J40,L40)))))))","v":""},{"$nulls":5},{"$f":"IF(ISBLANK(Q6),\"\",IF(V36=$V$6,$S$12,IF(V36=$T$12,$S$13,IF(V36=$T$13,$S$14,IF(V36=$T$14,$S$15,IF(V36=$T$15,$S$16,\"\"))))))","v":{"$error":"#VALUE!"}},{"$nulls":5},{"$f":"IF(AB36=\"\",\"\",IF(AB36=$V$6,$S$12,IF(AB36=$T$12,$S$13,IF(AB36=$T$13,$S$14,IF(AB36=$T$14,$S$15,IF(AB36=$T$15,$S$16,IF(V40=\"\",P40,V40)))))))","v":""},null,{"$f":"IF(AD36=\"\",\"\",IF(ISBLANK(V24),\"\",IF(AD36=$V$6,$S$12,IF(AD36=$T$12,$S$13,IF(AD36=$T$13,$S$14,IF(AD36=$T$14,$S$15,IF(AD36=$T$15,$S$16,\"\")))))))","v":""}]
[null,"Entgelt ",{"$nulls":7},{"$f":"IF(ISERROR(INDEX(EntgelteJahr4,MATCH(J39,GruppeJahr4,0),MATCH(J40,StufeJahr4,0))),0,INDEX(EntgelteJahr4,MATCH(J39,GruppeJahr4,0),MATCH(J40,StufeJahr4,0)))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr4,MATCH(L39,GruppeJahr4,0),MATCH(L40,StufeJahr4,0))),0,INDEX(EntgelteJahr4,MATCH(L39,GruppeJahr4,0),MATCH(L40,StufeJahr4,0)))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr4,MATCH(N39,GruppeJahr4,0),MATCH(N40,StufeJahr4,0))),0,INDEX(EntgelteJahr4,MATCH(N39,GruppeJahr4,0),MATCH(N40,StufeJahr4,0)))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr5,MATCH(P39,GruppeJahr5,0),MATCH(P40,StufeJahr5,0))),0,INDEX(EntgelteJahr5,MATCH(P39,GruppeJahr5,0),MATCH(P40,StufeJahr5,0)))","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"IF(ISERROR(INDEX(EntgelteJahr5,MATCH(V39,GruppeJahr5,0),MATCH(V40,StufeJahr5,0))),0,INDEX(EntgelteJahr5,MATCH(V39,GruppeJahr5,0),MATCH(V40,StufeJahr5,0)))","v":{"v":0,"d":"0.00"}},{"$nulls":3},{"$f":"IF(ISERROR(INDEX(EntgelteJahr5,MATCH(Z39,GruppeJahr5,0),MATCH(Z40,StufeJahr5,0))),0,INDEX(EntgelteJahr5,MATCH(Z39,GruppeJahr5,0),MATCH(Z40,StufeJahr5,0)))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr6,MATCH(AB39,GruppeJahr6,0),MATCH(AB40,StufeJahr6,0))),0,INDEX(EntgelteJahr6,MATCH(AB39,GruppeJahr6,0),MATCH(AB40,StufeJahr6,0)))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr6,MATCH(AD39,GruppeJahr6,0),MATCH(AD40,StufeJahr6,0))),0,INDEX(EntgelteJahr6,MATCH(AD39,GruppeJahr6,0),MATCH(AD40,StufeJahr6,0)))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr6,MATCH(AF39,GruppeJahr6,0),MATCH(AF40,StufeJahr6,0))),0,INDEX(EntgelteJahr6,MATCH(AF39,GruppeJahr6,0),MATCH(AF40,StufeJahr6,0)))","v":{"v":0,"d":"0.00"}}]
[null,"Jahressonderzahlung (JSZ)2)",{"$nulls":7},{"$f":"IF(ISERROR(INDEX(JszJahr4,MATCH(J39,JszGrJahr4,0),MATCH(J40,JszStJahr4,0))),0,(INDEX(JszJahr4,MATCH(J39,JszGrJahr4,0),MATCH(J40,JszStJahr4,0))))","v":{"v":0,"d":"0.00%"}},null,{"$f":"IF(ISERROR(INDEX(JszJahr4,MATCH(L39,JszGrJahr4,0),MATCH(L40,JszStJahr4,0))),0,(INDEX(JszJahr4,MATCH(L39,JszGrJahr4,0),MATCH(L40,JszStJahr4,0))))","v":{"v":0,"d":"0.00%"}},null,{"$f":"IF(ISERROR(INDEX(JszJahr4,MATCH(N39,JszGrJahr4,0),MATCH(N40,JszStJahr4,0))),0,(INDEX(JszJahr4,MATCH(N39,JszGrJahr4,0),MATCH(N40,JszStJahr4,0))))","v":{"v":0,"d":"0.00%"}},null,{"$f":"IF(ISERROR(INDEX(JszJahr5,MATCH(P39,JszGrJahr5,0),MATCH(P40,JszStJahr5,0))),0,(INDEX(JszJahr5,MATCH(P39,JszGrJahr5,0),MATCH(P40,JszStJahr5,0))))","v":{"v":0,"d":"0.00%"}},{"$nulls":5},{"$f":"IF(ISERROR(INDEX(JszJahr5,MATCH(V39,JszGrJahr5,0),MATCH(V40,JszStJahr5,0))),0,(INDEX(JszJahr5,MATCH(V39,JszGrJahr5,0),MATCH(V40,JszStJahr5,0))))","v":{"v":0,"d":"0.00%"}},{"$nulls":3},{"$f":"IF(ISERROR(INDEX(JszJahr5,MATCH(Z39,JszGrJahr5,0),MATCH(Z40,JszStJahr5,0))),0,(INDEX(JszJahr5,MATCH(Z39,JszGrJahr5,0),MATCH(Z40,JszStJahr5,0))))","v":{"v":0,"d":"0.00%"}},null,{"$f":"IF(ISERROR(INDEX(JszJahr6,MATCH(AB39,JszGrJahr6,0),MATCH(AB40,JszStJahr6,0))),0,(INDEX(JszJahr6,MATCH(AB39,JszGrJahr6,0),MATCH(AB40,JszStJahr6,0))))","v":{"v":0,"d":"0.00%"}},null,{"$f":"IF(ISERROR(INDEX(JszJahr6,MATCH(AD39,JszGrJahr6,0),MATCH(AD40,JszStJahr6,0))),0,(INDEX(JszJahr6,MATCH(AD39,JszGrJahr6,0),MATCH(AD40,JszStJahr6,0))))","v":{"v":0,"d":"0.00%"}},null,{"$f":"IF(ISERROR(INDEX(JszJahr6,MATCH(AF39,JszGrJahr6,0),MATCH(AF40,JszStJahr6,0))),0,(INDEX(JszJahr6,MATCH(AF39,JszGrJahr6,0),MATCH(AF40,JszStJahr6,0))))","v":{"v":0,"d":"0.00%"}}]
[null,"Anspruch im Kalenderjahr vorhanden?",{"$nulls":7},{"$f":"IF(SUM(D88:F88)>0,\"ja\",\"nein\")","v":"nein"},{"$nulls":5},{"$f":"IF(SUM(S88:U88)>0,\"ja\",\"nein\")","v":"nein"},{"$nulls":11},{"$f":"IF(SUM(AI88:AK88)>0,\"ja\",\"nein\")","v":"nein"}]
[null,"regelmäßige Arbeitszeit Std./Woche (=100%)",{"$nulls":7},{"$f":"StundenJahr4","v":{"v":39,"d":"39.00"}},null,{"$f":"StundenJahr4","v":{"v":39,"d":"39.00"}},null,{"$f":"StundenJahr4","v":{"v":39,"d":"39.00"}},null,{"$f":"StundenJahr5","v":{"v":39,"d":"39.00"}},{"$nulls":5},{"$f":"StundenJahr5","v":{"v":39,"d":"39.00"}},{"$nulls":3},{"$f":"StundenJahr5","v":{"v":39,"d":"39.00"}},null,{"$f":"StundenJahr6","v":{"v":39,"d":"39.00"}},null,{"$f":"StundenJahr6","v":{"v":39,"d":"39.00"}},null,{"$f":"StundenJahr6","v":{"v":39,"d":"39.00"}}]
[null,"Anteil in % ( Std./ Woche)",{"$nulls":7},{"$f":"IF(YEAR($N$6)<$J$34,\"\",$O$6)","v":""},null,{"$f":"IF(L41>0,$O$6,0)","v":{"v":0,"d":"0.00%"}},{"$nulls":3},{"$f":"IF(YEAR($N$6)<$P$34,\"\",$O$6)","v":""},{"$nulls":5},{"$f":"IF(V41>0,$O$6,0)","v":{"v":0,"d":"0.00%"}},{"$nulls":5},{"$f":"IF(YEAR($N$6)<$AB$34,\"\",$O$6)","v":""},null,{"$f":"IF(AD41>0,$O$6,0)","v":{"v":0,"d":"0.00%"}}]
[null,"ggf. Kalkulation Tariferhöhung3)",{"$nulls":7},{"$f":"IF($X$5=TRUE,ZuschlagJahr4,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr4,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr4,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr5,0)","v":{"$error":"#N/A"}},{"$nulls":5},{"$f":"IF($X$5=TRUE,ZuschlagJahr5,0)","v":{"$error":"#N/A"}},{"$nulls":3},{"$f":"IF($X$5=TRUE,ZuschlagJahr5,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr6,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr6,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr6,0)","v":{"$error":"#N/A"}}]
[]
[null,"1) Stufendauer: Stufe 1 = 1 Jahr, Stufe 2 = 2 Jahre, Stufe 3 = 3 Jahre, Stufe 4 = 4 Jahre, Stufe 5 = 5 Jahre, Stufe 6 = für Immer"]
[null,"2) JSZ erfolgt nur, wenn die Person am 1. Dezember beschäftigt; E 1 bis E 8 = 95%; E 9 bis E 11 = 80%; E 12 und E 13 = 50%; E 14 und E 15 (Ü) = 35%; E 13 Ü, Stufe 4, 5 und 6 = 35% (Die JSZ wurde für die Jahre 2019 bis 2022 auf dem Niveu von 2018 eingefroren)"]
[null,"3) Der derzeitige Tarifvertrag gilt bis zum 31.01.2028! Ab dem 01.02.2028 wird, falls angegeben, mit einer jährlichen kalkulatorischen Tariferhöhung  in Höhe von 3 % gerechnet."]
[null,"2) Der derzeitige Tarifvertrag gilt bis zum 31.01.2028! Ab dem 01.02.2028 wird, falls angegeben, mit einer jährlichen kalkulatorischen Tariferhöhung  in Höhe von 3 % gerechnet."]
[null,"Monate Gesamt",{"$nulls":4},{"$f":"G55+V55+AL55+G75+V75+AL75","v":{"$error":"#NUM!"}}]
[]
[]
[null,"Monate",{"$nulls":4},{"$f":"J23+L23+N23","v":{"$error":"#NUM!"}},{"$nulls":8},"Monate",{"$nulls":5},{"$f":"P23+V23+Z23","v":{"v":0,"d":"0.0"}},{"$nulls":9},"Monate",{"$nulls":5},{"$f":"AB23+AD23+AF23","v":{"v":0,"d":"0.0"}}]
[null,{"$f":"J20","v":{"v":1900,"d":"Jahr 1900"}},"Jahr_Monat","Tage1","Tage2","Tage3","Brutto","Jahressonderz.","MZ","JSZ","AGA","VZ","LUK","Gesamt",null,{"$f":"B56+1","v":{"v":1901,"d":"Jahr 1901"}},null,"Jahr_Monat","Tage1","Tage2","Tage3","Brutto",null,"Jahressonderz.","MZ","JSZ","AGA","VZ","LUK","Gesamt",null,{"$f":"P56+1","v":{"v":1902,"d":"Jahr 1902"}},null,"Jahr_Monat","Tage1","Tage2","Tage3","Brutto",null,"Jahressonderz.","MZ","JSZ","AGA","VZ","LUK","Gesamt"]
[null,"Jan",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),0)","v":"1900-01-31"},{"$f":"IF($J$22=\"\",0,IF(AND(DAY($J$22)>1,MONTH(C57)=MONTH($J$22)),$K$23,IF(AND(C57>=$J$22,C57<=$K$22),30,IF((MONTH(C57)=MONTH($K$22)),DAY($K$22),0))))","v":{"$error":"#VALUE!"}},{"$f":"IF($L$22=\"\",0,IF(C57<$L$22,0,IF(AND(MONTH($L$22)=MONTH($M$22),MONTH(C57)=MONTH($M$22)),$M$23,IF(AND(MONTH($L$22)<>MONTH($M$22),MONTH(C57)=MONTH($L$22)),$M$23,IF(AND(D57>0,DAY($J$22)>1,MONTH($J$22)=MONTH($K$22)),30-D57-DAY($J$22)+1,IF(AND(D57>0,DAY($J$22)>1),30-D57,(IF(D57>0,30-D57,IF(AND(C57>=$L$22,C57<=$M$22),30,IF((MONTH(C57)=MONTH($M$22)),DAY($M$22),0))))))))))","v":{"$error":"#VALUE!"}},{"$f":"IF($N$22=\"\",0,IF(C57<$N$22,0,IF(AND(MONTH($N$22)=MONTH($O$22),MONTH(C57)=MONTH($O$22)),$O$23,IF(AND(MONTH($N$22)<>MONTH($O$22),MONTH(C57)=MONTH($N$22)),$O$23,IF(AND(E57>0,MONTH($N$22)=MONTH($M$22)),30-DAY($M$22),(IF(E57>0,30-D57-E57,IF(AND(C57>=$N$22,C57<=$O$22),30,IF((MONTH(C57)=MONTH($O$22)),DAY($O$22),0)))))))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($B$56=2026,((D57*$J$24/30)+(E57*$L$24/30)+(F57*$N$24/30))*100/102.8,\nIF($B$56=2027,((D57*$J$24/30)+(E57*$L$24/30)+(F57*$N$24/30))*100/102,\nIF(AND($B$56=2028,$X$5=TRUE),((D57*$J$24/30)+(E57*$L$24/30)+(F57*$N$24/30))*100/102,\n(D57*$J$24/30)+(E57*$L$24/30)+(F57*$N$24/30))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(SUM(D57:F57)=30,F57>0),$N$24*$N$28,IF(AND(SUM(D57:F57)=30,E57>0),$L$24*$L$28,IF(AND(SUM(D57:F57)=30,D57>0),$J$24*$J$28,\"\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($X$9=TRUE,G57>0,$B$56<>2026),(MZJahr1*$O$10),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(G57=0,0,IF(AND($J$29=\"ja\",$X$6=TRUE),(AVERAGE($H$63:$H$68))/12*COUNTIFS($G$57:$G$68,\">0\"),IF(AND($X$6=TRUE,$J$29=\"nein\"),(AVERAGE($H$57:$H$68)/12)*COUNTIFS($G$57:$G$68,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),$J$29=\"ja\"),(AVERAGE($H$63:$H$68))/12*COUNTIFS($G$57:$G$68,\">0\"),0)))/COUNTIFS($G$57:$G$68,\">0\"))","v":{"$error":"#VALUE!"}},{"$f":"IF((G57)>=Bmg2Jahr1,AGHBTR_Jahr1,IF((G57)>=Bmg1Jahr1,(RvBeitrJahr1*(G57+J57))+(AvBeitrJahr1*(G57+J57))+(U2UmlJahr1*(G57+J57))+HBetrKVJahr1+HBetrPVJahr1,AGBTR_Jahr1*(G57+J57)))","v":{"$error":"#VALUE!"}},{"$f":"IF($X$8=TRUE,VZunbDM1*(G57+J57+K57+I57-U2UmlJahr1*(G57+J57)),VzDmJahr1*(G57+J57))","v":{"$error":"#N/A"}},{"$f":"IF(G57>0,(LukJahr1*$W$6),0)","v":{"$error":"#VALUE!"}},{"$f":"SUM(G57,J57,K57,L57,M57+I57)","v":{"$error":"#VALUE!"}},null,"Jan",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),0)","v":"1901-01-31"},{"$f":"IF($P$22=\"\",0,IF(AND(DAY($P$22)>1,MONTH(R57)=MONTH($P$22)),$Q$23,IF(AND(R57>=$P$22,R57<=$Q$22),30,IF((MONTH(R57)=MONTH($Q$22)),DAY($Q$22),0))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($V$22=\"\",0,IF(R57<$V$22,0,IF(AND(MONTH($V$22)=MONTH($W$22),MONTH(R57)=MONTH($W$22)),$W$23,IF(AND(MONTH($V$22)<>MONTH($W$22),MONTH(R57)=MONTH($V$22)),$W$23,IF(AND(S57>0,DAY($P$22)>1,MONTH($P$22)=MONTH($Q$22)),30-S57-DAY($P$22)+1,IF(AND(S57>0,DAY($P$22)>1),30-S57,(IF(S57>0,30-S57,IF(AND(R57>=$V$22,R57<=$W$22),30,IF((MONTH(R57)=MONTH($W$22)),DAY($W$22),0))))))))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($Z$22=\"\",0,IF(R57<$Z$22,0,IF(AND(MONTH($Z$22)=MONTH($AA$22),MONTH(R57)=MONTH($AA$22)),$AA$23,IF(AND(MONTH($Z$22)<>MONTH($AA$22),MONTH(R57)=MONTH($Z$22)),$AA$23,IF(AND(T57>0,MONTH($Z$22)=MONTH($W$22)),30-DAY($W$22),(IF(T57>0,30-S57-T57,IF(AND(R57>=$Z$22,R57<=$AA$22),30,IF((MONTH(R57)=MONTH($AA$22)),DAY($AA$22),0)))))))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($P$56=2027,((S57*$P$24/30)+(T57*$V$24/30)+(U57*$Z$24/30))*100/102,\nIF(AND($P$56=2028,$X$5=TRUE),((S57*$P$24/30)+(T57*$V$24/30)+(U57*$Z$24/30))*100/102,\n(S57*$P$24/30)+(T57*$V$24/30)+(U57*$Z$24/30)))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(AND(SUM(S57:U57)=30,U57>0),$Z$24*$Z$28,IF(AND(SUM(S57:U57)=30,T57>0),$V$24*$V$28,IF(AND(SUM(S57:U57)=30,S57>0),$P$24*$P$28,\"\")))","v":""},{"$f":"IF(AND($X$9=TRUE,V57>0),(MZJahr2*$O$10),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(V57=0,0,IF(AND($P$29=\"ja\",$X$6=TRUE),(AVERAGE($X$63:$X$68))/12*COUNTIFS($V$57:$W$68,\">0\"),IF(AND($X$6=TRUE,$P$29=\"nein\"),(AVERAGE($X$57:$X$68)/12)*COUNTIFS($V$57:$W$68,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),$P$29=\"ja\"),(AVERAGE($X$63:$X$68))/12*COUNTIFS($V$57:$W$68,\">0\"),0)))/COUNTIFS($V$57:$W$68,\">0\"))","v":{"v":0,"d":"0.00"}},{"$f":"IF((V57)>=Bmg2Jahr2,AGHBTR_Jahr2,IF((V57)>=Bmg1Jahr2,(RvBeitrJahr2*(V57+Z57))+(AvBeitrJahr2*(V57+Z57))+(U2UmlJahr2*(V57+Z57))+HBetrKVJahr2+HBetrPVJahr2,AGBTR_Jahr2*(V57+Z57)))","v":{"$error":"#N/A"}},{"$f":"IF($X$8=TRUE,VZunbDM1*(U57+Y57+Z57+AA57-U2UmlJahr1*(V57+Z57)),VzDmJahr1*(V57+Z57))","v":{"$error":"#N/A"}},{"$f":"IF(V57>0,(LukJahr2*$W$6),0)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(V57,Z57,AA57,AB57,AC57+Y57)","v":{"$error":"#N/A"}},null,"Jan",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),0)","v":"1902-01-31"},{"$f":"IF($AB$22=\"\",0,IF(AND(DAY($AB$22)>1,MONTH(AH57)=MONTH($AB$22)),$AC$23,IF(AND(AH57>=$AB$22,AH57<=$AC$22),30,IF((MONTH(AH57)=MONTH($AC$22)),DAY($AC$22),0))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($AD$22=\"\",0,IF(AH57<$AD$22,0,IF(AND(MONTH($AD$22)=MONTH($AE$22),MONTH(AH57)=MONTH($AE$22)),$AE$23,IF(AND(MONTH($AD$22)<>MONTH($AE$22),MONTH(AH57)=MONTH($AD$22)),$AE$23,IF(AND(AI57>0,DAY($AB$22)>1,MONTH($AB$22)=MONTH($AC$22)),30-AI57-DAY($AB$22)+1,IF(AND(AI57>0,DAY($AB$22)>1),30-AI57,(IF(AI57>0,30-AI57,IF(AND(AH57>=$AD$22,AH57<=$AE$22),30,IF((MONTH(AH57)=MONTH($AE$22)),DAY($AE$22),0))))))))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($AF$22=\"\",0,IF(AH57<$AF$22,0,IF(AND(MONTH($AF$22)=MONTH($AG$22),MONTH(AH57)=MONTH($AG$22)),$AG$23,IF(AND(MONTH($AF$22)<>MONTH($AG$22),MONTH(AH57)=MONTH($AF$22)),$AG$23,IF(AND(AJ57>0,MONTH($AF$22)=MONTH($AE$22)),30-DAY($AE$22),(IF(AJ57>0,30-AI57-AJ57,IF(AND(AH57>=$AF$22,AH57<=$AG$22),30,IF((MONTH(AH57)=MONTH($AG$22)),DAY($AG$22),0)))))))))","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($AF$56=2028,$X$5=TRUE),((AI57*$AB$24/30)+(AJ57*$AD$24/30)+(AK57*$AF$24/30))*100/102,(AI57*$AB$24/30)+(AJ57*$AD$24/30)+(AK57*$AF$24/30))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(AND(SUM(AI57:AK57)=30,AK57>0),$AF$24*$AF$28,IF(AND(SUM(AI57:AK57)=30,AJ57>0),$AD$24*$AD$28,IF(AND(SUM(AI57:AK57)=30,AI57>0),$AB$24*$AB$28,\"\")))","v":""},{"$f":"IF(AND($X$9=TRUE,AL57>0),(MZJahr3*$O$10),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AL57=0,0,IF(AND($AB$29=\"ja\",$X$6=TRUE),(AVERAGE($AN$63:$AN$68))/12*COUNTIFS($AL$57:$AM$68,\">0\"),IF(AND($X$6=TRUE,$AB$29=\"nein\"),(AVERAGE($AN$57:$AN$68)/12)*COUNTIFS($AL$57:$AM$68,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),$AB$29=\"ja\"),(AVERAGE($AN$63:$AN$68))/12*COUNTIFS($AL$57:$AM$68,\">0\"),0)))/COUNTIFS($AL$57:$AM$68,\">0\"))","v":{"v":0,"d":"0.00"}},{"$f":"IF((AL57)>=Bmg2Jahr3,AGHBTR_Jahr3,IF((AL57)>=Bmg1Jahr3,(RvBeitrJahr3*(AL57+AP57))+(AvBeitrJahr3*(AL57+AP57))+(U2UmlJahr3*(AL57+AP57))+HBetrKVJahr3+HBetrPVJahr3,AGBTR_Jahr3*(AL57+AP57)))","v":{"$error":"#N/A"}},{"$f":"IF($X$8=TRUE,VZunbDM1*(AK57+AO57+AP57+AQ57-U2UmlJahr1*(AL57+AP57)),VzDmJahr1*(AL57+AP57))","v":{"$error":"#N/A"}},{"$f":"IF(AL57>0,(LukJahr3*$W$6),0)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AL57,AP57,AQ57,AR57,AS57+AO57)","v":{"$error":"#N/A"}}]
[null,"Feb",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),1)","v":"1900-02-28"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF($N$22=\"\",0,IF(C58<$N$22,0,IF(AND(MONTH($N$22)=MONTH($O$22),MONTH(C58)=MONTH($O$22)),$O$23,IF(AND(MONTH($N$22)<>MONTH($O$22),MONTH(C58)=MONTH($N$22)),$O$23,IF(AND(E58>0,MONTH($N$22)=MONTH($M$22)),30-DAY($M$22),(IF(E58>0,30-D58-E58,IF(AND(C58>=$N$22,C58<=$O$22),30,IF((MONTH(C58)=MONTH($O$22)),DAY($O$22),0)))))))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($B$56=2026,((D58*$J$24/30)+(E58*$L$24/30)+(F58*$N$24/30))*100/102.8,\nIF($B$56=2027,((D58*$J$24/30)+(E58*$L$24/30)+(F58*$N$24/30))*100/102,\nIF(AND($B$56=2028,$X$5=TRUE),((D58*$J$24/30)+(E58*$L$24/30)+(F58*$N$24/30))*100/102,\n(D58*$J$24/30)+(E58*$L$24/30)+(F58*$N$24/30))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(AND($X$9=TRUE,G58>0,$B$56<>2026),(MZJahr1*$O$10),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(G58=0,0,IF(AND($J$29=\"ja\",$X$6=TRUE),(AVERAGE($H$63:$H$68))/12*COUNTIFS($G$57:$G$68,\">0\"),IF(AND($X$6=TRUE,$J$29=\"nein\"),(AVERAGE($H$57:$H$68)/12)*COUNTIFS($G$57:$G$68,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),$J$29=\"ja\"),(AVERAGE($H$63:$H$68))/12*COUNTIFS($G$57:$G$68,\">0\"),0)))/COUNTIFS($G$57:$G$68,\">0\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$f":"SUM(G58,J58,K58,L58,M58+I58)","v":{"$error":"#VALUE!"}},null,"Feb",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),1)","v":"1901-02-28"},{"$f":"IF($P$22=\"\",0,IF(AND(DAY($P$22)>1,MONTH(R58)=MONTH($P$22)),$Q$23,IF(AND(R58>=$P$22,R58<=$Q$22),30,IF((MONTH(R58)=MONTH($Q$22)),DAY($Q$22),0))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($V$22=\"\",0,IF(R58<$V$22,0,IF(AND(MONTH($V$22)=MONTH($W$22),MONTH(R58)=MONTH($W$22)),$W$23,IF(AND(MONTH($V$22)<>MONTH($W$22),MONTH(R58)=MONTH($V$22)),$W$23,IF(AND(S58>0,DAY($P$22)>1,MONTH($P$22)=MONTH($Q$22)),30-S58-DAY($P$22)+1,IF(AND(S58>0,DAY($P$22)>1),30-S58,(IF(S58>0,30-S58,IF(AND(R58>=$V$22,R58<=$W$22),30,IF((MONTH(R58)=MONTH($W$22)),DAY($W$22),0))))))))))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF($P$56=2027,((S58*$P$24/30)+(T58*$V$24/30)+(U58*$Z$24/30))*100/102,\nIF(AND($P$56=2028,$X$5=TRUE),((S58*$P$24/30)+(T58*$V$24/30)+(U58*$Z$24/30))*100/102,\n(S58*$P$24/30)+(T58*$V$24/30)+(U58*$Z$24/30)))","v":{"v":0,"d":"0.00"}},null,"",{"v":0,"d":"0.00"},{"$f":"IF(V58=0,0,IF(AND($P$29=\"ja\",$X$6=TRUE),(AVERAGE($X$63:$X$68))/12*COUNTIFS($V$57:$W$68,\">0\"),IF(AND($X$6=TRUE,$P$29=\"nein\"),(AVERAGE($X$57:$X$68)/12)*COUNTIFS($V$57:$W$68,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),$P$29=\"ja\"),(AVERAGE($X$63:$X$68))/12*COUNTIFS($V$57:$W$68,\">0\"),0)))/COUNTIFS($V$57:$W$68,\">0\"))","v":{"v":0,"d":"0.00"}},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$f":"SUM(V58,Z58,AA58,AB58,AC58+Y58)","v":{"$error":"#N/A"}},null,"Feb",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),1)","v":"1902-02-28"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"$f":"IF(AL58=0,0,IF(AND($AB$29=\"ja\",$X$6=TRUE),(AVERAGE($AN$63:$AN$68))/12*COUNTIFS($AL$57:$AM$68,\">0\"),IF(AND($X$6=TRUE,$AB$29=\"nein\"),(AVERAGE($AN$57:$AN$68)/12)*COUNTIFS($AL$57:$AM$68,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),$AB$29=\"ja\"),(AVERAGE($AN$63:$AN$68))/12*COUNTIFS($AL$57:$AM$68,\">0\"),0)))/COUNTIFS($AL$57:$AM$68,\">0\"))","v":{"v":0,"d":"0.00"}},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$f":"SUM(AL58,AP58,AQ58,AR58,AS58+AO58)","v":{"$error":"#N/A"}}]
[null,"Mrz",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),2)","v":"1900-03-31"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"v":0,"d":"0.00"},{"$f":"IF($B$56=2026,((D59*$J$24/30)+(E59*$L$24/30)+(F59*$N$24/30))*100/102.8,\nIF(AND($B$56=2028,$X$5=TRUE),((D59*$J$24/30)+(E59*$L$24/30)+(F59*$N$24/30))*100/102,\n(D59*$J$24/30)+(E59*$L$24/30)+(F59*$N$24/30)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(AND($X$9=TRUE,G59>0,$B$56<>2026),(MZJahr1*$O$10),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Mrz",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),2)","v":"1901-03-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(AND($P$56=2028,$X$5=TRUE),((S59*$P$24/30)+(T59*$V$24/30)+(U59*$Z$24/30))*100/102,\n(S59*$P$24/30)+(T59*$V$24/30)+(U59*$Z$24/30))","v":{"v":0,"d":"0.00"}},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Mrz",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),2)","v":"1902-03-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[null,"Apr",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),3)","v":"1900-04-30"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"v":0,"d":"0.00"},{"$f":"IF(AND($B$56=2028,$X$5=TRUE),((D60*$J$24/30)+(E60*$L$24/30)+(F60*$N$24/30))*100/102,\n(D60*$J$24/30)+(E60*$L$24/30)+(F60*$N$24/30))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(AND($X$9=TRUE,G60>0),(MZJahr1*$O$10),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Apr",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),3)","v":"1901-04-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(AND($P$56=2028,$X$5=TRUE),((S60*$P$24/30)+(T60*$V$24/30)+(U60*$Z$24/30))*100/102,\n(S60*$P$24/30)+(T60*$V$24/30)+(U60*$Z$24/30))","v":{"v":0,"d":"0.00"}},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Apr",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),3)","v":"1902-04-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[null,"Mai",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),4)","v":"1900-05-31"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"v":0,"d":"0.00"},{"$f":"IF(AND($B$56=2028,$X$5=TRUE),((D61*$J$24/30)+(E61*$L$24/30)+(F61*$N$24/30))*100/102,\n(D61*$J$24/30)+(E61*$L$24/30)+(F61*$N$24/30))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Mai",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),4)","v":"1901-05-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(AND($P$56=2028,$X$5=TRUE),((S61*$P$24/30)+(T61*$V$24/30)+(U61*$Z$24/30))*100/102,\n(S61*$P$24/30)+(T61*$V$24/30)+(U61*$Z$24/30))","v":{"v":0,"d":"0.00"}},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Mai",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),4)","v":"1902-05-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[null,"Jun",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),5)","v":"1900-06-30"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"v":0,"d":"0.00"},{"$f":"IF(AND($B$56=2028,$X$5=TRUE),((D62*$J$24/30)+(E62*$L$24/30)+(F62*$N$24/30))*100/102,\n(D62*$J$24/30)+(E62*$L$24/30)+(F62*$N$24/30))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Jun",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),5)","v":"1901-06-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(AND($P$56=2028,$X$5=TRUE),((S62*$P$24/30)+(T62*$V$24/30)+(U62*$Z$24/30))*100/102,\n(S62*$P$24/30)+(T62*$V$24/30)+(U62*$Z$24/30))","v":{"v":0,"d":"0.00"}},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Jun",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),5)","v":"1902-06-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[null,"Jul",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),6)","v":"1900-07-31"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"v":0,"d":"0.00"},{"$f":"(D63*$J$24/30)+(E63*$L$24/30)+(F63*$N$24/30)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Jul",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),6)","v":"1901-07-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"(S63*$P$24/30)+(T63*$V$24/30)+(U63*$Z$24/30)","v":{"v":0,"d":"0.00"}},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Jul",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),6)","v":"1902-07-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"(AI63*$AB$24/30)+(AJ63*$AD$24/30)+(AK63*$AF$24/30)","v":{"v":0,"d":"0.00"}},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[null,"Aug",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),7)","v":"1900-08-31"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"v":0,"d":"0.00"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Aug",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),7)","v":"1901-08-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Aug",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),7)","v":"1902-08-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[null,"Sep",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),8)","v":"1900-09-30"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"v":0,"d":"0.00"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Sep",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),8)","v":"1901-09-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"IF(AND(SUM(S65:U65)=30,U65>0),$Z$24*$Z$28,IF(AND(SUM(S65:U65)=30,T65>0),$V$24*$V$28,IF(AND(SUM(S65:U65)=30,S65>0),$P$24*$P$28,\"\")))","v":""},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Sep",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),8)","v":"1902-09-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[null,"Okt",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),9)","v":"1900-10-31"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"v":0,"d":"0.00"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Okt",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),9)","v":"1901-10-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Okt",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),9)","v":"1902-10-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[null,"Nov",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),10)","v":"1900-11-30"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"v":0,"d":"0.00"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Nov",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),10)","v":"1901-11-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"(S67*$P$24/30)+(T67*$V$24/30)+(U67*$Z$24/30)","v":{"v":0,"d":"0.00"}},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Nov",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),10)","v":"1902-11-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[null,"Dez",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),11)","v":"1900-12-31"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"v":0,"d":"0.00"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Dez",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),11)","v":"1901-12-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Dez",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),11)","v":"1902-12-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[null,"Summe Jahr",{"$nulls":4},{"$f":"SUM(G57:G68)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(I57:I68)","v":{"$error":"#VALUE!"}},{"$f":"SUM(J57:J68)","v":{"$error":"#VALUE!"}},{"$f":"SUM(K57:K68)","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"JSZ Gesamt","Summe Jahr",{"$nulls":5},{"$f":"SUM(V57:V68)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(Y57:Y68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Z57:Z68)","v":{"v":0,"d":"0.00"}},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},"JSZ Gesamt","Summe Jahr",{"$nulls":5},{"$f":"SUM(AL57:AL68)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(AO57:AO68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AP57:AP68)","v":{"v":0,"d":"0.00"}},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},"JSZ Gesamt"]
[{"$nulls":6},"JSZ mtl.",{"$f":"IF(AND(J29=\"ja\",$X$6=TRUE),(AVERAGE(H63:H68))/12*COUNTIFS(G57:G68,\">0\"),IF(AND($X$6=TRUE,J29=\"nein\"),(AVERAGE(H57:H68)/12)*COUNTIFS(G57:G68,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),J29=\"ja\"),(AVERAGE(H63:H68))/12*COUNTIFS(G57:G68,\">0\"),0)))","v":{"$error":"#VALUE!"}},null,{"$f":"IFERROR((SUM(J57:J68)/COUNTIFS(J57:J68,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"$f":"J70*AGBTR_Jahr1","v":{"$error":"#N/A"}},{"$f":"J70*VZunbDM1","v":{"$error":"#N/A"}},"mtl. JSZ ",{"$f":"SUM(J70:L70)","v":{"$error":"#N/A"}},{"$f":"N70*COUNTIFS(J57:J68,\">0\")","v":{"$error":"#N/A"}},{"$nulls":6},"JSZ mtl.",null,{"$f":"IF(AND(P29=\"ja\",$X$6=TRUE),(AVERAGE(X63:X68))/12*COUNTIFS(V57:W68,\">0\"),IF(AND($X$6=TRUE,P29=\"nein\"),(AVERAGE(X57:X68)/12)*COUNTIFS(V57:W68,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),P29=\"ja\"),(AVERAGE(X63:X68))/12*COUNTIFS(V57:W68,\">0\"),0)))","v":{"$error":"#DIV/0!"}},null,{"$f":"IFERROR((SUM(Z57:Z68)/COUNTIFS(Z57:Z68,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"$f":"Z70*AGBTR_Jahr2","v":{"$error":"#N/A"}},{"$f":"Z70*VZunbDM2","v":{"$error":"#N/A"}},"mtl. JSZ ",{"$f":"SUM(Z70:AB70)","v":{"$error":"#N/A"}},{"$f":"AD70*COUNTIFS(Z57:Z68,\">0\")","v":{"$error":"#N/A"}},{"$nulls":6},"JSZ mtl.",null,{"$f":"IF(AND(AB29=\"ja\",$X$6=TRUE),(AVERAGE(AN63:AN68))/12*COUNTIFS(AL57:AM68,\">0\"),IF(AND($X$6=TRUE,AB29=\"nein\"),(AVERAGE(AN57:AN68)/12)*COUNTIFS(AL57:AM68,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),AB29=\"ja\"),(AVERAGE(AN63:AN68))/12*COUNTIFS(AL57:AM68,\">0\"),0)))","v":{"$error":"#DIV/0!"}},null,{"$f":"IFERROR((SUM(AP57:AP68)/COUNTIFS(AP57:AP68,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"$f":"AP70*AGBTR_Jahr3","v":{"$error":"#N/A"}},{"$f":"AP70*VZunbDM3","v":{"$error":"#N/A"}},"mtl. JSZ ",{"$f":"SUM(AP70:AR70)","v":{"$error":"#N/A"}},{"$f":"AT70*COUNTIFS(AP57:AP68,\">0\")","v":{"$error":"#N/A"}}]
[]
[null,"Mittelwert ",{"$nulls":4},{"$f":"IFERROR((SUM(G57:G68)/COUNTIFS(G57:G68,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR((SUM(H58:H69)/COUNTIFS(H58:H69,\">0\")),0)","v":{"v":0,"d":"0.00"}},null,{"$f":"IFERROR((SUM(J57:J68)/COUNTIFS(J57:J68,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR((SUM(K57:K68)/COUNTIFS(K57:K68,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"Mittelwert",{"$nulls":5},{"$f":"IFERROR((SUM(V57:W68)/COUNTIFS(V57:W68,\">0\")),0)","v":{"v":0,"d":"0.00"}},null,{"$f":"IF($AD$8=\"ja\",((AVERAGE(X58:X69))/12)*COUNTIFS(V58:W69,\">0\"),((AVERAGE(X64:X69))/12)*COUNTIFS(V58:W69,\">0\"))","v":{"$error":"#DIV/0!"}},null,{"$f":"IFERROR((SUM(Z57:Z68)/COUNTIFS(Z57:Z68,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR((SUM(AA57:AA68)/COUNTIFS(AA57:AA68,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"Mittelwert",{"$nulls":5},{"$f":"IFERROR((SUM(AL57:AM68)/COUNTIFS(AL57:AM68,\">0\")),0)","v":{"v":0,"d":"0.00"}},null,{"$f":"IF($AD$8=\"ja\",((AVERAGE(AN58:AN69))/12)*COUNTIFS(AL58:AM69,\">0\"),((AVERAGE(AN64:AN69))/12)*COUNTIFS(AL58:AM69,\">0\"))","v":{"$error":"#DIV/0!"}},null,{"$f":"IFERROR((SUM(AP57:AP68)/COUNTIFS(AP57:AP68,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR((SUM(AQ57:AQ68)/COUNTIFS(AQ57:AQ68,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR((SUM(AR57:AR68)/COUNTIFS(AR57:AR68,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR((SUM(AS57:AS68)/COUNTIFS(AS57:AS68,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR((SUM(AT57:AT68)/COUNTIFS(AT57:AT68,\">0\")),0)","v":{"v":0,"d":"0.00"}}]
[]
[]
[null,"Monate",{"$nulls":4},{"$f":"J37+L37+N37","v":{"v":0,"d":"0.0"}},{"$nulls":8},"Monate",{"$nulls":5},{"$f":"P37+V37+Z37","v":{"v":0,"d":"0.0"}},{"$nulls":9},"Monate",{"$nulls":5},{"$f":"AB37+AD37+AF37","v":{"v":0,"d":"0.0"}}]
[null,{"$f":"AF56+1","v":{"v":1903,"d":"Jahr 1903"}},"Jahr_Monat","Tage1","Tage2","Tage3","Brutto","Jahressonderz.","MZ","JSZ","AGA","VZ","LUK","Gesamt",null,{"$f":"B76+1","v":{"v":1904,"d":"Jahr 1904"}},null,"Jahr_Monat","Tage1","Tage2","Tage3","Brutto",null,"Jahressonderz.","MZ","JSZ","AGA","VZ","LUK","Gesamt",null,{"$f":"P76+1","v":{"v":1905,"d":"Jahr 1905"}},null,"Jahr_Monat","Tage1","Tage2","Tage3","Brutto",null,"Jahressonderz.","MZ","JSZ","AGA","VZ","LUK","Gesamt"]
[null,"Jan",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),0)","v":"1903-01-31"},{"$f":"IF($J$36=\"\",0,IF(AND(DAY($J$36)>1,MONTH(C77)=MONTH($J$36)),$K$37,IF(AND(C77>=$J$36,C77<=$K$36),30,IF((MONTH(C77)=MONTH($K$36)),DAY($K$36),0))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($L$36=\"\",0,IF(C77<$L$36,0,IF(AND(MONTH($L$36)=MONTH($M$36),MONTH(C77)=MONTH($M$36)),$M$37,IF(AND(MONTH($L$36)<>MONTH($M$36),MONTH(C77)=MONTH($L$36)),$M$37,IF(AND(D77>0,DAY($J$36)>1,MONTH($J$36)=MONTH($K$36)),30-D77-DAY($J$36)+1,IF(AND(D77>0,DAY($J$36)>1),30-D77,(IF(D77>0,30-D77,IF(AND(C77>=$L$36,C77<=$M$36),30,IF((MONTH(C77)=MONTH($M$36)),DAY($M$36),0))))))))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($N$36=\"\",0,IF(C77<$N$36,0,IF(AND(MONTH($N$36)=MONTH($O$36),MONTH(C77)=MONTH($O$36)),$O$37,IF(AND(MONTH($N$36)<>MONTH($O$36),MONTH(C77)=MONTH($N$36)),$O$37,IF(AND(E77>0,MONTH($N$36)=MONTH($M$36)),30-DAY($M$36),(IF(E77>0,30-D77-E77,IF(AND(C77>=$N$36,C77<=$O$36),30,IF((MONTH(C77)=MONTH($O$36)),DAY($O$36),0)))))))))","v":{"v":0,"d":"0.00"}},{"$f":"(D77*$J$38/30)+(E77*$L$38/30)+(F77*$N$38/30)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND(SUM(D77:F77)=30,F77>0),$N$38*$N$42,IF(AND(SUM(D77:F77)=30,E77>0),$L$38*$L$42,IF(AND(SUM(D77:F77)=30,D77>0),$J$38*$J$42,\"\")))","v":""},{"$f":"IF(AND($X$9=TRUE,G77>0),(MZJahr4*$W$6),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(G77=0,0,IF(AND($J$43=\"ja\",$X$6=TRUE),(AVERAGE($H$83:$H$88))/12*COUNTIFS($G$77:$G$88,\">0\"),IF(AND($X$6=TRUE,$J$43=\"nein\"),(AVERAGE($H$77:$H$88)/12)*COUNTIFS($G$77:$G$88,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),$J$43=\"ja\"),(AVERAGE($H$83:$H$88))/12*COUNTIFS($G$77:$G$88,\">0\"),0)))/COUNTIFS($G$77:$G$88,\">0\"))","v":{"v":0,"d":"0.00"}},{"$f":"IF((G77)>=Bmg2Jahr4,AGHBTR_Jahr4,IF((G77)>=Bmg1Jahr4,(RvBeitrJahr4*(G77+J77))+(AvBeitrJahr4*(G77+J77))+(U2UmlJahr4*(G77+J77))+HBetrKVJahr4+HBetrPVJahr4,AGBTR_Jahr4*(G77+J77)))","v":{"$error":"#N/A"}},{"$f":"IF($X$8=TRUE,VZunbDM1*(G77+J77+K77+I77-U2UmlJahr1*(G77+J77)),VzDmJahr1*(G77+J77))","v":{"$error":"#N/A"}},{"$f":"IF(G77>0,(LukJahr4*$W$6),0)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(G77,J77,K77,L77,M77+I77)","v":{"$error":"#N/A"}},null,"Jan",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),0)","v":"1904-01-31"},{"$f":"IF($P$36=\"\",0,IF(AND(DAY($P$36)>1,MONTH(R77)=MONTH($P$36)),$Q$37,IF(AND(R77>=$P$36,R77<=$Q$36),30,IF((MONTH(R77)=MONTH($Q$36)),DAY($Q$36),0))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($V$36=\"\",0,IF(R77<$V$36,0,IF(AND(MONTH($V$36)=MONTH($W$36),MONTH(R77)=MONTH($W$36)),$W$37,IF(AND(MONTH($V$36)<>MONTH($W$36),MONTH(R77)=MONTH($V$36)),$W$37,IF(AND(S77>0,DAY($P$36)>1,MONTH($P$36)=MONTH($Q$36)),30-S77-DAY($P$36)+1,IF(AND(S77>0,DAY($P$36)>1),30-S77,(IF(S77>0,30-S77,IF(AND(R77>=$V$36,R77<=$W$36),30,IF((MONTH(R77)=MONTH($W$36)),DAY($W$36),0))))))))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($Z$36=\"\",0,IF(R77<$Z$36,0,IF(AND(MONTH($Z$36)=MONTH($AA$36),MONTH(R77)=MONTH($AA$36)),$AA$37,IF(AND(MONTH($Z$36)<>MONTH($AA$36),MONTH(R77)=MONTH($Z$36)),$AA$37,IF(AND(T77>0,MONTH($Z$36)=MONTH($W$36)),30-DAY($W$36),(IF(T77>0,30-S77-T77,IF(AND(R77>=$Z$36,R77<=$AA$36),30,IF((MONTH(R77)=MONTH($AA$36)),DAY($AA$36),0)))))))))","v":{"v":0,"d":"0.00"}},{"$f":"(S77*$P$38/30)+(T77*$V$38/30)+(U77*$Z$38/30)","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(AND(SUM(S77:U77)=30,U77>0),$Z$38*$Z$42,IF(AND(SUM(S77:U77)=30,T77>0),$V$38*$V$42,IF(AND(SUM(S77:U77)=30,S77>0),$P$38*$P$42,\"\")))","v":""},{"$f":"IF(AND($X$9=TRUE,V77>0),(MZJahr5*$O$10),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(V77=0,0,IF(AND($P$43=\"ja\",$X$6=TRUE),(AVERAGE($X$83:$X$88))/12*COUNTIFS($V$77:$W$88,\">0\"),IF(AND($X$6=TRUE,$P$43=\"nein\"),(AVERAGE($X$77:$X$88)/12)*COUNTIFS($V$77:$W$88,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),$P$29=\"ja\"),(AVERAGE($X$83:$X$88))/12*COUNTIFS($V$77:$W$88,\">0\"),0)))/COUNTIFS($V$77:$W$88,\">0\"))","v":{"v":0,"d":"0.00"}},{"$f":"IF((V77)>=Bmg2Jahr5,AGHBTR_Jahr5,IF((V77)>=Bmg1Jahr5,(RvBeitrJahr5*(V77+Z77))+(AvBeitrJahr5*(V77+Z77))+(U2UmlJahr5*(V77+Z77))+HBetrKVJahr5+HBetrPVJahr5,AGBTR_Jahr5*(V77+Z77)))","v":{"$error":"#N/A"}},{"$f":"IF($X$8=TRUE,VZunbDM1*(U77+Y77+Z77+AA77-U2UmlJahr1*(V77+Z77)),VzDmJahr1*(V77+Z77))","v":{"$error":"#N/A"}},{"$f":"IF(V77>0,(LukJahr5*$W$6),0)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(V77,Z77,AA77,AB77,AC77+Y77)","v":{"$error":"#N/A"}},null,"Jan",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),0)","v":"1905-01-31"},{"$f":"IF($AB$36=\"\",0,IF(AND(DAY($AB$36)>1,MONTH(AH77)=MONTH($AB$36)),$AC$37,IF(AND(AH77>=$AB$36,AH77<=$AC$36),30,IF((MONTH(AH77)=MONTH($AC$36)),DAY($AC$36),0))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($AD$36=\"\",0,IF(AH77<$AD$36,0,IF(AND(MONTH($AD$36)=MONTH($AE$36),MONTH(AH77)=MONTH($AE$36)),$AE$37,IF(AND(MONTH($AD$36)<>MONTH($AE$36),MONTH(AH77)=MONTH($AD$36)),$AE$37,IF(AND(AI77>0,DAY($AB$36)>1,MONTH($AB$36)=MONTH($AC$36)),30-AI77-DAY($AB$36)+1,IF(AND(AI77>0,DAY($AB$36)>1),30-AI77,(IF(AI77>0,30-AI77,IF(AND(AH77>=$AD$36,AH77<=$AE$36),30,IF((MONTH(AH77)=MONTH($AE$36)),DAY($AE$36),0))))))))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($AF$36=\"\",0,IF(AH77<$AF$36,0,IF(AND(MONTH($AF$36)=MONTH($AG$36),MONTH(AH77)=MONTH($AG$36)),$AG$37,IF(AND(MONTH($AF$36)<>MONTH($AG$36),MONTH(AH77)=MONTH($AF$36)),$AG$37,IF(AND(AJ77>0,MONTH($AF$36)=MONTH($AE$36)),30-DAY($AE$36),(IF(AJ77>0,30-AI77-AJ77,IF(AND(AH77>=$AF$36,AH77<=$AG$36),30,IF((MONTH(AH77)=MONTH($AG$36)),DAY($AG$36),0)))))))))","v":{"v":0,"d":"0.00"}},{"$f":"(AI77*$AB$38/30)+(AJ77*$AD$38/30)+(AK77*$AF$38/30)","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(AND(SUM(AI77:AK77)=30,AK77>0),$AF$38*$AF$42,IF(AND(SUM(AI77:AK77)=30,AJ77>0),$AD$38*$AD$42,IF(AND(SUM(AI77:AK77)=30,AI77>0),$AB$38*$AB$42,\"\")))","v":""},{"$f":"IF(AND($X$9=TRUE,AL77>0),(MZJahr6*$O$10),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AL77=0,0,IF(AND($AB$43=\"ja\",$X$6=TRUE),(AVERAGE($AN$83:$AN$88))/12*COUNTIFS($AL$77:$AM$88,\">0\"),IF(AND($X$6=TRUE,$AB$43=\"nein\"),(AVERAGE($AN$77:$AN$88)/12)*COUNTIFS($AL$77:$AM$88,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),$AB$43=\"ja\"),(AVERAGE($AN$83:$AN$88))/12*COUNTIFS($AL$77:$AM$88,\">0\"),0)))/COUNTIFS($AL$77:$AM$88,\">0\"))","v":{"v":0,"d":"0.00"}},{"$f":"IF((AL77)>=Bmg2Jahr6,AGHBTR_Jahr6,IF((AL77)>=Bmg1Jahr6,(RvBeitrJahr6*(AL77+AP77))+(AvBeitrJahr6*(AL77+AP77))+(U2UmlJahr6*(AL77+AP77))+HBetrKVJahr6+HBetrPVJahr6,AGBTR_Jahr6*(AL77+AP77)))","v":{"$error":"#N/A"}},{"$f":"IF($X$8=TRUE,VZunbDM1*(AK77+AO77+AP77+AQ77-U2UmlJahr1*(AL77+AP77)),VzDmJahr1*(AL77+AP77))","v":{"$error":"#N/A"}},{"$f":"IF(AL77>0,(LukJahr6*$W$6),0)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AL77,AP77,AQ77,AR77,AS77+AO77)","v":{"$error":"#N/A"}}]
[null,"Feb",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),1)","v":"1903-02-28"},{"$f":"IF($J$36=\"\",0,IF(AND(DAY($J$36)>1,MONTH(C78)=MONTH($J$36)),$K$37,IF(AND(C78>=$J$36,C78<=$K$36),30,IF((MONTH(C78)=MONTH($K$36)),DAY($K$36),0))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($L$36=\"\",0,IF(C78<$L$36,0,IF(AND(MONTH($L$36)=MONTH($M$36),MONTH(C78)=MONTH($M$36)),$M$37,IF(AND(MONTH($L$36)<>MONTH($M$36),MONTH(C78)=MONTH($L$36)),$M$37,IF(AND(D78>0,DAY($J$36)>1,MONTH($J$36)=MONTH($K$36)),30-D78-DAY($J$36)+1,IF(AND(D78>0,DAY($J$36)>1),30-D78,(IF(D78>0,30-D78,IF(AND(C78>=$L$36,C78<=$M$36),30,IF((MONTH(C78)=MONTH($M$36)),DAY($M$36),0))))))))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($N$36=\"\",0,IF(C78<$N$36,0,IF(AND(MONTH($N$36)=MONTH($O$36),MONTH(C78)=MONTH($O$36)),$O$37,IF(AND(MONTH($N$36)<>MONTH($O$36),MONTH(C78)=MONTH($N$36)),$O$37,IF(AND(E78>0,MONTH($N$36)=MONTH($M$36)),30-DAY($M$36),(IF(E78>0,30-D78-E78,IF(AND(C78>=$N$36,C78<=$O$36),30,IF((MONTH(C78)=MONTH($O$36)),DAY($O$36),0)))))))))","v":{"v":0,"d":"0.00"}},{"$f":"(D78*$J$38/30)+(E78*$L$38/30)+(F78*$N$38/30)","v":{"v":0,"d":"0.00"}},"",{"v":0,"d":"0.00"},{"$f":"IF(G78=0,0,IF(AND($J$43=\"ja\",$X$6=TRUE),(AVERAGE($H$83:$H$88))/12*COUNTIFS($G$77:$G$88,\">0\"),IF(AND($X$6=TRUE,$J$43=\"nein\"),(AVERAGE($H$77:$H$88)/12)*COUNTIFS($G$77:$G$88,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),$J$43=\"ja\"),(AVERAGE($H$83:$H$88))/12*COUNTIFS($G$77:$G$88,\">0\"),0)))/COUNTIFS($G$77:$G$88,\">0\"))","v":{"v":0,"d":"0.00"}},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$f":"SUM(G78,J78,K78,L78,M78+I78)","v":{"$error":"#N/A"}},null,"Feb",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),1)","v":"1904-02-29"},{"$f":"IF($P$36=\"\",0,IF(AND(DAY($P$36)>1,MONTH(R78)=MONTH($P$36)),$Q$37,IF(AND(R78>=$P$36,R78<=$Q$36),30,IF((MONTH(R78)=MONTH($Q$36)),DAY($Q$36),0))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($V$36=\"\",0,IF(R78<$V$36,0,IF(AND(MONTH($V$36)=MONTH($W$36),MONTH(R78)=MONTH($W$36)),$W$37,IF(AND(MONTH($V$36)<>MONTH($W$36),MONTH(R78)=MONTH($V$36)),$W$37,IF(AND(S78>0,DAY($P$36)>1,MONTH($P$36)=MONTH($Q$36)),30-S78-DAY($P$36)+1,IF(AND(S78>0,DAY($P$36)>1),30-S78,(IF(S78>0,30-S78,IF(AND(R78>=$V$36,R78<=$W$36),30,IF((MONTH(R78)=MONTH($W$36)),DAY($W$36),0))))))))))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"$f":"IF(V78=0,0,IF(AND($P$43=\"ja\",$X$6=TRUE),(AVERAGE($X$83:$X$88))/12*COUNTIFS($V$77:$W$88,\">0\"),IF(AND($X$6=TRUE,$P$43=\"nein\"),(AVERAGE($X$77:$X$88)/12)*COUNTIFS($V$77:$W$88,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),$P$29=\"ja\"),(AVERAGE($X$83:$X$88))/12*COUNTIFS($V$77:$W$88,\">0\"),0)))/COUNTIFS($V$77:$W$88,\">0\"))","v":{"v":0,"d":"0.00"}},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$f":"SUM(V78,Z78,AA78,AB78,AC78+Y78)","v":{"$error":"#N/A"}},null,"Feb",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),1)","v":"1905-02-28"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"$f":"IF(AL78=0,0,IF(AND($AB$43=\"ja\",$X$6=TRUE),(AVERAGE($AN$83:$AN$88))/12*COUNTIFS($AL$77:$AM$88,\">0\"),IF(AND($X$6=TRUE,$AB$43=\"nein\"),(AVERAGE($AN$77:$AN$88)/12)*COUNTIFS($AL$77:$AM$88,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),$AB$43=\"ja\"),(AVERAGE($AN$83:$AN$88))/12*COUNTIFS($AL$77:$AM$88,\">0\"),0)))/COUNTIFS($AL$77:$AM$88,\">0\"))","v":{"v":0,"d":"0.00"}},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$f":"SUM(AL78,AP78,AQ78,AR78,AS78+AO78)","v":{"$error":"#N/A"}}]
[null,"Mrz",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),2)","v":"1903-03-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Mrz",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),2)","v":"1904-03-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Mrz",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),2)","v":"1905-03-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[null,"Apr",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),3)","v":"1903-04-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Apr",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),3)","v":"1904-04-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Apr",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),3)","v":"1905-04-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[null,"Mai",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),4)","v":"1903-05-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Mai",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),4)","v":"1904-05-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Mai",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),4)","v":"1905-05-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[null,"Jun",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),5)","v":"1903-06-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Jun",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),5)","v":"1904-06-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Jun",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),5)","v":"1905-06-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[null,"Jul",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),6)","v":"1903-07-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Jul",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),6)","v":"1904-07-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Jul",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),6)","v":"1905-07-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[null,"Aug",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),7)","v":"1903-08-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Aug",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),7)","v":"1904-08-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Aug",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),7)","v":"1905-08-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[null,"Sep",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),8)","v":"1903-09-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Sep",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),8)","v":"1904-09-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Sep",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),8)","v":"1905-09-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[null,"Okt",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),9)","v":"1903-10-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(AND(SUM(D86:F86)=30,F86>0),$N$38*$N$42,IF(AND(SUM(D86:F86)=30,E86>0),$L$38*$L$42,IF(AND(SUM(D86:F86)=30,D86>0),$J$38*$J$42,\"\")))","v":""},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Okt",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),9)","v":"1904-10-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"IF(AND(SUM(S86:U86)=30,U86>0),$Z$38*$Z$42,IF(AND(SUM(S86:U86)=30,T86>0),$V$38*$V$42,IF(AND(SUM(S86:U86)=30,S86>0),$P$38*$P$42,\"\")))","v":""},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Okt",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),9)","v":"1905-10-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[null,"Nov",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),10)","v":"1903-11-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Nov",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),10)","v":"1904-11-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Nov",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),10)","v":"1905-11-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[null,"Dez",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),11)","v":"1903-12-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Dez",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),11)","v":"1904-12-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Dez",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),11)","v":"1905-12-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[null,"Summe Jahr",{"$nulls":4},{"$f":"SUM(G77:G88)","v":{"v":0,"d":"0.00"}},null,{"$f":"SUM(I77:I88)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},"JSZ Gesamt","Summe Jahr",{"$nulls":5},{"$f":"SUM(V77:V88)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(Y77:Y88)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},"JSZ Gesamt","Summe Jahr",{"$nulls":5},{"$f":"SUM(AL77:AL88)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(AO77:AO88)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},"JSZ Gesamt"]
[{"$nulls":6},"JSZ mtl.",{"$f":"IF(AND(J43=\"ja\",$X$6=TRUE),(AVERAGE(H83:H88))/12*COUNTIFS(G77:G88,\">0\"),IF(AND($X$6=TRUE,J43=\"nein\"),(AVERAGE(H77:H88)/12)*COUNTIFS(G77:G88,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),J43=\"ja\"),(AVERAGE(H83:H88))/12*COUNTIFS(G77:G88,\">0\"),0)))","v":{"$error":"#DIV/0!"}},null,{"$f":"IFERROR((SUM(J77:J88)/COUNTIFS(J77:J88,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"$f":"J90*AGBTR_Jahr4","v":{"$error":"#N/A"}},{"$f":"J90*VZunbDM4","v":{"$error":"#N/A"}},"mtl. JSZ ",{"$f":"SUM(J90:L90)","v":{"$error":"#N/A"}},{"$f":"N90*COUNTIFS(J77:J88,\">0\")","v":{"$error":"#N/A"}},{"$nulls":6},"JSZ mtl.",null,{"$f":"IF(AND(P43=\"ja\",$X$6=TRUE),(AVERAGE(X83:X88))/12*COUNTIFS(V77:W88,\">0\"),IF(AND($X$6=TRUE,P43=\"nein\"),(AVERAGE(X77:X88)/12)*COUNTIFS(V77:W88,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),P43=\"ja\"),(AVERAGE(X83:X88))/12*COUNTIFS(V77:W88,\">0\"),0)))","v":{"$error":"#DIV/0!"}},null,{"$f":"IFERROR((SUM(Z77:Z88)/COUNTIFS(Z77:Z88,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"$f":"Z90*AGBTR_Jahr5","v":{"$error":"#N/A"}},{"$f":"Z90*VZunbDM5","v":{"$error":"#N/A"}},"mtl. JSZ ",{"$f":"SUM(Z90:AB90)","v":{"$error":"#N/A"}},{"$f":"AD90*COUNTIFS(Z77:Z88,\">0\")","v":{"$error":"#N/A"}},{"$nulls":6},"JSZ mtl.",null,{"$f":"IF(AND(AB43=\"ja\",$X$6=TRUE),(AVERAGE(AN83:AN88))/12*COUNTIFS(AL77:AM88,\">0\"),IF(AND($X$6=TRUE,AB43=\"nein\"),(AVERAGE(AN77:AN88)/12)*COUNTIFS(AL77:AM88,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),AB43=\"ja\"),(AVERAGE(AN83:AN88))/12*COUNTIFS(AL77:AM88,\">0\"),0)))","v":{"$error":"#DIV/0!"}},null,{"$f":"IFERROR((SUM(AP77:AP88)/COUNTIFS(AP77:AP88,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"$f":"AP90*AGBTR_Jahr3","v":{"$error":"#N/A"}},{"$f":"AP90*VZunbDM3","v":{"$error":"#N/A"}},"mtl. JSZ ",{"$f":"SUM(AP90:AR90)","v":{"$error":"#N/A"}},{"$f":"AT90*COUNTIFS(AP77:AP88,\">0\")","v":{"$error":"#N/A"}}]
[]
[null,"Mittelwert ",{"$nulls":4},{"$f":"IFERROR((SUM(G77:G88)/COUNTIFS(G77:G88,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR((SUM(H78:H89)/COUNTIFS(H78:H89,\">0\")),0)","v":{"v":0,"d":"0.00"}},null,{"$f":"IFERROR((SUM(J77:J88)/COUNTIFS(J77:J88,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR((SUM(K77:K88)/COUNTIFS(K77:K88,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"Mittelwert",{"$nulls":5},{"$f":"IFERROR((SUM(V77:W88)/COUNTIFS(V77:W88,\">0\")),0)","v":{"v":0,"d":"0.00"}},null,{"$f":"IF($AD$8=\"ja\",((AVERAGE(X78:X89))/12)*COUNTIFS(V78:W89,\">0\"),((AVERAGE(X84:X89))/12)*COUNTIFS(V78:W89,\">0\"))","v":{"$error":"#DIV/0!"}},null,{"$f":"IFERROR((SUM(Z77:Z88)/COUNTIFS(Z77:Z88,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR((SUM(AA77:AA88)/COUNTIFS(AA77:AA88,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"Mittelwert",{"$nulls":5},{"$f":"IFERROR((SUM(AL77:AM88)/COUNTIFS(AL77:AM88,\">0\")),0)","v":{"v":0,"d":"0.00"}},null,{"$f":"IF($AD$8=\"ja\",((AVERAGE(AN78:AN89))/12)*COUNTIFS(AL78:AM89,\">0\"),((AVERAGE(AN84:AN89))/12)*COUNTIFS(AL78:AM89,\">0\"))","v":{"$error":"#DIV/0!"}},null,{"$f":"IFERROR((SUM(AP77:AP88)/COUNTIFS(AP77:AP88,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR((SUM(AQ77:AQ88)/COUNTIFS(AQ77:AQ88,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[]
[null,"*Alle Angaben ohne Gewähr! Bitte beachten Sie, dass die errechneten Beträge (Plan-Werte) von den tatsächlichen Werten (IST-Werte) abweichen können. ",{"$nulls":13},"Summe Gesamtzeitraum",{"$nulls":9},{"$f":"AD89+N89+AD69+N69+AT69+AT89","v":{"$error":"#N/A"}}]
[]
[]
[]
[]
[]
[]
[{"$nulls":15},"Jahr","Monate",{"$nulls":4},"Monatssatz","Monatssätze gesamt",null,null,"monatl.\nZuschläge","Zuschläge\n(JSZ) gesamt","gesamt"]
[{"$nulls":15},{"$f":"$J$20","v":1900},{"$f":"G55","v":{"$error":"#NUM!"}},{"$nulls":4},{"$f":"IF(ISERROR((N69-O70)/Q104),0,((N69-O70)/Q104))","v":{"v":0,"d":"0.00"}},{"$f":"Q104*V104","v":{"$error":"#NUM!"}},null,null,{"$f":"N70","v":{"$error":"#N/A"}},{"$f":"Q104*Z104","v":{"$error":"#NUM!"}},{"$f":"W104+AA104","v":{"$error":"#NUM!"}}]
[{"$nulls":15},{"$f":"P104+1","v":1901},{"$f":"V55","v":0},{"$nulls":4},{"$f":"IF(ISERROR((AD69-AE70)/Q105),0,((AD69-AE70)/Q105))","v":{"v":0,"d":"0.00"}},{"$f":"Q105*V105","v":{"v":0,"d":"0.00"}},null,null,{"$f":"AD70","v":{"$error":"#N/A"}},{"$f":"Q105*Z105","v":{"$error":"#N/A"}},{"$f":"W105+AA105","v":{"$error":"#N/A"}}]
[{"$nulls":15},{"$f":"P105+1","v":1902},{"$f":"AL55","v":0},{"$nulls":4},{"$f":"IF(ISERROR((AT69-AU70)/Q106),0,((AT69-AU70)/Q106))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,null,{"$f":"AT70","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$nulls":15},1903,{"$f":"G75","v":0},{"$nulls":4},{"$f":"IF(ISERROR((N89-O90)/Q107),0,((N89-O90)/Q107))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,null,{"$f":"N90","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$nulls":15},1904,{"$f":"V75","v":0},{"$nulls":4},{"$f":"IF(ISERROR((AD89-AE90)/Q108),0,((AD89-AE90)/Q108))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,null,{"$f":"AD90","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$nulls":15},1905,{"$f":"AL75","v":0},{"$nulls":4},{"$f":"IF(ISERROR((AT89-AU90)/Q109),0,((AT89-AU90)/Q109))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,null,{"$f":"AT90","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$nulls":15},"gesamt",{"$f":"SUM(Q104:Q109)","v":{"$error":"#NUM!"}},{"$nulls":5},{"$f":"SUM(W104:W109)","v":{"$error":"#NUM!"}},{"$nulls":3},{"$f":"SUM(AA104:AA109)","v":{"$error":"#NUM!"}},{"$f":"W110+AA110","v":{"$error":"#NUM!"}}]

{"sheet":"HR-EU","index":7,"n_rows":105,"n_cols":47,"rows_kept":105,"hidden":true,"merged":[[4,8,4,10],[4,30,4,32],[5,8,5,10],[5,30,5,32],[19,9,19,14],[19,15,19,26],[19,27,19,32],[21,22,21,24],[23,9,23,10],[23,11,23,12],[23,13,23,14],[23,15,23,16],[23,21,23,24],[23,25,23,26],[23,27,23,28],[23,29,23,30],[23,31,23,32],[24,9,24,10],[24,11,24,12],[24,13,24,14],[24,15,24,16],[24,21,24,24],[24,25,24,26],[24,27,24,28],[24,29,24,30],[24,31,24,32],[25,9,25,10],[25,11,25,12],[25,13,25,14],[25,15,25,16],[25,21,25,24],[25,25,25,26],[25,27,25,28],[25,29,25,30],[25,31,25,32],[26,9,26,10],[26,11,26,12],[26,13,26,14],[26,15,26,16],[26,21,26,24],[26,25,26,26],[26,27,26,28],[26,29,26,30],[26,31,26,32],[27,9,27,10],[27,11,27,12],[27,13,27,14],[27,15,27,16],[27,21,27,24],[27,25,27,26],[27,27,27,28],[27,29,27,30],[27,31,27,32],[28,9,28,14],[28,15,28,26],[28,27,28,32],[29,9,29,10],[29,11,29,12],[29,13,29,14],[29,15,29,16],[29,21,29,24],[29,25,29,26],[29,27,29,28],[29,29,29,30],[29,31,29,32],[30,9,30,10],[30,11,30,12],[30,13,30,14],[30,15,30,16],[30,21,30,24],[30,25,30,26],[30,27,30,28],[30,29,30,30],[30,31,30,32],[31,9,31,10],[31,11,31,12],[31,13,31,14],[31,15,31,16],[31,21,31,24],[31,25,31,26],[31,27,31,28],[31,29,31,30],[31,31,31,32],[33,9,33,14],[33,15,33,26],[33,27,33,32],[34,22,34,24],[35,22,35,24],[37,9,37,10],[37,11,37,12],[37,13,37,14],[37,15,37,16],[37,21,37,24],[37,25,37,26],[37,27,37,28],[37,29,37,30],[37,31,37,32],[38,9,38,10],[38,11,38,12],[38,13,38,14],[38,15,38,16],[38,21,38,24],[38,25,38,26],[38,27,38,28],[38,29,38,30],[38,31,38,32],[39,9,39,10],[39,11,39,12],[39,13,39,14],[39,15,39,16],[39,21,39,24],[39,25,39,26],[39,27,39,28],[39,29,39,30],[39,31,39,32],[40,9,40,10],[40,11,40,12],[40,13,40,14],[40,15,40,16],[40,21,40,24],[40,25,40,26],[40,27,40,28],[40,29,40,30],[40,31,40,32],[41,9,41,10],[41,11,41,12],[41,13,41,14],[41,15,41,16],[41,21,41,24],[41,25,41,26],[41,27,41,28],[41,29,41,30],[41,31,41,32],[42,9,42,14],[42,15,42,26],[42,27,42,32],[43,9,43,10],[43,11,43,12],[43,13,43,14],[43,15,43,16],[43,21,43,24],[43,25,43,26],[43,27,43,28],[43,29,43,30],[43,31,43,32],[44,9,44,10],[44,11,44,12],[44,13,44,14],[44,15,44,16],[44,21,44,24],[44,25,44,26],[44,27,44,28],[44,29,44,30],[44,31,44,32],[45,9,45,10],[45,11,45,12],[45,13,45,14],[45,15,45,16],[45,21,45,24],[45,25,45,26],[45,27,45,28],[45,29,45,30],[45,31,45,32],[50,1,50,6],[54,15,54,16],[54,21,54,22],[54,31,54,32],[54,37,54,38],[55,15,55,16],[55,21,55,22],[55,31,55,32],[55,37,55,38],[56,15,56,16],[56,21,56,22],[56,31,56,32],[56,37,56,38],[57,15,57,16],[57,21,57,22],[57,31,57,32],[57,37,57,38],[58,15,58,16],[58,21,58,22],[58,31,58,32],[58,37,58,38],[59,15,59,16],[59,21,59,22],[59,31,59,32],[59,37,59,38],[60,15,60,16],[60,21,60,22],[60,31,60,32],[60,37,60,38],[61,15,61,16],[61,21,61,22],[61,31,61,32],[61,37,61,38],[62,15,62,16],[62,21,62,22],[62,31,62,32],[62,37,62,38],[63,15,63,16],[63,21,63,22],[63,31,63,32],[63,37,63,38],[64,15,64,16],[64,21,64,22],[64,31,64,32],[64,37,64,38],[65,15,65,16],[65,21,65,22],[65,31,65,32],[65,37,65,38],[66,15,66,16],[66,21,66,22],[66,31,66,32],[66,37,66,38],[67,15,67,16],[67,21,67,22],[67,31,67,32],[67,37,67,38],[68,15,68,16],[68,21,68,22],[68,31,68,32],[68,37,68,38],[69,21,69,22],[69,37,69,38],[71,15,71,16],[71,21,71,22],[71,31,71,32],[71,37,71,38],[74,15,74,16],[74,21,74,22],[74,31,74,32],[74,37,74,38],[75,15,75,16],[75,21,75,22],[75,31,75,32],[75,37,75,38],[76,15,76,16],[76,21,76,22],[76,31,76,32],[76,37,76,38],[77,15,77,16],[77,21,77,22],[77,31,77,32],[77,37,77,38],[78,15,78,16],[78,21,78,22],[78,31,78,32],[78,37,78,38],[79,15,79,16],[79,21,79,22],[79,31,79,32],[79,37,79,38],[80,15,80,16],[80,21,80,22],[80,31,80,32],[80,37,80,38],[81,15,81,16],[81,21,81,22],[81,31,81,32],[81,37,81,38],[82,15,82,16],[82,21,82,22],[82,31,82,32],[82,37,82,38],[83,15,83,16],[83,21,83,22],[83,31,83,32],[83,37,83,38],[84,15,84,16],[84,21,84,22],[84,31,84,32],[84,37,84,38],[85,15,85,16],[85,21,85,22],[85,31,85,32],[85,37,85,38],[86,15,86,16],[86,21,86,22],[86,31,86,32],[86,37,86,38],[87,15,87,16],[87,21,87,22],[87,31,87,32],[87,37,87,38],[88,15,88,16],[88,21,88,22],[88,31,88,32],[88,37,88,38],[89,21,89,22],[89,37,89,38],[91,15,91,16],[91,21,91,22],[91,31,91,32],[91,37,91,38],[95,1,95,11],[95,15,95,22],[95,25,95,28]]}
[]
[null,"Hochrechnung*"]
[null,{"$f":"PKHR_für_Tarifpersonal!B4","v":"Stand: 20.05.2026 (BITTE AKTUELLE VERSION NUTZEN - ZURZEIT VERSION V05)"}]
[null,"Bitte nur die roten Felder (PFLICHTFELDER) und die blauen Felder ausfüllen! Die gelben Felder können im Nachhinein für Korrekturen überschrieben werden."]
[null,"Erstellungsdatum",{"$nulls":4},"PSP-Element",null,"Projektbezeichnung",null,null,"Name/Pers.Nr","Beginn","Ende","Wochenstunden im Projekt in %","Entgeltgruppe (Drop Down)","Stufe\n(DropDown)",{"$nulls":4},"Stufenwechsel \nab4)","Finanzierungs-anteil für LUK",{"$f":"'HR-DM (U3,U4,U5AUF)'!X5","v":true},{"$nulls":6},"Bermerkung "]
[null,{"$f":"PKHR_für_Tarifpersonal!$C$7","v":"00:00:00"},{"$nulls":10},{"$f":"PKHR_für_Tarifpersonal!$C$11","v":"00:00:00"},{"$f":"PKHR_für_Tarifpersonal!$D$11","v":"00:00:00"},{"$f":"O8*J30/100*O10/J30*100","v":{"v":0,"d":"0.00%"}},{"$f":"PKHR_für_Tarifpersonal!$C$12","v":"Bitte auswählen"},{"$f":"PKHR_für_Tarifpersonal!$C$13","v":"Bitte auswählen"},{"$nulls":4},{"$f":"PKHR_für_Tarifpersonal!$C$14","v":{"$error":"#VALUE!"}},{"$f":"IF(O10=0,1,O10)","v":{"v":1,"d":"100.00%"}},true]
[{"$nulls":14},"Stellenanteil in %",{"$nulls":7},"Wochenstunden  Gesamt"]
[{"$nulls":14},{"$f":"PKHR_für_Tarifpersonal!C17","v":{"v":0,"d":"0.00%"}},{"$nulls":7},{"$f":"IF(O8=0,J30,O8*J30/100*100)","v":{"v":39,"d":"39.00"}},false]
[{"$nulls":14},"Projektanteil in %",{"$nulls":7},"Wochenstunden im Projekt",true]
[{"$nulls":14},{"$f":"PKHR_für_Tarifpersonal!C18","v":{"v":0,"d":"0.00%"}},{"$nulls":7},{"$f":"IF(O10=0,O6*W8,W8*O10)","v":{"v":0,"d":"0.00"}}]
[]
[{"$nulls":17},1,{"$f":"IF($Q$6+R12>6,\"\",$Q$6+R12)","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF(IF($Q$6+R12>6,0,DATE(YEAR(V6)+$Q$6+R12,MONTH(V6),DAY(V6)))>$N$6,\"01.01.1900\",IF($Q$6+R12>6,0,DATE(YEAR(V6)+$Q$6+R12,MONTH(V6),DAY(V6)))),\"01.01.1900\")","v":"01.01.1900"}]
[{"$nulls":17},2,{"$f":"IF($Q$6+R13>6,\"\",$Q$6+R13)","v":{"$error":"#VALUE!"}},{"$f":"IF(IF($Q$6+R13>6,0,DATE(YEAR(T12)+$Q$6+R13,MONTH(T12),DAY(T12)))>N$6,\"01.01.1900\",IF($Q$6+R13>6,0,DATE(YEAR(T12)+$Q$6+R13,MONTH(T12),DAY(T12))))","v":{"$error":"#VALUE!"}}]
[{"$nulls":17},3,{"$f":"IF($Q$6+R14>6,\"\",$Q$6+R14)","v":{"$error":"#VALUE!"}},{"$f":"IF(IF($Q$6+R14>6,0,DATE(YEAR(T13)+$Q$6+R14,MONTH(T13),DAY(T13)))>N$6,\"01.01.1900\",IF($Q$6+R14>6,0,DATE(YEAR(T13)+$Q$6+R14,MONTH(T13),DAY(T13))))","v":{"$error":"#VALUE!"}}]
[{"$nulls":17},4,{"$f":"IF($Q$6+R15>6,\"\",$Q$6+R15)","v":{"$error":"#VALUE!"}},{"$f":"IF(IF($Q$6+R15>6,0,DATE(YEAR(T14)+$Q$6+R15,MONTH(T14),DAY(T14)))>N$6,\"01.01.1900\",IF($Q$6+R15>6,0,DATE(YEAR(T14)+$Q$6+R15,MONTH(T14),DAY(T14))))","v":{"$error":"#VALUE!"}}]
[{"$nulls":17},5,{"$f":"IF($Q$6+R16>6,\"\",$Q$6+R16)","v":{"$error":"#VALUE!"}},{"$f":"IF(IF($Q$6+R16>6,0,DATE(YEAR(T15)+$Q$6+R16,MONTH(T15),DAY(T15)))>N$6,\"01.01.1900\",IF($Q$6+R16>6,0,DATE(YEAR(T15)+$Q$6+R16,MONTH(T15),DAY(T15))))","v":{"$error":"#VALUE!"}}]
[]
[]
[]
[{"$nulls":9},{"$f":"YEAR(M6)","v":1900},{"$nulls":5},{"$f":"J20+1","v":1901},{"$nulls":11},{"$f":"P20+1","v":1902}]
[{"$nulls":9},"von","bis","von","bis","von","bis","von","bis",{"$nulls":4},"von","bis",null,null,"von","bis","von","bis","von","bis","von","bis"]
[null,"Zeitraum (z. B. 01.01.20XX bis 31.12.20XX)",{"$nulls":7},{"$f":"IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(J20=YEAR($M$6),$M$6,\"\"))","v":"00:00:00"},{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(J20=YEAR($M$6),$M$6,\"\"))=\"\",\"\",IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(AND(J20=YEAR($N$6),$V$6>$N$6),$N$6,IF(J20=YEAR($V$6),$V$6-1,IF(J20=YEAR($T$12),$T$12-1,IF(J20=YEAR($T$13),$T$13-1,IF(J20=YEAR($T$14),$T$14-1,IF(J20=YEAR($T$15),$T$15-1,IF(J20=YEAR($T$16),$T$16-1,IF(YEAR($N$6)=J20,$N$6,DATE(J20,12,31)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(N6<V6,YEAR(N6)=YEAR(V6))=TRUE,\"\",IF(OR(ISBLANK(M6),ISBLANK(N6)),\"\",IF(AND(J20=YEAR($J$20),$V$6>$J$20),\"\",IF(J20=YEAR($V$6),$V$6,IF(J20=YEAR($T$12),$T$12,IF(J20=YEAR($T$13),$T$13,IF(J20=YEAR($T$14),$T$14,IF(J20=YEAR($T$15),$T$15,IF(J20=YEAR($T$16),$T$16,\"\")))))))))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(IF(AND(J20=YEAR($N$6),$V$6>$N$6),\"\",IF(J20=YEAR($V$6),$V$6,IF(J20=YEAR($T$12),$T$12,IF(J20=YEAR($T$13),$T$13,IF(J20=YEAR($T$14),$T$14,IF(J20=YEAR($T$15),$T$15,IF(J20=YEAR($T$16),$T$16,\"\")))))))=\"\",\"\",IF(YEAR($N$6)=J20,$N$6,DATE(J20,12,31))))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(YEAR(N6)<P20,\"\",IF(P20<YEAR($M$6),$M$6,IF(YEAR($N$6)>=P20,DATE(P20,1,1),\"\"))))","v":""},{"$f":"IF(IF(P20<YEAR($M$6),$M$6,IF(YEAR($N$6)>=P20,DATE(P20,1,1),\"\"))=\"\",\"\",IF(AND(MONTH(1)=MONTH($V$6),P20=YEAR($N$6)),$N$6,IF(AND($V$6<$N$6,$N$6>$T$12,),$N$6,IF(MONTH(1)=MONTH($V$6),DATE(P20,12,31),IF(AND(P20=YEAR($N$6),$V$6>$N$6),$N$6,IF(P20=YEAR($V$6),$V$6-1,IF(P20=YEAR($T$12),$T$12-1,IF(P20=YEAR($T$13),$T$13-1,IF(P20=YEAR($T$14),$T$14-1,IF(P20=YEAR($T$15),$T$15-1,IF(P20=YEAR($T$16),$T$16-1,IF(YEAR($N$6)=P20,$N$6,DATE(P20,12,31)))))))))))))","v":""},{"$nulls":4},{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(P20<YEAR($M$6),$M$6,IF(YEAR($N$6)>=P20,DATE(P20,1,1),\"\")))=\"\",\"\",IF(MONTH(1)=MONTH($V$6),\"\",IF(AND(P20=YEAR($N$6),$V$6>$N$6),\"\",IF(P20=YEAR($V$6),$V$6,IF(P20=YEAR($T$12),$T$12,IF(P20=YEAR($T$13),$T$13,IF(P20=YEAR($T$14),$T$14,IF(P20=YEAR($T$15),$T$15,IF(P20=YEAR($T$16),$T$16,\"\")))))))))","v":""},{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(P20<YEAR($M$6),$M$6,IF(YEAR($N$6)>=P20,DATE(P20,1,1),\"\")))=\"\",\"\",IF(MONTH(1)=MONTH($V$6),\"\",IF(IF(AND(P20=YEAR($N$6),$V$6>$N$6),\"\",IF(P20=YEAR($V$6),$V$6,IF(P20=YEAR($T$12),$T$12,IF(P20=YEAR($T$13),$T$13,IF(P20=YEAR($T$14),$T$14,IF(P20=YEAR($T$15),$T$15,IF(P20=YEAR($T$16),$T$16,\"\")))))))=\"\",\"\",IF(YEAR($N$6)=P20,$N$6,DATE(P20,12,31)))))","v":""},{"$nulls":4},{"$f":"IF(AB20<YEAR($M$6),$M$6,IF(YEAR($N$6)>=AB20,DATE(AB20,1,1),\"\"))","v":""},{"$f":"IF(IF(AB20<YEAR($M$6),$M$6,IF(YEAR($N$6)>=AB20,DATE(AB20,1,1),\"\"))=\"\",\"\",IF(AND(MONTH(1)=MONTH($V$6),AB20=YEAR($N$6)),$N$6,IF(AND($V$6<$N$6,$N$6>$T$12,),$N$6,IF(MONTH(1)=MONTH($V$6),DATE(AB20,12,31),IF(AND(AB20=YEAR($N$6),$V$6>$N$6),$N$6,IF(AB20=YEAR($V$6),$V$6-1,IF(AB20=YEAR($T$12),$T$12-1,IF(AB20=YEAR($T$13),$T$13-1,IF(AB20=YEAR($T$14),$T$14-1,IF(AB20=YEAR($T$15),$T$15-1,IF(AB20=YEAR($T$16),$T$16-1,IF(YEAR($N$6)=AB20,$N$6,DATE(AB20,12,31)))))))))))))","v":""},{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(AB20<YEAR($M$6),$M$6,IF(YEAR($N$6)>=AB20,DATE(AB20,1,1),\"\")))=\"\",\"\",IF(MONTH(1)=MONTH($V$6),\"\",IF(AND(AB20=YEAR($N$6),$V$6>$N$6),\"\",IF(AB20=YEAR($V$6),$V$6,IF(AB20=YEAR($T$12),$T$12,IF(AB20=YEAR($T$13),$T$13,IF(AB20=YEAR($T$14),$T$14,IF(AB20=YEAR($T$15),$T$15,IF(AB20=YEAR($T$16),$T$16,IF($N$6<$T$12,\"\",\"\"))))))))))","v":""},{"$f":"IF(AD22=\"\",\"\",IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(AB20<YEAR($M$6),$M$6,IF(YEAR($N$6)>=AB20,DATE(AB20,1,1),\"\")))=\"\",\"\",IF(MONTH(1)=MONTH($V$6),\"\",IF(IF(AND(AB20=YEAR($N$6),$V$6>$N$6),\"\",IF(AB20=YEAR($V$6),$V$6,IF(AB20=YEAR($T$12),$T$12,IF(AB20=YEAR($T$13),$T$13,IF(AB20=YEAR($T$14),$T$14,IF(AB20=YEAR($T$15),$T$15,IF(AB20=YEAR($T$16),$T$16,\"\")))))))=\"\",\"\",IF(YEAR($N$6)=AB20,$N$6,DATE(AB20,12,31))))))","v":""}]
[{"$nulls":9},{"$f":"IF(J22=\"\",0,(EOMONTH(J22,0)-J22+1)/(EOMONTH(J22,0)-EOMONTH(J22,-1))+(K22-EOMONTH(K22,-1))/(EOMONTH(K22,0)-EOMONTH(K22,-1))+MONTH(K22)-MONTH(J22)-1+(YEAR(K22)-YEAR(J22))*12)","v":{"$error":"#NUM!"}},{"$f":"IF(AND(DAY(J22)>1,MONTH(J22)<>MONTH(K22)),30-DAY(J22)+1,IF(J22=\"\",0,(IF(MONTH(J22)=MONTH(K22),IF(OR(K22=C57,K22=C58,K22=C59,K22=C60,K22=C61,K22=C62,K22=C63,K22=C64,K22=C65,K22=C66,K22=C67,K22=C68),30-DAY(J22)+1,IF(MONTH(J22)=MONTH(K22),DAY(K22)-DAY(J22)+1,0))))))","v":{"$error":"#VALUE!"}},{"$f":"IF(L22=\"\",0,(EOMONTH(L22,0)-L22+1)/(EOMONTH(L22,0)-EOMONTH(L22,-1))+(M22-EOMONTH(M22,-1))/(EOMONTH(M22,0)-EOMONTH(M22,-1))+MONTH(M22)-MONTH(L22)-1+(YEAR(M22)-YEAR(L22))*12)","v":{"$error":"#VALUE!"}},{"$f":"IF(L22=\"\",0,IF(AND(DAY(L22)=1,MONTH(L22)<>MONTH(M22)),30,IF(AND(DAY(L22)>1,MONTH(L22)<>MONTH(M22)),30-DAY(L22)+1,IF(MONTH(L22)=MONTH(M22),IF(OR(M22=C57,M22=C58,M22=C59,M22=C60,M22=C61,M22=C62,M22=C63,M22=C64,M22=C65,M22=C66,M22=C67,M22=C68),30-DAY(L22)+1,IF(MONTH(L22)=MONTH(M22),DAY(M22)-DAY(L22)+1,0))))))","v":{"$error":"#VALUE!"}},{"$f":"IF(N22=\"\",0,(EOMONTH(N22,0)-N22+1)/(EOMONTH(N22,0)-EOMONTH(N22,-1))+(O22-EOMONTH(O22,-1))/(EOMONTH(O22,0)-EOMONTH(O22,-1))+MONTH(O22)-MONTH(N22)-1+(YEAR(O22)-YEAR(N22))*12)","v":{"v":0,"d":"0.0"}},{"$f":"IF(N22=\"\",0,IF(AND(DAY(N22)=1,MONTH(N22)<>MONTH(O22)),30,IF(AND(DAY(N22)>1,MONTH(N22)<>MONTH(O22)),30-DAY(N22)+1,IF(MONTH(N22)=MONTH(O22),IF(OR(O22=C57,O22=C58,O22=C59,O22=C60,O22=C61,O22=C62,O22=C63,O22=C64,O22=C65,O22=C66,O22=C67,O22=C68),30-DAY(N22)+1,IF(MONTH(N22)=MONTH(O22),DAY(O22)-DAY(N22)+1,0))))))","v":0},{"$f":"IF(P22=\"\",0,(EOMONTH(P22,0)-P22+1)/(EOMONTH(P22,0)-EOMONTH(P22,-1))+(Q22-EOMONTH(Q22,-1))/(EOMONTH(Q22,0)-EOMONTH(Q22,-1))+MONTH(Q22)-MONTH(P22)-1+(YEAR(Q22)-YEAR(P22))*12)","v":{"v":0,"d":"0.0"}},{"$f":"IF(AND(DAY(P22)>1,MONTH(P22)<>MONTH(Q22)),30-DAY(P22)+1,IF(P22=\"\",0,(IF(MONTH(P22)=MONTH(Q22),IF(OR(Q22=R57,Q22=R58,Q22=R59,Q22=R60,Q22=R61,Q22=R62,Q22=R63,Q22=R64,Q22=R65,Q22=R66,Q22=R67,Q22=R68),30-DAY(P22)+1,IF(MONTH(P22)=MONTH(Q22),DAY(Q22)-DAY(P22)+1,0))))))","v":{"$error":"#VALUE!"}},{"$nulls":4},{"$f":"IF(V22=\"\",0,(EOMONTH(V22,0)-V22+1)/(EOMONTH(V22,0)-EOMONTH(V22,-1))+(W22-EOMONTH(W22,-1))/(EOMONTH(W22,0)-EOMONTH(W22,-1))+MONTH(W22)-MONTH(V22)-1+(YEAR(W22)-YEAR(V22))*12)","v":{"v":0,"d":"0.0"}},{"$f":"IF(V22=\"\",0,IF(AND(DAY(V22)=1,MONTH(V22)<>MONTH(W22)),30,IF(AND(DAY(V22)>1,MONTH(V22)<>MONTH(W22)),30-DAY(V22)+1,IF(MONTH(V22)=MONTH(W22),IF(OR(W22=R57,W22=R58,W22=R59,W22=R60,W22=R61,W22=R62,W22=R63,W22=R64,W22=R65,W22=R66,W22=R67,W22=R68),30-DAY(V22)+1,IF(MONTH(V22)=MONTH(W22),DAY(W22)-DAY(V22)+1,0))))))","v":0},null,null,{"$f":"IF(Z22=\"\",0,(EOMONTH(Z22,0)-Z22+1)/(EOMONTH(Z22,0)-EOMONTH(Z22,-1))+(AA22-EOMONTH(AA22,-1))/(EOMONTH(AA22,0)-EOMONTH(AA22,-1))+MONTH(AA22)-MONTH(Z22)-1+(YEAR(AA22)-YEAR(Z22))*12)","v":{"v":0,"d":"0.0"}},{"$f":"IF(Z22=\"\",0,IF(AND(DAY(Z22)=1,MONTH(Z22)<>MONTH(AA22)),30,IF(AND(DAY(Z22)>1,MONTH(Z22)<>MONTH(AA22)),30-DAY(Z22)+1,IF(MONTH(Z22)=MONTH(AA22),IF(OR(AA22=R57,AA22=R58,AA22=R59,AA22=R60,AA22=R61,AA22=R62,AA22=R63,AA22=R64,AA22=R65,AA22=R66,AA22=R67,AA22=R68),30-DAY(Z22)+1,IF(MONTH(Z22)=MONTH(AA22),DAY(AA22)-DAY(Z22)+1,0))))))","v":0},{"$f":"IF(AB22=\"\",0,(EOMONTH(AB22,0)-AB22+1)/(EOMONTH(AB22,0)-EOMONTH(AB22,-1))+(AC22-EOMONTH(AC22,-1))/(EOMONTH(AC22,0)-EOMONTH(AC22,-1))+MONTH(AC22)-MONTH(AB22)-1+(YEAR(AC22)-YEAR(AB22))*12)","v":{"v":0,"d":"0.0"}},{"$f":"IF(AND(DAY(AB22)>1,MONTH(AB22)<>MONTH(AC22)),30-DAY(AB22)+1,IF(AB22=\"\",0,(IF(MONTH(AB22)=MONTH(AC22),IF(OR(AC22=AH57,AC22=AH58,AC22=AH59,AC22=AH60,AC22=AH61,AC22=AH62,AC22=AH63,AC22=AH64,AC22=AH65,AC22=AH66,AC22=AH67,AC22=AH68),30-DAY(AB22)+1,IF(MONTH(AB22)=MONTH(AC22),DAY(AC22)-DAY(AB22)+1,0))))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AD22=\"\",0,(EOMONTH(AD22,0)-AD22+1)/(EOMONTH(AD22,0)-EOMONTH(AD22,-1))+(AE22-EOMONTH(AE22,-1))/(EOMONTH(AE22,0)-EOMONTH(AE22,-1))+MONTH(AE22)-MONTH(AD22)-1+(YEAR(AE22)-YEAR(AD22))*12)","v":{"v":0,"d":"0.0"}},{"$f":"IF(AD22=\"\",0,IF(AND(DAY(AD22)=1,MONTH(AD22)<>MONTH(AE22)),30,IF(AND(DAY(AD22)>1,MONTH(AD22)<>MONTH(AE22)),30-DAY(AD22)+1,IF(MONTH(AD22)=MONTH(AE22),IF(OR(AE22=AH57,AE22=AH58,AE22=AH59,AE22=AH60,AE22=AH61,AE22=AH62,AE22=AH63,AE22=AH64,AE22=AH65,AE22=AH66,AE22=AH67,AE22=AH68),30-DAY(AD22)+1,IF(MONTH(AD22)=MONTH(AE22),DAY(AE22)-DAY(AD22)+1,0))))))","v":0},{"$f":"IF(AF22=\"\",0,(EOMONTH(AF22,0)-AF22+1)/(EOMONTH(AF22,0)-EOMONTH(AF22,-1))+(AG22-EOMONTH(AG22,-1))/(EOMONTH(AG22,0)-EOMONTH(AG22,-1))+MONTH(AG22)-MONTH(AF22)-1+(YEAR(AG22)-YEAR(AF22))*12)","v":{"v":0,"d":"0.0"}},{"$f":"IF(AF22=\"\",0,IF(AND(DAY(AF22)=1,MONTH(AF22)<>MONTH(AG22)),30,IF(AND(DAY(AF22)>1,MONTH(AF22)<>MONTH(AG22)),30-DAY(AF22)+1,IF(MONTH(AF22)=MONTH(AG22),IF(OR(AG22=AH57,AG22=AH58,AG22=AH59,AG22=AH60,AG22=AH61,AG22=AH62,AG22=AH63,AG22=AH64,AG22=AH65,AG22=AH66,AG22=AH67,AG22=AH68),30-DAY(AF22)+1,IF(MONTH(AF22)=MONTH(AG22),DAY(AG22)-DAY(AF22)+1,0))))))","v":0}]
[null,"ENTGELT",{"$nulls":7},{"$f":"IF(J22=\"\",0,(J27*J31)*(J32+100%))","v":{"$error":"#N/A"}},null,{"$f":"IF(L22=\"\",0,(L27*L31)*(L32+100%))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(N22=\"\",0,(N27*N31)*(N32+100%))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(P22=\"\",0,(P27*P31)*(P32+100%))","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"IF(V22=\"\",0,(V27*V31)*(V32+100%))","v":{"v":0,"d":"0.00"}},{"$nulls":3},{"$f":"IF(Z22=\"\",0,(Z27*Z31)*(Z32+100%))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(AB22=\"\",0,(AB27*AB31)*(AB32+100%))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(AD22=\"\",0,(AD27*AD31)*(AD32+100%))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(AF22=\"\",0,(AF27*AF31)*(AF32+100%))","v":{"v":0,"d":"0.00"}}]
[null,"Entgeltgruppe",{"$nulls":7},{"$f":"IF(J22=\"\",\"\",P6)","v":"Bitte auswählen"},null,{"$f":"IF(L22=\"\",\"\",IF(IF(OR(ISBLANK(M6),ISBLANK(N6)),\"\",IF(AND(J20=YEAR($J$20),$V$6>$J$20),\"\",IF(J20=YEAR($V$6),$V$6,IF(J20=YEAR($T$12),$T$12,IF(J20=YEAR($T$13),$T$13,IF(J20=YEAR($T$14),$T$14,IF(J20=YEAR($T$15),$T$15,IF(J20=YEAR($T$16),$T$16,\"\"))))))))=\"\",\"\",$P$6))","v":{"$error":"#VALUE!"}},{"$nulls":3},{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(P20<YEAR($M$6),$M$6,IF(YEAR($N$6)>=P20,DATE(P20,1,1),\"\")))=\"\",\"\",$P$6)","v":""},{"$nulls":5},{"$f":"IF(OR(V22=$V$6,V22=$T$12,V22=$T$13,V22=$T$14,V22=$T$15,V22=$T$16),P25,\"\")","v":{"$error":"#VALUE!"}},{"$nulls":5},{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(AB20<YEAR($M$6),$M$6,IF(YEAR($N$6)>=AB20,DATE(AB20,1,1),\"\")))=\"\",\"\",$P$6)","v":""},null,{"$f":"IF(OR(AD22=$V$6,AD22=$T$12,AD22=$T$13,AD22=$T$14,AD22=$T$15,AD22=$T$16),AB25,\"\")","v":{"$error":"#VALUE!"}}]
[null,"Stufe1)",{"$nulls":7},{"$f":"IF(ISBLANK(Q6),\"\",Q6)","v":"Bitte auswählen"},null,{"$f":"IF(ISBLANK(V6),\"\",IF(L22=$V$6,$S$12,IF(L22=$T$12,$S$13,IF(L22=$T$13,$S$14,IF(L22=$T$14,$S$15,IF(L22=$T$15,$S$16,\"\"))))))","v":{"$error":"#VALUE!"}},{"$nulls":3},{"$f":"IF(P22=\"\",\"\",IF(P22=$V$6,S12,IF(YEAR(N6)<P20,\"\",IF(IF(L22=$V$6,$S$12,IF(L22=$T$12,$S$13,IF(L22=$T$13,$S$14,IF(L22=$T$14,$S$15,IF(L22=$T$15,$S$16,\"\")))))=\"\",J26,L26))))","v":""},{"$nulls":5},{"$f":"IF(V22=\"\",\"\",IF(ISBLANK(Q6),\"\",IF(V22=$V$6,$S$12,IF(V22=$T$12,$S$13,IF(V22=$T$13,$S$14,IF(V22=$T$14,$S$15,IF(V22=$T$15,$S$16,\"\")))))))","v":""},{"$nulls":5},{"$f":"IF(AB22=\"\",\"\",IF(AB22=$V$6,$S$12,IF(AB22=$T$12,$S$13,IF(AB22=$T$13,$S$14,IF(AB22=$T$14,$S$15,IF(AB22=$T$15,$S$16,IF(V26=\"\",P26,V26)))))))","v":""},null,{"$f":"IF(AD22=\"\",\"\",IF(ISBLANK(V6),\"\",IF(AD22=$V$6,$S$12,IF(AD22=$T$12,$S$13,IF(AD22=$T$13,$S$14,IF(AD22=$T$14,$S$15,IF(AD22=$T$15,$S$16,\"\")))))))","v":""}]
[null,"Entgelt ",{"$nulls":7},{"$f":"IF(ISERROR(INDEX(EntgelteJahr1,MATCH(J25,GruppeJahr1,0),MATCH(J26,StufeJahr1,0))),0,INDEX(EntgelteJahr1,MATCH(J25,GruppeJahr1,0),MATCH(J26,StufeJahr1,0)))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr1,MATCH(L25,GruppeJahr1,0),MATCH(L26,StufeJahr1,0))),0,INDEX(EntgelteJahr1,MATCH(L25,GruppeJahr1,0),MATCH(L26,StufeJahr1,0)))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr1,MATCH(N25,GruppeJahr1,0),MATCH(N26,StufeJahr1,0))),0,INDEX(EntgelteJahr1,MATCH(N25,GruppeJahr1,0),MATCH(N26,StufeJahr1,0)))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr2,MATCH(P25,GruppeJahr2,0),MATCH(P26,StufeJahr2,0))),0,INDEX(EntgelteJahr2,MATCH(P25,GruppeJahr2,0),MATCH(P26,StufeJahr2,0)))","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"IF(ISERROR(INDEX(EntgelteJahr2,MATCH(V25,GruppeJahr2,0),MATCH(V26,StufeJahr2,0))),0,INDEX(EntgelteJahr2,MATCH(V25,GruppeJahr2,0),MATCH(V26,StufeJahr2,0)))","v":{"v":0,"d":"0.00"}},{"$nulls":3},{"$f":"IF(ISERROR(INDEX(EntgelteJahr2,MATCH(Z25,GruppeJahr2,0),MATCH(Z26,StufeJahr2,0))),0,INDEX(EntgelteJahr2,MATCH(Z25,GruppeJahr2,0),MATCH(Z26,StufeJahr2,0)))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr3,MATCH(AB25,GruppeJahr3,0),MATCH(AB26,StufeJahr3,0))),0,INDEX(EntgelteJahr3,MATCH(AB25,GruppeJahr3,0),MATCH(AB26,StufeJahr3,0)))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr3,MATCH(AD25,GruppeJahr3,0),MATCH(AD26,StufeJahr3,0))),0,INDEX(EntgelteJahr3,MATCH(AD25,GruppeJahr3,0),MATCH(AD26,StufeJahr3,0)))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr3,MATCH(AF25,GruppeJahr3,0),MATCH(AF26,StufeJahr3,0))),0,INDEX(EntgelteJahr3,MATCH(AF25,GruppeJahr3,0),MATCH(AF26,StufeJahr3,0)))","v":{"v":0,"d":"0.00"}}]
[null,"Jahressonderzahlung (JSZ)2)",{"$nulls":7},{"$f":"IF(ISERROR(INDEX(JszJahr1,MATCH(J25,JszGrJahr1,0),MATCH(J26,JszStJahr1,0))),0,(INDEX(JszJahr1,MATCH(J25,JszGrJahr1,0),MATCH(J26,JszStJahr1,0))))","v":{"v":0,"d":"0.00%"}},null,{"$f":"IF(ISERROR(INDEX(JszJahr1,MATCH(L25,JszGrJahr1,0),MATCH(L26,JszStJahr1,0))),0,(INDEX(JszJahr1,MATCH(L25,JszGrJahr1,0),MATCH(L26,JszStJahr1,0))))","v":{"v":0,"d":"0.00%"}},null,{"$f":"IF(ISERROR(INDEX(JszJahr1,MATCH(N25,JszGrJahr1,0),MATCH(N26,JszStJahr1,0))),0,(INDEX(JszJahr1,MATCH(N25,JszGrJahr1,0),MATCH(N26,JszStJahr1,0))))","v":{"v":0,"d":"0.00%"}},null,{"$f":"IF(ISERROR(INDEX(JszJahr2,MATCH(P25,JszGrJahr2,0),MATCH(P26,JszStJahr2,0))),0,(INDEX(JszJahr2,MATCH(P25,JszGrJahr2,0),MATCH(P26,JszStJahr2,0))))","v":{"v":0,"d":"0.00%"}},{"$nulls":5},{"$f":"IF(ISERROR(INDEX(JszJahr2,MATCH(V25,JszGrJahr2,0),MATCH(V26,JszStJahr2,0))),0,(INDEX(JszJahr2,MATCH(V25,JszGrJahr2,0),MATCH(V26,JszStJahr2,0))))","v":{"v":0,"d":"0.00%"}},{"$nulls":3},{"$f":"IF(ISERROR(INDEX(JszJahr2,MATCH(Z25,JszGrJahr2,0),MATCH(Z26,JszStJahr2,0))),0,(INDEX(JszJahr2,MATCH(Z25,JszGrJahr2,0),MATCH(Z26,JszStJahr2,0))))","v":{"v":0,"d":"0.00%"}},null,{"$f":"IF(ISERROR(INDEX(JszJahr3,MATCH(AB25,JszGrJahr3,0),MATCH(AB26,JszStJahr3,0))),0,(INDEX(JszJahr3,MATCH(AB25,JszGrJahr3,0),MATCH(AB26,JszStJahr3,0))))","v":{"v":0,"d":"0.00%"}},null,{"$f":"IF(ISERROR(INDEX(JszJahr3,MATCH(AD25,JszGrJahr3,0),MATCH(AD26,JszStJahr3,0))),0,(INDEX(JszJahr3,MATCH(AD25,JszGrJahr3,0),MATCH(AD26,JszStJahr3,0))))","v":{"v":0,"d":"0.00%"}},null,{"$f":"IF(ISERROR(INDEX(JszJahr3,MATCH(AF25,JszGrJahr3,0),MATCH(AF26,JszStJahr3,0))),0,(INDEX(JszJahr3,MATCH(AF25,JszGrJahr3,0),MATCH(AF26,JszStJahr3,0))))","v":{"v":0,"d":"0.00%"}}]
[null,"Anspruch im Kalenderjahr vorhanden?",{"$nulls":7},{"$f":"IF(SUM(D68:F68)>0,\"ja\",\"nein\")","v":{"$error":"#VALUE!"}},{"$nulls":5},{"$f":"IF(SUM(S68:U68)>0,\"ja\",\"nein\")","v":"nein"},{"$nulls":11},{"$f":"IF(SUM(AI68:AK68)>0,\"ja\",\"nein\")","v":"nein"}]
[null,"regelmäßige Arbeitszeit Std./Woche (=100%)",{"$nulls":7},{"$f":"StundenJahr1","v":{"v":39,"d":"39.00"}},null,{"$f":"StundenJahr1","v":{"v":39,"d":"39.00"}},null,{"$f":"StundenJahr1","v":{"v":39,"d":"39.00"}},null,{"$f":"StundenJahr2","v":{"v":39,"d":"39.00"}},{"$nulls":5},{"$f":"StundenJahr2","v":{"v":39,"d":"39.00"}},{"$nulls":3},{"$f":"StundenJahr2","v":{"v":39,"d":"39.00"}},null,{"$f":"StundenJahr3","v":{"v":39,"d":"39.00"}},null,{"$f":"StundenJahr3","v":{"v":39,"d":"39.00"}},null,{"$f":"StundenJahr3","v":{"v":39,"d":"39.00"}}]
[null,"Anteil in % ( Std./ Woche)",{"$nulls":7},{"$f":"IF(J22=\"\",\"\",IF(YEAR(M6)<$J$20,\"\",$O$6))","v":{"v":0,"d":"0.00%"}},null,{"$f":"IF(L27>0,$O$6,0)","v":{"v":0,"d":"0.00%"}},{"$nulls":3},{"$f":"IF(YEAR($N$6)<$P$20,\"\",$O$6)","v":""},{"$nulls":5},{"$f":"IF(V27>0,$O$6,0)","v":{"v":0,"d":"0.00%"}},{"$nulls":5},{"$f":"IF(YEAR($N$6)<$AB$20,\"\",$O$6)","v":""},null,{"$f":"IF(AD27>0,$O$6,0)","v":{"v":0,"d":"0.00%"}}]
[null,"ggf. Kalkulation Tariferhöhung3)",{"$nulls":7},{"$f":"IF($X$5=TRUE,ZuschlagJahr1,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr1,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr1,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr2,0)","v":{"$error":"#N/A"}},{"$nulls":5},{"$f":"IF($X$5=TRUE,ZuschlagJahr2,0)","v":{"$error":"#N/A"}},{"$nulls":3},{"$f":"IF($X$5=TRUE,ZuschlagJahr2,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr3,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr3,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr3,0)","v":{"$error":"#N/A"}}]
[]
[{"$nulls":9},{"$f":"AB20+1","v":1903},{"$nulls":5},{"$f":"J34+1","v":1904},{"$nulls":11},{"$f":"P34+1","v":1905}]
[{"$nulls":9},"von","bis","von","bis","von","bis","von","bis",{"$nulls":4},"von","bis",null,null,"von","bis","von","bis","von","bis","von","bis"]
[null,"Zeitraum (z. B. 01.01.20XX bis 31.12.20XX)",{"$nulls":7},{"$f":"IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(J34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=J34,DATE(J34,1,1),\"\")))","v":""},{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(J34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=J34,DATE(J34,1,1),\"\")))=\"\",\"\",IF(AND(MONTH(1)=MONTH($V$6),J34=YEAR($N$6)),$N$6,IF(AND($V$6<$N$6,$N$6>$T$12,),$N$6,IF(MONTH(1)=MONTH($V$6),DATE(J34,12,31),IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(AND(J34=YEAR($N$6),$V$6>$N$6),$N$6,IF(J34=YEAR($V$6),$V$6-1,IF(J34=YEAR($T$12),$T$12-1,IF(J34=YEAR($T$13),$T$13-1,IF(J34=YEAR($T$14),$T$14-1,IF(J34=YEAR($T$15),$T$15-1,IF(J34=YEAR($T$16),$T$16-1,IF(YEAR($N$6)=J34,$N$6,DATE(J34,12,31))))))))))))))","v":""},{"$f":"IF(YEAR(N6)<J34,\"\",IF(OR(ISBLANK(M6),ISBLANK(N6)),\"\",IF(AND(J34=YEAR($N$6),$V$6>$N$6),\"\",IF(MONTH(1)=MONTH($V$6),\"\",IF(J34=YEAR($V$6),$V$6,IF(J34=YEAR($T$12),$T$12,IF(J34=YEAR($T$13),$T$13,IF(J34=YEAR($T$14),$T$14,IF(J34=YEAR($T$15),$T$15,IF(J34=YEAR($T$16),$T$16,IF($N$6<$T$12,\"\",\"\")))))))))))","v":""},{"$f":"IF(L36=\"\",\"\",IF(YEAR(N6)<J34,\"\",IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(MONTH(1)=MONTH($V$6),\"\",IF(IF(AND(J34=YEAR($N$6),$V$6>$N$6),\"\",IF(J34=YEAR($V$6),$V$6,IF(J34=YEAR($T$12),$T$12,IF(J34=YEAR($T$13),$T$13,IF(J34=YEAR($T$14),$T$14,IF(J34=YEAR($T$15),$T$15,IF(J34=YEAR($T$16),$T$16,\"\")))))))=\"\",\"\",IF(YEAR($N$6)=J34,$N$6,DATE(J34,12,31)))))))","v":""},null,null,{"$f":"IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(P34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=P34,DATE(P34,1,1),\"\")))","v":""},{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(P34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=P34,DATE(P34,1,1),\"\")))=\"\",\"\",IF(AND(MONTH(1)=MONTH($V$6),P34=YEAR($N$6)),$N$6,IF(AND($V$6<$N$6,$N$6>$T$12,),$N$6,IF(MONTH(1)=MONTH($V$6),DATE(P34,12,31),IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(AND(P34=YEAR($N$6),$V$6>$N$6),$N$6,IF(P34=YEAR($V$6),$V$6-1,IF(P34=YEAR($T$12),$T$12-1,IF(P34=YEAR($T$13),$T$13-1,IF(P34=YEAR($T$14),$T$14-1,IF(P34=YEAR($T$15),$T$15-1,IF(P34=YEAR($T$16),$T$16-1,IF(YEAR($N$6)=P34,$N$6,DATE(P34,12,31))))))))))))))","v":""},{"$nulls":4},{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(P34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=P34,DATE(P34,1,1),\"\")))=\"\",\"\",IF(MONTH(1)=MONTH($V$6),\"\",IF(AND(P34=YEAR($N$6),$V$6>$N$6),\"\",IF(P34=YEAR($V$6),$V$6,IF(P34=YEAR($T$12),$T$12,IF(P34=YEAR($T$13),$T$13,IF(P34=YEAR($T$14),$T$14,IF(P34=YEAR($T$15),$T$15,IF(P34=YEAR($T$16),$T$16,IF($N$6<$T$12,\"\",\"\"))))))))))","v":""},{"$f":"IF(V36=\"\",\"\",IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(P34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=P34,DATE(P34,1,1),\"\")))=\"\",\"\",IF(MONTH(1)=MONTH($V$6),\"\",IF(IF(AND(P34=YEAR($N$6),$V$6>$N$6),\"\",IF(P34=YEAR($V$6),$V$6,IF(P34=YEAR($T$12),$T$12,IF(P34=YEAR($T$13),$T$13,IF(P34=YEAR($T$14),$T$14,IF(P34=YEAR($T$15),$T$15,IF(P34=YEAR($T$16),$T$16,\"\")))))))=\"\",\"\",IF(YEAR($N$6)=P34,$N$6,DATE(P34,12,31))))))","v":""},{"$nulls":4},{"$f":"IF(AB34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=AB34,DATE(AB34,1,1),\"\"))","v":""},{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(AB34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=AB34,DATE(AB34,1,1),\"\")))=\"\",\"\",IF(AND(MONTH(1)=MONTH($V$6),AB34=YEAR($N$6)),$N$6,IF(AND($V$6<$N$6,$N$6>$T$12,),$N$6,IF(MONTH(1)=MONTH($V$6),DATE(AB34,12,31),IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(AND(AB34=YEAR($N$6),$V$6>$N$6),$N$6,IF(AB34=YEAR($V$6),$V$6-1,IF(AB34=YEAR($T$12),$T$12-1,IF(AB34=YEAR($T$13),$T$13-1,IF(AB34=YEAR($T$14),$T$14-1,IF(AB34=YEAR($T$15),$T$15-1,IF(AB34=YEAR($T$16),$T$16-1,IF(YEAR($N$6)=AB34,$N$6,DATE(AB34,12,31))))))))))))))","v":""},{"$f":"IF(IF(AB34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=AB34,DATE(AB34,1,1),\"\"))=\"\",\"\",IF(MONTH(1)=MONTH($V$6),\"\",IF(AND(AB34=YEAR($N$6),$V$6>$N$6),\"\",IF(AB34=YEAR($V$6),$V$6,IF(AB34=YEAR($T$12),$T$12,IF(AB34=YEAR($T$13),$T$13,IF(AB34=YEAR($T$14),$T$14,IF(AB34=YEAR($T$15),$T$15,IF(AB34=YEAR($T$16),$T$16,IF($N$6<$T$12,\"\",\"\"))))))))))","v":""},{"$f":"IF(AD36=\"\",\"\",IF(IF(AB34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=AB34,DATE(AB34,1,1),\"\"))=\"\",\"\",IF(MONTH(1)=MONTH($V$6),\"\",IF(IF(AND(AB34=YEAR($N$6),$V$6>$N$6),\"\",IF(AB34=YEAR($V$6),$V$6,IF(AB34=YEAR($T$12),$T$12,IF(AB34=YEAR($T$13),$T$13,IF(AB34=YEAR($T$14),$T$14,IF(AB34=YEAR($T$15),$T$15,IF(AB34=YEAR($T$16),$T$16,\"\")))))))=\"\",\"\",IF(YEAR($N$6)=AB34,$N$6,DATE(AB34,12,31))))))","v":""}]
[{"$nulls":9},{"$f":"IF(J36=\"\",0,(EOMONTH(J36,0)-J36+1)/(EOMONTH(J36,0)-EOMONTH(J36,-1))+(K36-EOMONTH(K36,-1))/(EOMONTH(K36,0)-EOMONTH(K36,-1))+MONTH(K36)-MONTH(J36)-1+(YEAR(K36)-YEAR(J36))*12)","v":{"v":0,"d":"0.0"}},{"$f":"IF(AND(DAY(J36)>1,MONTH(J36)<>MONTH(K36)),30-DAY(J36)+1,IF(J36=\"\",0,(IF(MONTH(J36)=MONTH(K36),IF(OR(K36=C77,K36=C78,K36=C79,K36=C80,K36=C81,K36=C82,K36=C83,K36=C84,K36=C85,K36=C86,K36=C87,K36=C88),30-DAY(J36)+1,IF(MONTH(J36)=MONTH(K36),DAY(K36)-DAY(J36)+1,0))))))","v":{"$error":"#VALUE!"}},{"$f":"IF(L36=\"\",0,(EOMONTH(L36,0)-L36+1)/(EOMONTH(L36,0)-EOMONTH(L36,-1))+(M36-EOMONTH(M36,-1))/(EOMONTH(M36,0)-EOMONTH(M36,-1))+MONTH(M36)-MONTH(L36)-1+(YEAR(M36)-YEAR(L36))*12)","v":{"v":0,"d":"0.0"}},{"$f":"IF(L36=\"\",0,IF(AND(DAY(L36)=1,MONTH(L36)<>MONTH(M36)),30,IF(AND(DAY(L36)>1,MONTH(L36)<>MONTH(M36)),30-DAY(L36)+1,IF(MONTH(L36)=MONTH(M36),IF(OR(M36=C77,M36=C78,M36=C79,M36=C80,M36=C81,M36=C82,M36=C83,M36=C84,M36=C85,M36=C86,M36=C87,M36=C88),30-DAY(L36)+1,IF(MONTH(L36)=MONTH(M36),DAY(M36)-DAY(L36)+1,0))))))","v":0},{"$f":"IF(N36=\"\",0,(EOMONTH(N36,0)-N36+1)/(EOMONTH(N36,0)-EOMONTH(N36,-1))+(O36-EOMONTH(O36,-1))/(EOMONTH(O36,0)-EOMONTH(O36,-1))+MONTH(O36)-MONTH(N36)-1+(YEAR(O36)-YEAR(N36))*12)","v":{"v":0,"d":"0.0"}},{"$f":"IF(N36=\"\",0,IF(AND(DAY(N36)=1,MONTH(N36)<>MONTH(O36)),30,IF(AND(DAY(N36)>1,MONTH(N36)<>MONTH(O36)),30-DAY(N36)+1,IF(MONTH(N36)=MONTH(O36),IF(OR(O36=C77,O36=C78,O36=C79,O36=C80,O36=C81,O36=C82,O36=C83,O36=C84,O36=C85,O36=C86,O36=C87,O36=C88),30-DAY(N36)+1,IF(MONTH(N36)=MONTH(O36),DAY(O36)-DAY(N36)+1,0))))))","v":0},{"$f":"IF(P36=\"\",0,(EOMONTH(P36,0)-P36+1)/(EOMONTH(P36,0)-EOMONTH(P36,-1))+(Q36-EOMONTH(Q36,-1))/(EOMONTH(Q36,0)-EOMONTH(Q36,-1))+MONTH(Q36)-MONTH(P36)-1+(YEAR(Q36)-YEAR(P36))*12)","v":{"v":0,"d":"0.0"}},{"$f":"IF(AND(DAY(P36)>1,MONTH(P36)<>MONTH(Q36)),30-DAY(P36)+1,IF(P36=\"\",0,(IF(MONTH(P36)=MONTH(Q36),IF(OR(Q36=R77,Q36=R78,Q36=R79,Q36=R80,Q36=R81,Q36=R82,Q36=R83,Q36=R84,Q36=R85,Q36=R86,Q36=R87,Q36=R88),30-DAY(P36)+1,IF(MONTH(P36)=MONTH(Q36),DAY(Q36)-DAY(P36)+1,0))))))","v":{"$error":"#VALUE!"}},{"$nulls":4},{"$f":"IF(V36=\"\",0,(EOMONTH(V36,0)-V36+1)/(EOMONTH(V36,0)-EOMONTH(V36,-1))+(W36-EOMONTH(W36,-1))/(EOMONTH(W36,0)-EOMONTH(W36,-1))+MONTH(W36)-MONTH(V36)-1+(YEAR(W36)-YEAR(V36))*12)","v":{"v":0,"d":"0.0"}},{"$f":"IF(V36=\"\",0,IF(AND(DAY(V36)=1,MONTH(V36)<>MONTH(W36)),30,IF(AND(DAY(V36)>1,MONTH(V36)<>MONTH(W36)),30-DAY(V36)+1,IF(MONTH(V36)=MONTH(W36),IF(OR(W36=R77,W36=R78,W36=R79,W36=R80,W36=R81,W36=R82,W36=R83,W36=R84,W36=R85,W36=R86,W36=R87,W36=R88),30-DAY(V36)+1,IF(MONTH(V36)=MONTH(W36),DAY(W36)-DAY(V36)+1,0))))))","v":0},null,null,{"$f":"IF(Z36=\"\",0,(EOMONTH(Z36,0)-Z36+1)/(EOMONTH(Z36,0)-EOMONTH(Z36,-1))+(AA36-EOMONTH(AA36,-1))/(EOMONTH(AA36,0)-EOMONTH(AA36,-1))+MONTH(AA36)-MONTH(Z36)-1+(YEAR(AA36)-YEAR(Z36))*12)","v":{"v":0,"d":"0.0"}},{"$f":"IF(Z36=\"\",0,IF(AND(DAY(Z36)=1,MONTH(Z36)<>MONTH(AA36)),30,IF(AND(DAY(Z36)>1,MONTH(Z36)<>MONTH(AA36)),30-DAY(Z36)+1,IF(MONTH(Z36)=MONTH(AA36),IF(OR(AA36=R77,AA36=R78,AA36=R79,AA36=R80,AA36=R81,AA36=R82,AA36=R83,AA36=R84,AA36=R85,AA36=R86,AA36=R87,AA36=R88),30-DAY(Z36)+1,IF(MONTH(Z36)=MONTH(AA36),DAY(AA36)-DAY(Z36)+1,0))))))","v":0},{"$f":"IF(AB36=\"\",0,(EOMONTH(AB36,0)-AB36+1)/(EOMONTH(AB36,0)-EOMONTH(AB36,-1))+(AC36-EOMONTH(AC36,-1))/(EOMONTH(AC36,0)-EOMONTH(AC36,-1))+MONTH(AC36)-MONTH(AB36)-1+(YEAR(AC36)-YEAR(AB36))*12)","v":{"v":0,"d":"0.0"}},{"$f":"IF(AND(DAY(AB36)>1,MONTH(AB36)<>MONTH(AC36)),30-DAY(AB36)+1,IF(AB36=\"\",0,(IF(MONTH(AB36)=MONTH(AC36),IF(OR(AC36=AH77,AC36=AH78,AC36=AH79,AC36=AH80,AC36=AH81,AC36=AH82,AC36=AH83,AC36=AH84,AC36=AH85,AC36=AH86,AC36=AH87,AC36=AH88),30-DAY(AB36)+1,IF(MONTH(AB36)=MONTH(AC36),DAY(AC36)-DAY(AB36)+1,0))))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AD36=\"\",0,(EOMONTH(AD36,0)-AD36+1)/(EOMONTH(AD36,0)-EOMONTH(AD36,-1))+(AE36-EOMONTH(AE36,-1))/(EOMONTH(AE36,0)-EOMONTH(AE36,-1))+MONTH(AE36)-MONTH(AD36)-1+(YEAR(AE36)-YEAR(AD36))*12)","v":{"v":0,"d":"0.0"}},{"$f":"IF(AD36=\"\",0,IF(AND(DAY(AD36)=1,MONTH(AD36)<>MONTH(AE36)),30,IF(AND(DAY(AD36)>1,MONTH(AD36)<>MONTH(AE36)),30-DAY(AD36)+1,IF(MONTH(AD36)=MONTH(AE36),IF(OR(AE36=AH77,AE36=AH78,AE36=AH79,AE36=AH80,AE36=AH81,AE36=AH82,AE36=AH83,AE36=AH84,AE36=AH85,AE36=AH86,AE36=AH87,AE36=AH88),30-DAY(AD36)+1,IF(MONTH(AD36)=MONTH(AE36),DAY(AE36)-DAY(AD36)+1,0))))))","v":0},{"$f":"IF(AF36=\"\",0,(EOMONTH(AF36,0)-AF36+1)/(EOMONTH(AF36,0)-EOMONTH(AF36,-1))+(AG36-EOMONTH(AG36,-1))/(EOMONTH(AG36,0)-EOMONTH(AG36,-1))+MONTH(AG36)-MONTH(AF36)-1+(YEAR(AG36)-YEAR(AF36))*12)","v":{"v":0,"d":"0.0"}},{"$f":"IF(AF36=\"\",0,IF(AND(DAY(AF36)=1,MONTH(AF36)<>MONTH(AG36)),30,IF(AND(DAY(AF36)>1,MONTH(AF36)<>MONTH(AG36)),30-DAY(AF36)+1,IF(MONTH(AF36)=MONTH(AG36),IF(OR(AG36=AH77,AG36=AH78,AG36=AH79,AG36=AH80,AG36=AH81,AG36=AH82,AG36=AH83,AG36=AH84,AG36=AH85,AG36=AH86,AG36=AH87,AG36=AH88),30-DAY(AF36)+1,IF(MONTH(AF36)=MONTH(AG36),DAY(AG36)-DAY(AF36)+1,0))))))","v":0}]
[null,"ENTGELT",{"$nulls":7},{"$f":"IF(J36=\"\",0,(J41*J45)*(J46+100%))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(L36=\"\",0,(L41*L45)*(L46+100%))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(N36=\"\",0,(N41*N45)*(N46+100%))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(P36=\"\",0,(P41*P45)*(P46+100%))","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"IF(V36=\"\",0,(V41*V45)*(V46+100%))","v":{"v":0,"d":"0.00"}},{"$nulls":3},{"$f":"IF(Z36=\"\",0,(Z41*Z45)*(Z46+100%))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(AB36=\"\",0,(AB41*AB45)*(AB46+100%))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(AD36=\"\",0,(AD41*AD45)*(AD46+100%))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(AF36=\"\",0,(AF41*AF45)*(AF46+100%))","v":{"v":0,"d":"0.00"}}]
[null,"Entgeltgruppe ",{"$nulls":7},{"$f":"IF(YEAR(N6)<J34,\"\",$P$6)","v":""},null,{"$f":"IF(OR(L36=$V$6,L36=$T$12,L36=$T$13,L36=$T$14,L36=$T$15,L36=$T$16),J39,\"\")","v":{"$error":"#VALUE!"}},{"$nulls":3},{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(P34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=P34,DATE(P34,1,1),\"\")))=\"\",\"\",$P$6)","v":""},{"$nulls":5},{"$f":"IF(OR(V36=$V$6,V36=$T$12,V36=$T$13,V36=$T$14,V36=$T$15,V36=$T$16),P39,\"\")","v":{"$error":"#VALUE!"}},{"$nulls":5},{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(AB34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=AB34,DATE(AB34,1,1),\"\")))=\"\",\"\",$P$6)","v":""},null,{"$f":"IF(OR(AD36=$V$6,AD36=$T$12,AD36=$T$13,AD36=$T$14,AD36=$T$15,AD36=$T$16),AB39,\"\")","v":{"$error":"#VALUE!"}}]
[null,"Stufe1)",{"$nulls":7},{"$f":"IF(J36=\"\",\"\",IF(J36=$V$6,$S$12,IF(J36=$T$12,$S$13,IF(J36=$T$13,$S$14,IF(J36=$T$14,$S$15,IF(J36=$T$15,$S$16,IF(AD26=\"\",AB26,AD26)))))))","v":""},null,{"$f":"IF(L36=\"\",\"\",IF(ISBLANK(Q6),\"\",IF(L36=$V$6,$S$12,IF(L36=$T$12,$S$13,IF(L36=$T$13,$S$14,IF(L36=$T$14,$S$15,IF(L36=$T$15,$S$16,\"\")))))))","v":""},{"$nulls":3},{"$f":"IF(P36=\"\",\"\",IF(P36=$V$6,$S$12,IF(P36=$T$12,$S$13,IF(P36=$T$13,$S$14,IF(P36=$T$14,$S$15,IF(P36=$T$15,$S$16,IF(L40=\"\",J40,L40)))))))","v":""},{"$nulls":5},{"$f":"IF(ISBLANK(Q6),\"\",IF(V36=$V$6,$S$12,IF(V36=$T$12,$S$13,IF(V36=$T$13,$S$14,IF(V36=$T$14,$S$15,IF(V36=$T$15,$S$16,\"\"))))))","v":{"$error":"#VALUE!"}},{"$nulls":5},{"$f":"IF(AB36=\"\",\"\",IF(AB36=$V$6,$S$12,IF(AB36=$T$12,$S$13,IF(AB36=$T$13,$S$14,IF(AB36=$T$14,$S$15,IF(AB36=$T$15,$S$16,IF(V40=\"\",P40,V40)))))))","v":""},null,{"$f":"IF(AD36=\"\",\"\",IF(ISBLANK(V24),\"\",IF(AD36=$V$6,$S$12,IF(AD36=$T$12,$S$13,IF(AD36=$T$13,$S$14,IF(AD36=$T$14,$S$15,IF(AD36=$T$15,$S$16,\"\")))))))","v":""}]
[null,"Entgelt ",{"$nulls":7},{"$f":"IF(ISERROR(INDEX(EntgelteJahr4,MATCH(J39,GruppeJahr4,0),MATCH(J40,StufeJahr4,0))),0,INDEX(EntgelteJahr4,MATCH(J39,GruppeJahr4,0),MATCH(J40,StufeJahr4,0)))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr4,MATCH(L39,GruppeJahr4,0),MATCH(L40,StufeJahr4,0))),0,INDEX(EntgelteJahr4,MATCH(L39,GruppeJahr4,0),MATCH(L40,StufeJahr4,0)))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr4,MATCH(N39,GruppeJahr4,0),MATCH(N40,StufeJahr4,0))),0,INDEX(EntgelteJahr4,MATCH(N39,GruppeJahr4,0),MATCH(N40,StufeJahr4,0)))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr5,MATCH(P39,GruppeJahr5,0),MATCH(P40,StufeJahr5,0))),0,INDEX(EntgelteJahr5,MATCH(P39,GruppeJahr5,0),MATCH(P40,StufeJahr5,0)))","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"IF(ISERROR(INDEX(EntgelteJahr5,MATCH(V39,GruppeJahr5,0),MATCH(V40,StufeJahr5,0))),0,INDEX(EntgelteJahr5,MATCH(V39,GruppeJahr5,0),MATCH(V40,StufeJahr5,0)))","v":{"v":0,"d":"0.00"}},{"$nulls":3},{"$f":"IF(ISERROR(INDEX(EntgelteJahr5,MATCH(Z39,GruppeJahr5,0),MATCH(Z40,StufeJahr5,0))),0,INDEX(EntgelteJahr5,MATCH(Z39,GruppeJahr5,0),MATCH(Z40,StufeJahr5,0)))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr6,MATCH(AB39,GruppeJahr6,0),MATCH(AB40,StufeJahr6,0))),0,INDEX(EntgelteJahr6,MATCH(AB39,GruppeJahr6,0),MATCH(AB40,StufeJahr6,0)))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr6,MATCH(AD39,GruppeJahr6,0),MATCH(AD40,StufeJahr6,0))),0,INDEX(EntgelteJahr6,MATCH(AD39,GruppeJahr6,0),MATCH(AD40,StufeJahr6,0)))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr6,MATCH(AF39,GruppeJahr6,0),MATCH(AF40,StufeJahr6,0))),0,INDEX(EntgelteJahr6,MATCH(AF39,GruppeJahr6,0),MATCH(AF40,StufeJahr6,0)))","v":{"v":0,"d":"0.00"}}]
[null,"Jahressonderzahlung (JSZ)2)",{"$nulls":7},{"$f":"IF(ISERROR(INDEX(JszJahr4,MATCH(J39,JszGrJahr4,0),MATCH(J40,JszStJahr4,0))),0,(INDEX(JszJahr4,MATCH(J39,JszGrJahr4,0),MATCH(J40,JszStJahr4,0))))","v":{"v":0,"d":"0.00%"}},null,{"$f":"IF(ISERROR(INDEX(JszJahr4,MATCH(L39,JszGrJahr4,0),MATCH(L40,JszStJahr4,0))),0,(INDEX(JszJahr4,MATCH(L39,JszGrJahr4,0),MATCH(L40,JszStJahr4,0))))","v":{"v":0,"d":"0.00%"}},null,{"$f":"IF(ISERROR(INDEX(JszJahr4,MATCH(N39,JszGrJahr4,0),MATCH(N40,JszStJahr4,0))),0,(INDEX(JszJahr4,MATCH(N39,JszGrJahr4,0),MATCH(N40,JszStJahr4,0))))","v":{"v":0,"d":"0.00%"}},null,{"$f":"IF(ISERROR(INDEX(JszJahr5,MATCH(P39,JszGrJahr5,0),MATCH(P40,JszStJahr5,0))),0,(INDEX(JszJahr5,MATCH(P39,JszGrJahr5,0),MATCH(P40,JszStJahr5,0))))","v":{"v":0,"d":"0.00%"}},{"$nulls":5},{"$f":"IF(ISERROR(INDEX(JszJahr5,MATCH(V39,JszGrJahr5,0),MATCH(V40,JszStJahr5,0))),0,(INDEX(JszJahr5,MATCH(V39,JszGrJahr5,0),MATCH(V40,JszStJahr5,0))))","v":{"v":0,"d":"0.00%"}},{"$nulls":3},{"$f":"IF(ISERROR(INDEX(JszJahr5,MATCH(Z39,JszGrJahr5,0),MATCH(Z40,JszStJahr5,0))),0,(INDEX(JszJahr5,MATCH(Z39,JszGrJahr5,0),MATCH(Z40,JszStJahr5,0))))","v":{"v":0,"d":"0.00%"}},null,{"$f":"IF(ISERROR(INDEX(JszJahr6,MATCH(AB39,JszGrJahr6,0),MATCH(AB40,JszStJahr6,0))),0,(INDEX(JszJahr6,MATCH(AB39,JszGrJahr6,0),MATCH(AB40,JszStJahr6,0))))","v":{"v":0,"d":"0.00%"}},null,{"$f":"IF(ISERROR(INDEX(JszJahr6,MATCH(AD39,JszGrJahr6,0),MATCH(AD40,JszStJahr6,0))),0,(INDEX(JszJahr6,MATCH(AD39,JszGrJahr6,0),MATCH(AD40,JszStJahr6,0))))","v":{"v":0,"d":"0.00%"}},null,{"$f":"IF(ISERROR(INDEX(JszJahr6,MATCH(AF39,JszGrJahr6,0),MATCH(AF40,JszStJahr6,0))),0,(INDEX(JszJahr6,MATCH(AF39,JszGrJahr6,0),MATCH(AF40,JszStJahr6,0))))","v":{"v":0,"d":"0.00%"}}]
[null,"Anspruch im Kalenderjahr vorhanden?",{"$nulls":7},{"$f":"IF(SUM(D88:F88)>0,\"ja\",\"nein\")","v":"nein"},{"$nulls":5},{"$f":"IF(SUM(S88:U88)>0,\"ja\",\"nein\")","v":"nein"},{"$nulls":11},{"$f":"IF(SUM(AI88:AK88)>0,\"ja\",\"nein\")","v":"nein"}]
[null,"regelmäßige Arbeitszeit Std./Woche (=100%)",{"$nulls":7},{"$f":"StundenJahr4","v":{"v":39,"d":"39.00"}},null,{"$f":"StundenJahr4","v":{"v":39,"d":"39.00"}},null,{"$f":"StundenJahr4","v":{"v":39,"d":"39.00"}},null,{"$f":"StundenJahr5","v":{"v":39,"d":"39.00"}},{"$nulls":5},{"$f":"StundenJahr5","v":{"v":39,"d":"39.00"}},{"$nulls":3},{"$f":"StundenJahr5","v":{"v":39,"d":"39.00"}},null,{"$f":"StundenJahr6","v":{"v":39,"d":"39.00"}},null,{"$f":"StundenJahr6","v":{"v":39,"d":"39.00"}},null,{"$f":"StundenJahr6","v":{"v":39,"d":"39.00"}}]
[null,"Anteil in % ( Std./ Woche)",{"$nulls":7},{"$f":"IF(YEAR($N$6)<$J$34,\"\",$O$6)","v":""},null,{"$f":"IF(L41>0,$O$6,0)","v":{"v":0,"d":"0.00%"}},{"$nulls":3},{"$f":"IF(YEAR($N$6)<$P$34,\"\",$O$6)","v":""},{"$nulls":5},{"$f":"IF(V41>0,$O$6,0)","v":{"v":0,"d":"0.00%"}},{"$nulls":5},{"$f":"IF(YEAR($N$6)<$AB$34,\"\",$O$6)","v":""},null,{"$f":"IF(AD41>0,$O$6,0)","v":{"v":0,"d":"0.00%"}}]
[null,"ggf. Kalkulation Tariferhöhung3)",{"$nulls":7},{"$f":"IF($X$5=TRUE,ZuschlagJahr4,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr4,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr4,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr5,0)","v":{"$error":"#N/A"}},{"$nulls":5},{"$f":"IF($X$5=TRUE,ZuschlagJahr5,0)","v":{"$error":"#N/A"}},{"$nulls":3},{"$f":"IF($X$5=TRUE,ZuschlagJahr5,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr6,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr6,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr6,0)","v":{"$error":"#N/A"}}]
[]
[null,"1) Stufendauer: Stufe 1 = 1 Jahr, Stufe 2 = 2 Jahre, Stufe 3 = 3 Jahre, Stufe 4 = 4 Jahre, Stufe 5 = 5 Jahre, Stufe 6 = für Immer"]
[null,"2) JSZ erfolgt nur, wenn die Person am 1. Dezember beschäftigt; E 1 bis E 8 = 95%; E 9 bis E 11 = 80%; E 12 und E 13 = 50%; E 14 und E 15 (Ü) = 35%; E 13 Ü, Stufe 4, 5 und 6 = 35% (Die JSZ wurde für die Jahre 2019 bis 2022 auf dem Niveu von 2018 eingefroren)"]
[null,"3) Der derzeitige Tarifvertrag gilt bis zum 31.01.2028! Ab dem 01.02.2028 wird, falls angegeben, mit einer jährlichen kalkulatorischen Tariferhöhung  in Höhe von 3 % gerechnet."]
[null,"2) Der derzeitige Tarifvertrag gilt bis zum 31.01.2028! Ab dem 01.02.2028 wird, falls angegeben, mit einer jährlichen kalkulatorischen Tariferhöhung  in Höhe von 3 % gerechnet."]
[null,"Monate Gesamt",{"$nulls":4},{"$f":"G55+V55+AL55+G75+V75+AL75","v":{"$error":"#NUM!"}}]
[]
[]
[null,"Monate",{"$nulls":4},{"$f":"J23+L23+N23","v":{"$error":"#NUM!"}},{"$nulls":8},"Monate",{"$nulls":5},{"$f":"P23+V23+Z23","v":{"v":0,"d":"0.0"}},{"$nulls":9},"Monate",{"$nulls":5},{"$f":"AB23+AD23+AF23","v":{"v":0,"d":"0.0"}}]
[null,{"$f":"J20","v":{"v":1900,"d":"Jahr 1900"}},"Jahr_Monat","Tage1","Tage2","Tage3","Brutto","Jahressonderz.","MZ","JSZ","AGA","VZ","LUK","Gesamt",null,{"$f":"B56+1","v":{"v":1901,"d":"Jahr 1901"}},null,"Jahr_Monat","Tage1","Tage2","Tage3","Brutto",null,"Jahressonderz.","MZ","JSZ","AGA","VZ","LUK","Gesamt",null,{"$f":"P56+1","v":{"v":1902,"d":"Jahr 1902"}},null,"Jahr_Monat","Tage1","Tage2","Tage3","Brutto",null,"Jahressonderz.","MZ","JSZ","AGA","VZ","LUK","Gesamt"]
[null,"Jan",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),0)","v":"1900-01-31"},{"$f":"IF($J$22=\"\",0,IF(AND(DAY($J$22)>1,MONTH(C57)=MONTH($J$22)),$K$23,IF(AND(C57>=$J$22,C57<=$K$22),30,IF((MONTH(C57)=MONTH($K$22)),DAY($K$22),0))))","v":{"$error":"#VALUE!"}},{"$f":"IF($L$22=\"\",0,IF(C57<$L$22,0,IF(AND(MONTH($L$22)=MONTH($M$22),MONTH(C57)=MONTH($M$22)),$M$23,IF(AND(MONTH($L$22)<>MONTH($M$22),MONTH(C57)=MONTH($L$22)),$M$23,IF(AND(D57>0,DAY($J$22)>1,MONTH($J$22)=MONTH($K$22)),30-D57-DAY($J$22)+1,IF(AND(D57>0,DAY($J$22)>1),30-D57,(IF(D57>0,30-D57,IF(AND(C57>=$L$22,C57<=$M$22),30,IF((MONTH(C57)=MONTH($M$22)),DAY($M$22),0))))))))))","v":{"$error":"#VALUE!"}},{"$f":"IF($N$22=\"\",0,IF(C57<$N$22,0,IF(AND(MONTH($N$22)=MONTH($O$22),MONTH(C57)=MONTH($O$22)),$O$23,IF(AND(MONTH($N$22)<>MONTH($O$22),MONTH(C57)=MONTH($N$22)),$O$23,IF(AND(E57>0,MONTH($N$22)=MONTH($M$22)),30-DAY($M$22),(IF(E57>0,30-D57-E57,IF(AND(C57>=$N$22,C57<=$O$22),30,IF((MONTH(C57)=MONTH($O$22)),DAY($O$22),0)))))))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($B$56=2026,((D57*$J$24/30)+(E57*$L$24/30)+(F57*$N$24/30))*100/102.8,\nIF($B$56=2027,((D57*$J$24/30)+(E57*$L$24/30)+(F57*$N$24/30))*100/102,\nIF(AND($B$56=2028,$X$5=TRUE),((D57*$J$24/30)+(E57*$L$24/30)+(F57*$N$24/30))*100/102,\n(D57*$J$24/30)+(E57*$L$24/30)+(F57*$N$24/30))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(SUM(D57:F57)=30,F57>0),$N$24*$N$28,IF(AND(SUM(D57:F57)=30,E57>0),$L$24*$L$28,IF(AND(SUM(D57:F57)=30,D57>0),$J$24*$J$28,\"\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($X$9=TRUE,G57>0,$B$56<>2026),(MZJahr1*$O$10),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(G57=0,0,IF(AND($J$29=\"ja\",$X$6=TRUE),(AVERAGE($H$63:$H$68))/12*COUNTIFS($G$57:$G$68,\">0\"),IF(AND($X$6=TRUE,$J$29=\"nein\"),(AVERAGE($H$57:$H$68)/12)*COUNTIFS($G$57:$G$68,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),$J$29=\"ja\"),(AVERAGE($H$63:$H$68))/12*COUNTIFS($G$57:$G$68,\">0\"),0)))/COUNTIFS($G$57:$G$68,\">0\"))","v":{"$error":"#VALUE!"}},{"$f":"IF((G57)>=Bmg2Jahr1,AGHBTR_Jahr1,IF((G57)>=Bmg1Jahr1,(RvBeitrJahr1*(G57+J57))+(AvBeitrJahr1*(G57+J57))+(U2UmlJahr1*(G57+J57))+HBetrKVJahr1+HBetrPVJahr1,AGBTR_Jahr1*(G57+J57)))","v":{"$error":"#VALUE!"}},{"$f":"IF($X$8=TRUE,VZunbDM1*(G57+J57+K57+I57-U2UmlJahr1*(G57+J57)),VzDmJahr1*(G57+J57))","v":{"$error":"#N/A"}},{"$f":"IF(G57>0,(LukJahr1*$W$6),0)","v":{"$error":"#VALUE!"}},{"$f":"SUM(G57,J57,K57,L57,M57+I57)","v":{"$error":"#VALUE!"}},null,"Jan",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),0)","v":"1901-01-31"},{"$f":"IF($P$22=\"\",0,IF(AND(DAY($P$22)>1,MONTH(R57)=MONTH($P$22)),$Q$23,IF(AND(R57>=$P$22,R57<=$Q$22),30,IF((MONTH(R57)=MONTH($Q$22)),DAY($Q$22),0))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($V$22=\"\",0,IF(R57<$V$22,0,IF(AND(MONTH($V$22)=MONTH($W$22),MONTH(R57)=MONTH($W$22)),$W$23,IF(AND(MONTH($V$22)<>MONTH($W$22),MONTH(R57)=MONTH($V$22)),$W$23,IF(AND(S57>0,DAY($P$22)>1,MONTH($P$22)=MONTH($Q$22)),30-S57-DAY($P$22)+1,IF(AND(S57>0,DAY($P$22)>1),30-S57,(IF(S57>0,30-S57,IF(AND(R57>=$V$22,R57<=$W$22),30,IF((MONTH(R57)=MONTH($W$22)),DAY($W$22),0))))))))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($Z$22=\"\",0,IF(R57<$Z$22,0,IF(AND(MONTH($Z$22)=MONTH($AA$22),MONTH(R57)=MONTH($AA$22)),$AA$23,IF(AND(MONTH($Z$22)<>MONTH($AA$22),MONTH(R57)=MONTH($Z$22)),$AA$23,IF(AND(T57>0,MONTH($Z$22)=MONTH($W$22)),30-DAY($W$22),(IF(T57>0,30-S57-T57,IF(AND(R57>=$Z$22,R57<=$AA$22),30,IF((MONTH(R57)=MONTH($AA$22)),DAY($AA$22),0)))))))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($P$56=2027,((S57*$P$24/30)+(T57*$V$24/30)+(U57*$Z$24/30))*100/102,\nIF(AND($P$56=2028,$X$5=TRUE),((S57*$P$24/30)+(T57*$V$24/30)+(U57*$Z$24/30))*100/102,\n(S57*$P$24/30)+(T57*$V$24/30)+(U57*$Z$24/30)))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(AND(SUM(S57:U57)=30,U57>0),$Z$24*$Z$28,IF(AND(SUM(S57:U57)=30,T57>0),$V$24*$V$28,IF(AND(SUM(S57:U57)=30,S57>0),$P$24*$P$28,\"\")))","v":""},{"$f":"IF(AND($X$9=TRUE,V57>0),(MZJahr2*$O$10),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(V57=0,0,IF(AND($P$29=\"ja\",$X$6=TRUE),(AVERAGE($X$63:$X$68))/12*COUNTIFS($V$57:$W$68,\">0\"),IF(AND($X$6=TRUE,$P$29=\"nein\"),(AVERAGE($X$57:$X$68)/12)*COUNTIFS($V$57:$W$68,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),$P$29=\"ja\"),(AVERAGE($X$63:$X$68))/12*COUNTIFS($V$57:$W$68,\">0\"),0)))/COUNTIFS($V$57:$W$68,\">0\"))","v":{"v":0,"d":"0.00"}},{"$f":"IF((V57)>=Bmg2Jahr2,AGHBTR_Jahr2,IF((V57)>=Bmg1Jahr2,(RvBeitrJahr2*(V57+Z57))+(AvBeitrJahr2*(V57+Z57))+(U2UmlJahr2*(V57+Z57))+HBetrKVJahr2+HBetrPVJahr2,AGBTR_Jahr2*(V57+Z57)))","v":{"$error":"#N/A"}},{"$f":"IF($X$8=TRUE,VZunbDM1*(U57+Y57+Z57+AA57-U2UmlJahr1*(V57+Z57)),VzDmJahr1*(V57+Z57))","v":{"$error":"#N/A"}},{"$f":"IF(V57>0,(LukJahr2*$W$6),0)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(V57,Z57,AA57,AB57,AC57+Y57)","v":{"$error":"#N/A"}},null,"Jan",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),0)","v":"1902-01-31"},{"$f":"IF($AB$22=\"\",0,IF(AND(DAY($AB$22)>1,MONTH(AH57)=MONTH($AB$22)),$AC$23,IF(AND(AH57>=$AB$22,AH57<=$AC$22),30,IF((MONTH(AH57)=MONTH($AC$22)),DAY($AC$22),0))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($AD$22=\"\",0,IF(AH57<$AD$22,0,IF(AND(MONTH($AD$22)=MONTH($AE$22),MONTH(AH57)=MONTH($AE$22)),$AE$23,IF(AND(MONTH($AD$22)<>MONTH($AE$22),MONTH(AH57)=MONTH($AD$22)),$AE$23,IF(AND(AI57>0,DAY($AB$22)>1,MONTH($AB$22)=MONTH($AC$22)),30-AI57-DAY($AB$22)+1,IF(AND(AI57>0,DAY($AB$22)>1),30-AI57,(IF(AI57>0,30-AI57,IF(AND(AH57>=$AD$22,AH57<=$AE$22),30,IF((MONTH(AH57)=MONTH($AE$22)),DAY($AE$22),0))))))))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($AF$22=\"\",0,IF(AH57<$AF$22,0,IF(AND(MONTH($AF$22)=MONTH($AG$22),MONTH(AH57)=MONTH($AG$22)),$AG$23,IF(AND(MONTH($AF$22)<>MONTH($AG$22),MONTH(AH57)=MONTH($AF$22)),$AG$23,IF(AND(AJ57>0,MONTH($AF$22)=MONTH($AE$22)),30-DAY($AE$22),(IF(AJ57>0,30-AI57-AJ57,IF(AND(AH57>=$AF$22,AH57<=$AG$22),30,IF((MONTH(AH57)=MONTH($AG$22)),DAY($AG$22),0)))))))))","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($AF$56=2028,$X$5=TRUE),((AI57*$AB$24/30)+(AJ57*$AD$24/30)+(AK57*$AF$24/30))*100/102,(AI57*$AB$24/30)+(AJ57*$AD$24/30)+(AK57*$AF$24/30))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(AND(SUM(AI57:AK57)=30,AK57>0),$AF$24*$AF$28,IF(AND(SUM(AI57:AK57)=30,AJ57>0),$AD$24*$AD$28,IF(AND(SUM(AI57:AK57)=30,AI57>0),$AB$24*$AB$28,\"\")))","v":""},{"$f":"IF(AND($X$9=TRUE,AL57>0),(MZJahr3*$O$10),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AL57=0,0,IF(AND($AB$29=\"ja\",$X$6=TRUE),(AVERAGE($AN$63:$AN$68))/12*COUNTIFS($AL$57:$AM$68,\">0\"),IF(AND($X$6=TRUE,$AB$29=\"nein\"),(AVERAGE($AN$57:$AN$68)/12)*COUNTIFS($AL$57:$AM$68,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),$AB$29=\"ja\"),(AVERAGE($AN$63:$AN$68))/12*COUNTIFS($AL$57:$AM$68,\">0\"),0)))/COUNTIFS($AL$57:$AM$68,\">0\"))","v":{"v":0,"d":"0.00"}},{"$f":"IF((AL57)>=Bmg2Jahr3,AGHBTR_Jahr3,IF((AL57)>=Bmg1Jahr3,(RvBeitrJahr3*(AL57+AP57))+(AvBeitrJahr3*(AL57+AP57))+(U2UmlJahr3*(AL57+AP57))+HBetrKVJahr3+HBetrPVJahr3,AGBTR_Jahr3*(AL57+AP57)))","v":{"$error":"#N/A"}},{"$f":"IF($X$8=TRUE,VZunbDM1*(AK57+AO57+AP57+AQ57-U2UmlJahr1*(AL57+AP57)),VzDmJahr1*(AL57+AP57))","v":{"$error":"#N/A"}},{"$f":"IF(AL57>0,(LukJahr3*$W$6),0)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AL57,AP57,AQ57,AR57,AS57+AO57)","v":{"$error":"#N/A"}}]
[null,"Feb",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),1)","v":"1900-02-28"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF($N$22=\"\",0,IF(C58<$N$22,0,IF(AND(MONTH($N$22)=MONTH($O$22),MONTH(C58)=MONTH($O$22)),$O$23,IF(AND(MONTH($N$22)<>MONTH($O$22),MONTH(C58)=MONTH($N$22)),$O$23,IF(AND(E58>0,MONTH($N$22)=MONTH($M$22)),30-DAY($M$22),(IF(E58>0,30-D58-E58,IF(AND(C58>=$N$22,C58<=$O$22),30,IF((MONTH(C58)=MONTH($O$22)),DAY($O$22),0)))))))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($B$56=2026,((D58*$J$24/30)+(E58*$L$24/30)+(F58*$N$24/30))*100/102.8,\nIF($B$56=2027,((D58*$J$24/30)+(E58*$L$24/30)+(F58*$N$24/30))*100/102,\nIF(AND($B$56=2028,$X$5=TRUE),((D58*$J$24/30)+(E58*$L$24/30)+(F58*$N$24/30))*100/102,\n(D58*$J$24/30)+(E58*$L$24/30)+(F58*$N$24/30))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(AND($X$9=TRUE,G58>0,$B$56<>2026),(MZJahr1*$O$10),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(G58=0,0,IF(AND($J$29=\"ja\",$X$6=TRUE),(AVERAGE($H$63:$H$68))/12*COUNTIFS($G$57:$G$68,\">0\"),IF(AND($X$6=TRUE,$J$29=\"nein\"),(AVERAGE($H$57:$H$68)/12)*COUNTIFS($G$57:$G$68,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),$J$29=\"ja\"),(AVERAGE($H$63:$H$68))/12*COUNTIFS($G$57:$G$68,\">0\"),0)))/COUNTIFS($G$57:$G$68,\">0\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$f":"SUM(G58,J58,K58,L58,M58+I58)","v":{"$error":"#VALUE!"}},null,"Feb",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),1)","v":"1901-02-28"},{"$f":"IF($P$22=\"\",0,IF(AND(DAY($P$22)>1,MONTH(R58)=MONTH($P$22)),$Q$23,IF(AND(R58>=$P$22,R58<=$Q$22),30,IF((MONTH(R58)=MONTH($Q$22)),DAY($Q$22),0))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($V$22=\"\",0,IF(R58<$V$22,0,IF(AND(MONTH($V$22)=MONTH($W$22),MONTH(R58)=MONTH($W$22)),$W$23,IF(AND(MONTH($V$22)<>MONTH($W$22),MONTH(R58)=MONTH($V$22)),$W$23,IF(AND(S58>0,DAY($P$22)>1,MONTH($P$22)=MONTH($Q$22)),30-S58-DAY($P$22)+1,IF(AND(S58>0,DAY($P$22)>1),30-S58,(IF(S58>0,30-S58,IF(AND(R58>=$V$22,R58<=$W$22),30,IF((MONTH(R58)=MONTH($W$22)),DAY($W$22),0))))))))))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF($P$56=2027,((S58*$P$24/30)+(T58*$V$24/30)+(U58*$Z$24/30))*100/102,\nIF(AND($P$56=2028,$X$5=TRUE),((S58*$P$24/30)+(T58*$V$24/30)+(U58*$Z$24/30))*100/102,\n(S58*$P$24/30)+(T58*$V$24/30)+(U58*$Z$24/30)))","v":{"v":0,"d":"0.00"}},null,"",{"v":0,"d":"0.00"},{"$f":"IF(V58=0,0,IF(AND($P$29=\"ja\",$X$6=TRUE),(AVERAGE($X$63:$X$68))/12*COUNTIFS($V$57:$W$68,\">0\"),IF(AND($X$6=TRUE,$P$29=\"nein\"),(AVERAGE($X$57:$X$68)/12)*COUNTIFS($V$57:$W$68,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),$P$29=\"ja\"),(AVERAGE($X$63:$X$68))/12*COUNTIFS($V$57:$W$68,\">0\"),0)))/COUNTIFS($V$57:$W$68,\">0\"))","v":{"v":0,"d":"0.00"}},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$f":"SUM(V58,Z58,AA58,AB58,AC58+Y58)","v":{"$error":"#N/A"}},null,"Feb",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),1)","v":"1902-02-28"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"$f":"IF(AL58=0,0,IF(AND($AB$29=\"ja\",$X$6=TRUE),(AVERAGE($AN$63:$AN$68))/12*COUNTIFS($AL$57:$AM$68,\">0\"),IF(AND($X$6=TRUE,$AB$29=\"nein\"),(AVERAGE($AN$57:$AN$68)/12)*COUNTIFS($AL$57:$AM$68,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),$AB$29=\"ja\"),(AVERAGE($AN$63:$AN$68))/12*COUNTIFS($AL$57:$AM$68,\">0\"),0)))/COUNTIFS($AL$57:$AM$68,\">0\"))","v":{"v":0,"d":"0.00"}},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$f":"SUM(AL58,AP58,AQ58,AR58,AS58+AO58)","v":{"$error":"#N/A"}}]
[null,"Mrz",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),2)","v":"1900-03-31"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"v":0,"d":"0.00"},{"$f":"IF($B$56=2026,((D59*$J$24/30)+(E59*$L$24/30)+(F59*$N$24/30))*100/102.8,\nIF(AND($B$56=2028,$X$5=TRUE),((D59*$J$24/30)+(E59*$L$24/30)+(F59*$N$24/30))*100/102,\n(D59*$J$24/30)+(E59*$L$24/30)+(F59*$N$24/30)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(AND($X$9=TRUE,G59>0,$B$56<>2026),(MZJahr1*$O$10),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Mrz",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),2)","v":"1901-03-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(AND($P$56=2028,$X$5=TRUE),((S59*$P$24/30)+(T59*$V$24/30)+(U59*$Z$24/30))*100/102,\n(S59*$P$24/30)+(T59*$V$24/30)+(U59*$Z$24/30))","v":{"v":0,"d":"0.00"}},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Mrz",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),2)","v":"1902-03-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[null,"Apr",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),3)","v":"1900-04-30"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"v":0,"d":"0.00"},{"$f":"IF(AND($B$56=2028,$X$5=TRUE),((D60*$J$24/30)+(E60*$L$24/30)+(F60*$N$24/30))*100/102,\n(D60*$J$24/30)+(E60*$L$24/30)+(F60*$N$24/30))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(AND($X$9=TRUE,G60>0),(MZJahr1*$O$10),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Apr",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),3)","v":"1901-04-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(AND($P$56=2028,$X$5=TRUE),((S60*$P$24/30)+(T60*$V$24/30)+(U60*$Z$24/30))*100/102,\n(S60*$P$24/30)+(T60*$V$24/30)+(U60*$Z$24/30))","v":{"v":0,"d":"0.00"}},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Apr",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),3)","v":"1902-04-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[null,"Mai",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),4)","v":"1900-05-31"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"v":0,"d":"0.00"},{"$f":"IF(AND($B$56=2028,$X$5=TRUE),((D61*$J$24/30)+(E61*$L$24/30)+(F61*$N$24/30))*100/102,\n(D61*$J$24/30)+(E61*$L$24/30)+(F61*$N$24/30))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Mai",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),4)","v":"1901-05-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(AND($P$56=2028,$X$5=TRUE),((S61*$P$24/30)+(T61*$V$24/30)+(U61*$Z$24/30))*100/102,\n(S61*$P$24/30)+(T61*$V$24/30)+(U61*$Z$24/30))","v":{"v":0,"d":"0.00"}},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Mai",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),4)","v":"1902-05-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[null,"Jun",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),5)","v":"1900-06-30"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"v":0,"d":"0.00"},{"$f":"IF(AND($B$56=2028,$X$5=TRUE),((D62*$J$24/30)+(E62*$L$24/30)+(F62*$N$24/30))*100/102,\n(D62*$J$24/30)+(E62*$L$24/30)+(F62*$N$24/30))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Jun",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),5)","v":"1901-06-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(AND($P$56=2028,$X$5=TRUE),((S62*$P$24/30)+(T62*$V$24/30)+(U62*$Z$24/30))*100/102,\n(S62*$P$24/30)+(T62*$V$24/30)+(U62*$Z$24/30))","v":{"v":0,"d":"0.00"}},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Jun",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),5)","v":"1902-06-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[null,"Jul",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),6)","v":"1900-07-31"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"v":0,"d":"0.00"},{"$f":"(D63*$J$24/30)+(E63*$L$24/30)+(F63*$N$24/30)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Jul",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),6)","v":"1901-07-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"(S63*$P$24/30)+(T63*$V$24/30)+(U63*$Z$24/30)","v":{"v":0,"d":"0.00"}},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Jul",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),6)","v":"1902-07-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"(AI63*$AB$24/30)+(AJ63*$AD$24/30)+(AK63*$AF$24/30)","v":{"v":0,"d":"0.00"}},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[null,"Aug",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),7)","v":"1900-08-31"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"v":0,"d":"0.00"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Aug",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),7)","v":"1901-08-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Aug",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),7)","v":"1902-08-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[null,"Sep",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),8)","v":"1900-09-30"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"v":0,"d":"0.00"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Sep",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),8)","v":"1901-09-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"IF(AND(SUM(S65:U65)=30,U65>0),$Z$24*$Z$28,IF(AND(SUM(S65:U65)=30,T65>0),$V$24*$V$28,IF(AND(SUM(S65:U65)=30,S65>0),$P$24*$P$28,\"\")))","v":""},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Sep",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),8)","v":"1902-09-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[null,"Okt",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),9)","v":"1900-10-31"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"v":0,"d":"0.00"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Okt",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),9)","v":"1901-10-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Okt",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),9)","v":"1902-10-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[null,"Nov",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),10)","v":"1900-11-30"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"v":0,"d":"0.00"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Nov",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),10)","v":"1901-11-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"(S67*$P$24/30)+(T67*$V$24/30)+(U67*$Z$24/30)","v":{"v":0,"d":"0.00"}},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Nov",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),10)","v":"1902-11-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[null,"Dez",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),11)","v":"1900-12-31"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"v":0,"d":"0.00"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Dez",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),11)","v":"1901-12-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Dez",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),11)","v":"1902-12-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[null,"Summe Jahr",{"$nulls":4},{"$f":"SUM(G57:G68)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(I57:I68)","v":{"$error":"#VALUE!"}},{"$f":"SUM(J57:J68)","v":{"$error":"#VALUE!"}},{"$f":"SUM(K57:K68)","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"JSZ Gesamt","Summe Jahr",{"$nulls":5},{"$f":"SUM(V57:V68)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(Y57:Y68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Z57:Z68)","v":{"v":0,"d":"0.00"}},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},"JSZ Gesamt","Summe Jahr",{"$nulls":5},{"$f":"SUM(AL57:AL68)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(AO57:AO68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AP57:AP68)","v":{"v":0,"d":"0.00"}},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},"JSZ Gesamt"]
[{"$nulls":6},"JSZ mtl.",{"$f":"IF(AND(J29=\"ja\",$X$6=TRUE),(AVERAGE(H63:H68))/12*COUNTIFS(G57:G68,\">0\"),IF(AND($X$6=TRUE,J29=\"nein\"),(AVERAGE(H57:H68)/12)*COUNTIFS(G57:G68,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),J29=\"ja\"),(AVERAGE(H63:H68))/12*COUNTIFS(G57:G68,\">0\"),0)))","v":{"$error":"#VALUE!"}},null,{"$f":"IFERROR((SUM(J57:J68)/COUNTIFS(J57:J68,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"$f":"J70*AGBTR_Jahr1","v":{"$error":"#N/A"}},{"$f":"J70*VZunbDM1","v":{"$error":"#N/A"}},"mtl. JSZ ",{"$f":"SUM(J70:L70)","v":{"$error":"#N/A"}},{"$f":"N70*COUNTIFS(J57:J68,\">0\")","v":{"$error":"#N/A"}},{"$nulls":6},"JSZ mtl.",null,{"$f":"IF(AND(P29=\"ja\",$X$6=TRUE),(AVERAGE(X63:X68))/12*COUNTIFS(V57:W68,\">0\"),IF(AND($X$6=TRUE,P29=\"nein\"),(AVERAGE(X57:X68)/12)*COUNTIFS(V57:W68,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),P29=\"ja\"),(AVERAGE(X63:X68))/12*COUNTIFS(V57:W68,\">0\"),0)))","v":{"$error":"#DIV/0!"}},null,{"$f":"IFERROR((SUM(Z57:Z68)/COUNTIFS(Z57:Z68,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"$f":"Z70*AGBTR_Jahr2","v":{"$error":"#N/A"}},{"$f":"Z70*VZunbDM2","v":{"$error":"#N/A"}},"mtl. JSZ ",{"$f":"SUM(Z70:AB70)","v":{"$error":"#N/A"}},{"$f":"AD70*COUNTIFS(Z57:Z68,\">0\")","v":{"$error":"#N/A"}},{"$nulls":6},"JSZ mtl.",null,{"$f":"IF(AND(AB29=\"ja\",$X$6=TRUE),(AVERAGE(AN63:AN68))/12*COUNTIFS(AL57:AM68,\">0\"),IF(AND($X$6=TRUE,AB29=\"nein\"),(AVERAGE(AN57:AN68)/12)*COUNTIFS(AL57:AM68,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),AB29=\"ja\"),(AVERAGE(AN63:AN68))/12*COUNTIFS(AL57:AM68,\">0\"),0)))","v":{"$error":"#DIV/0!"}},null,{"$f":"IFERROR((SUM(AP57:AP68)/COUNTIFS(AP57:AP68,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"$f":"AP70*AGBTR_Jahr3","v":{"$error":"#N/A"}},{"$f":"AP70*VZunbDM3","v":{"$error":"#N/A"}},"mtl. JSZ ",{"$f":"SUM(AP70:AR70)","v":{"$error":"#N/A"}},{"$f":"AT70*COUNTIFS(AP57:AP68,\">0\")","v":{"$error":"#N/A"}}]
[]
[null,"Mittelwert ",{"$nulls":4},{"$f":"IFERROR((SUM(G57:G68)/COUNTIFS(G57:G68,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR((SUM(H58:H69)/COUNTIFS(H58:H69,\">0\")),0)","v":{"v":0,"d":"0.00"}},null,{"$f":"IFERROR((SUM(J57:J68)/COUNTIFS(J57:J68,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR((SUM(K57:K68)/COUNTIFS(K57:K68,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"Mittelwert",{"$nulls":5},{"$f":"IFERROR((SUM(V57:W68)/COUNTIFS(V57:W68,\">0\")),0)","v":{"v":0,"d":"0.00"}},null,{"$f":"IF($AD$8=\"ja\",((AVERAGE(X58:X69))/12)*COUNTIFS(V58:W69,\">0\"),((AVERAGE(X64:X69))/12)*COUNTIFS(V58:W69,\">0\"))","v":{"$error":"#DIV/0!"}},null,{"$f":"IFERROR((SUM(Z57:Z68)/COUNTIFS(Z57:Z68,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR((SUM(AA57:AA68)/COUNTIFS(AA57:AA68,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"Mittelwert",{"$nulls":5},{"$f":"IFERROR((SUM(AL57:AM68)/COUNTIFS(AL57:AM68,\">0\")),0)","v":{"v":0,"d":"0.00"}},null,{"$f":"IF($AD$8=\"ja\",((AVERAGE(AN58:AN69))/12)*COUNTIFS(AL58:AM69,\">0\"),((AVERAGE(AN64:AN69))/12)*COUNTIFS(AL58:AM69,\">0\"))","v":{"$error":"#DIV/0!"}},null,{"$f":"IFERROR((SUM(AP57:AP68)/COUNTIFS(AP57:AP68,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR((SUM(AQ57:AQ68)/COUNTIFS(AQ57:AQ68,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR((SUM(AR57:AR68)/COUNTIFS(AR57:AR68,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR((SUM(AS57:AS68)/COUNTIFS(AS57:AS68,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR((SUM(AT57:AT68)/COUNTIFS(AT57:AT68,\">0\")),0)","v":{"v":0,"d":"0.00"}}]
[]
[]
[null,"Monate",{"$nulls":4},{"$f":"J37+L37+N37","v":{"v":0,"d":"0.0"}},{"$nulls":8},"Monate",{"$nulls":5},{"$f":"P37+V37+Z37","v":{"v":0,"d":"0.0"}},{"$nulls":9},"Monate",{"$nulls":5},{"$f":"AB37+AD37+AF37","v":{"v":0,"d":"0.0"}}]
[null,{"$f":"AF56+1","v":{"v":1903,"d":"Jahr 1903"}},"Jahr_Monat","Tage1","Tage2","Tage3","Brutto","Jahressonderz.","MZ","JSZ","AGA","VZ","LUK","Gesamt",null,{"$f":"B76+1","v":{"v":1904,"d":"Jahr 1904"}},null,"Jahr_Monat","Tage1","Tage2","Tage3","Brutto",null,"Jahressonderz.","MZ","JSZ","AGA","VZ","LUK","Gesamt",null,{"$f":"P76+1","v":{"v":1905,"d":"Jahr 1905"}},null,"Jahr_Monat","Tage1","Tage2","Tage3","Brutto",null,"Jahressonderz.","MZ","JSZ","AGA","VZ","LUK","Gesamt"]
[null,"Jan",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),0)","v":"1903-01-31"},{"$f":"IF($J$36=\"\",0,IF(AND(DAY($J$36)>1,MONTH(C77)=MONTH($J$36)),$K$37,IF(AND(C77>=$J$36,C77<=$K$36),30,IF((MONTH(C77)=MONTH($K$36)),DAY($K$36),0))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($L$36=\"\",0,IF(C77<$L$36,0,IF(AND(MONTH($L$36)=MONTH($M$36),MONTH(C77)=MONTH($M$36)),$M$37,IF(AND(MONTH($L$36)<>MONTH($M$36),MONTH(C77)=MONTH($L$36)),$M$37,IF(AND(D77>0,DAY($J$36)>1,MONTH($J$36)=MONTH($K$36)),30-D77-DAY($J$36)+1,IF(AND(D77>0,DAY($J$36)>1),30-D77,(IF(D77>0,30-D77,IF(AND(C77>=$L$36,C77<=$M$36),30,IF((MONTH(C77)=MONTH($M$36)),DAY($M$36),0))))))))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($N$36=\"\",0,IF(C77<$N$36,0,IF(AND(MONTH($N$36)=MONTH($O$36),MONTH(C77)=MONTH($O$36)),$O$37,IF(AND(MONTH($N$36)<>MONTH($O$36),MONTH(C77)=MONTH($N$36)),$O$37,IF(AND(E77>0,MONTH($N$36)=MONTH($M$36)),30-DAY($M$36),(IF(E77>0,30-D77-E77,IF(AND(C77>=$N$36,C77<=$O$36),30,IF((MONTH(C77)=MONTH($O$36)),DAY($O$36),0)))))))))","v":{"v":0,"d":"0.00"}},{"$f":"(D77*$J$38/30)+(E77*$L$38/30)+(F77*$N$38/30)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND(SUM(D77:F77)=30,F77>0),$N$38*$N$42,IF(AND(SUM(D77:F77)=30,E77>0),$L$38*$L$42,IF(AND(SUM(D77:F77)=30,D77>0),$J$38*$J$42,\"\")))","v":""},{"$f":"IF(AND($X$9=TRUE,G77>0),(MZJahr4*$W$6),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(G77=0,0,IF(AND($J$43=\"ja\",$X$6=TRUE),(AVERAGE($H$83:$H$88))/12*COUNTIFS($G$77:$G$88,\">0\"),IF(AND($X$6=TRUE,$J$43=\"nein\"),(AVERAGE($H$77:$H$88)/12)*COUNTIFS($G$77:$G$88,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),$J$43=\"ja\"),(AVERAGE($H$83:$H$88))/12*COUNTIFS($G$77:$G$88,\">0\"),0)))/COUNTIFS($G$77:$G$88,\">0\"))","v":{"v":0,"d":"0.00"}},{"$f":"IF((G77)>=Bmg2Jahr4,AGHBTR_Jahr4,IF((G77)>=Bmg1Jahr4,(RvBeitrJahr4*(G77+J77))+(AvBeitrJahr4*(G77+J77))+(U2UmlJahr4*(G77+J77))+HBetrKVJahr4+HBetrPVJahr4,AGBTR_Jahr4*(G77+J77)))","v":{"$error":"#N/A"}},{"$f":"IF($X$8=TRUE,VZunbDM1*(G77+J77+K77+I77-U2UmlJahr1*(G77+J77)),VzDmJahr1*(G77+J77))","v":{"$error":"#N/A"}},{"$f":"IF(G77>0,(LukJahr4*$W$6),0)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(G77,J77,K77,L77,M77+I77)","v":{"$error":"#N/A"}},null,"Jan",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),0)","v":"1904-01-31"},{"$f":"IF($P$36=\"\",0,IF(AND(DAY($P$36)>1,MONTH(R77)=MONTH($P$36)),$Q$37,IF(AND(R77>=$P$36,R77<=$Q$36),30,IF((MONTH(R77)=MONTH($Q$36)),DAY($Q$36),0))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($V$36=\"\",0,IF(R77<$V$36,0,IF(AND(MONTH($V$36)=MONTH($W$36),MONTH(R77)=MONTH($W$36)),$W$37,IF(AND(MONTH($V$36)<>MONTH($W$36),MONTH(R77)=MONTH($V$36)),$W$37,IF(AND(S77>0,DAY($P$36)>1,MONTH($P$36)=MONTH($Q$36)),30-S77-DAY($P$36)+1,IF(AND(S77>0,DAY($P$36)>1),30-S77,(IF(S77>0,30-S77,IF(AND(R77>=$V$36,R77<=$W$36),30,IF((MONTH(R77)=MONTH($W$36)),DAY($W$36),0))))))))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($Z$36=\"\",0,IF(R77<$Z$36,0,IF(AND(MONTH($Z$36)=MONTH($AA$36),MONTH(R77)=MONTH($AA$36)),$AA$37,IF(AND(MONTH($Z$36)<>MONTH($AA$36),MONTH(R77)=MONTH($Z$36)),$AA$37,IF(AND(T77>0,MONTH($Z$36)=MONTH($W$36)),30-DAY($W$36),(IF(T77>0,30-S77-T77,IF(AND(R77>=$Z$36,R77<=$AA$36),30,IF((MONTH(R77)=MONTH($AA$36)),DAY($AA$36),0)))))))))","v":{"v":0,"d":"0.00"}},{"$f":"(S77*$P$38/30)+(T77*$V$38/30)+(U77*$Z$38/30)","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(AND(SUM(S77:U77)=30,U77>0),$Z$38*$Z$42,IF(AND(SUM(S77:U77)=30,T77>0),$V$38*$V$42,IF(AND(SUM(S77:U77)=30,S77>0),$P$38*$P$42,\"\")))","v":""},{"$f":"IF(AND($X$9=TRUE,V77>0),(MZJahr5*$O$10),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(V77=0,0,IF(AND($P$43=\"ja\",$X$6=TRUE),(AVERAGE($X$83:$X$88))/12*COUNTIFS($V$77:$W$88,\">0\"),IF(AND($X$6=TRUE,$P$43=\"nein\"),(AVERAGE($X$77:$X$88)/12)*COUNTIFS($V$77:$W$88,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),$P$29=\"ja\"),(AVERAGE($X$83:$X$88))/12*COUNTIFS($V$77:$W$88,\">0\"),0)))/COUNTIFS($V$77:$W$88,\">0\"))","v":{"v":0,"d":"0.00"}},{"$f":"IF((V77)>=Bmg2Jahr5,AGHBTR_Jahr5,IF((V77)>=Bmg1Jahr5,(RvBeitrJahr5*(V77+Z77))+(AvBeitrJahr5*(V77+Z77))+(U2UmlJahr5*(V77+Z77))+HBetrKVJahr5+HBetrPVJahr5,AGBTR_Jahr5*(V77+Z77)))","v":{"$error":"#N/A"}},{"$f":"IF($X$8=TRUE,VZunbDM1*(U77+Y77+Z77+AA77-U2UmlJahr1*(V77+Z77)),VzDmJahr1*(V77+Z77))","v":{"$error":"#N/A"}},{"$f":"IF(V77>0,(LukJahr5*$W$6),0)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(V77,Z77,AA77,AB77,AC77+Y77)","v":{"$error":"#N/A"}},null,"Jan",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),0)","v":"1905-01-31"},{"$f":"IF($AB$36=\"\",0,IF(AND(DAY($AB$36)>1,MONTH(AH77)=MONTH($AB$36)),$AC$37,IF(AND(AH77>=$AB$36,AH77<=$AC$36),30,IF((MONTH(AH77)=MONTH($AC$36)),DAY($AC$36),0))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($AD$36=\"\",0,IF(AH77<$AD$36,0,IF(AND(MONTH($AD$36)=MONTH($AE$36),MONTH(AH77)=MONTH($AE$36)),$AE$37,IF(AND(MONTH($AD$36)<>MONTH($AE$36),MONTH(AH77)=MONTH($AD$36)),$AE$37,IF(AND(AI77>0,DAY($AB$36)>1,MONTH($AB$36)=MONTH($AC$36)),30-AI77-DAY($AB$36)+1,IF(AND(AI77>0,DAY($AB$36)>1),30-AI77,(IF(AI77>0,30-AI77,IF(AND(AH77>=$AD$36,AH77<=$AE$36),30,IF((MONTH(AH77)=MONTH($AE$36)),DAY($AE$36),0))))))))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($AF$36=\"\",0,IF(AH77<$AF$36,0,IF(AND(MONTH($AF$36)=MONTH($AG$36),MONTH(AH77)=MONTH($AG$36)),$AG$37,IF(AND(MONTH($AF$36)<>MONTH($AG$36),MONTH(AH77)=MONTH($AF$36)),$AG$37,IF(AND(AJ77>0,MONTH($AF$36)=MONTH($AE$36)),30-DAY($AE$36),(IF(AJ77>0,30-AI77-AJ77,IF(AND(AH77>=$AF$36,AH77<=$AG$36),30,IF((MONTH(AH77)=MONTH($AG$36)),DAY($AG$36),0)))))))))","v":{"v":0,"d":"0.00"}},{"$f":"(AI77*$AB$38/30)+(AJ77*$AD$38/30)+(AK77*$AF$38/30)","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(AND(SUM(AI77:AK77)=30,AK77>0),$AF$38*$AF$42,IF(AND(SUM(AI77:AK77)=30,AJ77>0),$AD$38*$AD$42,IF(AND(SUM(AI77:AK77)=30,AI77>0),$AB$38*$AB$42,\"\")))","v":""},{"$f":"IF(AND($X$9=TRUE,AL77>0),(MZJahr6*$O$10),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AL77=0,0,IF(AND($AB$43=\"ja\",$X$6=TRUE),(AVERAGE($AN$83:$AN$88))/12*COUNTIFS($AL$77:$AM$88,\">0\"),IF(AND($X$6=TRUE,$AB$43=\"nein\"),(AVERAGE($AN$77:$AN$88)/12)*COUNTIFS($AL$77:$AM$88,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),$AB$43=\"ja\"),(AVERAGE($AN$83:$AN$88))/12*COUNTIFS($AL$77:$AM$88,\">0\"),0)))/COUNTIFS($AL$77:$AM$88,\">0\"))","v":{"v":0,"d":"0.00"}},{"$f":"IF((AL77)>=Bmg2Jahr6,AGHBTR_Jahr6,IF((AL77)>=Bmg1Jahr6,(RvBeitrJahr6*(AL77+AP77))+(AvBeitrJahr6*(AL77+AP77))+(U2UmlJahr6*(AL77+AP77))+HBetrKVJahr6+HBetrPVJahr6,AGBTR_Jahr6*(AL77+AP77)))","v":{"$error":"#N/A"}},{"$f":"IF($X$8=TRUE,VZunbDM1*(AK77+AO77+AP77+AQ77-U2UmlJahr1*(AL77+AP77)),VzDmJahr1*(AL77+AP77))","v":{"$error":"#N/A"}},{"$f":"IF(AL77>0,(LukJahr6*$W$6),0)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AL77,AP77,AQ77,AR77,AS77+AO77)","v":{"$error":"#N/A"}}]
[null,"Feb",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),1)","v":"1903-02-28"},{"$f":"IF($J$36=\"\",0,IF(AND(DAY($J$36)>1,MONTH(C78)=MONTH($J$36)),$K$37,IF(AND(C78>=$J$36,C78<=$K$36),30,IF((MONTH(C78)=MONTH($K$36)),DAY($K$36),0))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($L$36=\"\",0,IF(C78<$L$36,0,IF(AND(MONTH($L$36)=MONTH($M$36),MONTH(C78)=MONTH($M$36)),$M$37,IF(AND(MONTH($L$36)<>MONTH($M$36),MONTH(C78)=MONTH($L$36)),$M$37,IF(AND(D78>0,DAY($J$36)>1,MONTH($J$36)=MONTH($K$36)),30-D78-DAY($J$36)+1,IF(AND(D78>0,DAY($J$36)>1),30-D78,(IF(D78>0,30-D78,IF(AND(C78>=$L$36,C78<=$M$36),30,IF((MONTH(C78)=MONTH($M$36)),DAY($M$36),0))))))))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($N$36=\"\",0,IF(C78<$N$36,0,IF(AND(MONTH($N$36)=MONTH($O$36),MONTH(C78)=MONTH($O$36)),$O$37,IF(AND(MONTH($N$36)<>MONTH($O$36),MONTH(C78)=MONTH($N$36)),$O$37,IF(AND(E78>0,MONTH($N$36)=MONTH($M$36)),30-DAY($M$36),(IF(E78>0,30-D78-E78,IF(AND(C78>=$N$36,C78<=$O$36),30,IF((MONTH(C78)=MONTH($O$36)),DAY($O$36),0)))))))))","v":{"v":0,"d":"0.00"}},{"$f":"(D78*$J$38/30)+(E78*$L$38/30)+(F78*$N$38/30)","v":{"v":0,"d":"0.00"}},"",{"v":0,"d":"0.00"},{"$f":"IF(G78=0,0,IF(AND($J$43=\"ja\",$X$6=TRUE),(AVERAGE($H$83:$H$88))/12*COUNTIFS($G$77:$G$88,\">0\"),IF(AND($X$6=TRUE,$J$43=\"nein\"),(AVERAGE($H$77:$H$88)/12)*COUNTIFS($G$77:$G$88,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),$J$43=\"ja\"),(AVERAGE($H$83:$H$88))/12*COUNTIFS($G$77:$G$88,\">0\"),0)))/COUNTIFS($G$77:$G$88,\">0\"))","v":{"v":0,"d":"0.00"}},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$f":"SUM(G78,J78,K78,L78,M78+I78)","v":{"$error":"#N/A"}},null,"Feb",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),1)","v":"1904-02-29"},{"$f":"IF($P$36=\"\",0,IF(AND(DAY($P$36)>1,MONTH(R78)=MONTH($P$36)),$Q$37,IF(AND(R78>=$P$36,R78<=$Q$36),30,IF((MONTH(R78)=MONTH($Q$36)),DAY($Q$36),0))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($V$36=\"\",0,IF(R78<$V$36,0,IF(AND(MONTH($V$36)=MONTH($W$36),MONTH(R78)=MONTH($W$36)),$W$37,IF(AND(MONTH($V$36)<>MONTH($W$36),MONTH(R78)=MONTH($V$36)),$W$37,IF(AND(S78>0,DAY($P$36)>1,MONTH($P$36)=MONTH($Q$36)),30-S78-DAY($P$36)+1,IF(AND(S78>0,DAY($P$36)>1),30-S78,(IF(S78>0,30-S78,IF(AND(R78>=$V$36,R78<=$W$36),30,IF((MONTH(R78)=MONTH($W$36)),DAY($W$36),0))))))))))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"$f":"IF(V78=0,0,IF(AND($P$43=\"ja\",$X$6=TRUE),(AVERAGE($X$83:$X$88))/12*COUNTIFS($V$77:$W$88,\">0\"),IF(AND($X$6=TRUE,$P$43=\"nein\"),(AVERAGE($X$77:$X$88)/12)*COUNTIFS($V$77:$W$88,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),$P$29=\"ja\"),(AVERAGE($X$83:$X$88))/12*COUNTIFS($V$77:$W$88,\">0\"),0)))/COUNTIFS($V$77:$W$88,\">0\"))","v":{"v":0,"d":"0.00"}},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$f":"SUM(V78,Z78,AA78,AB78,AC78+Y78)","v":{"$error":"#N/A"}},null,"Feb",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),1)","v":"1905-02-28"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"$f":"IF(AL78=0,0,IF(AND($AB$43=\"ja\",$X$6=TRUE),(AVERAGE($AN$83:$AN$88))/12*COUNTIFS($AL$77:$AM$88,\">0\"),IF(AND($X$6=TRUE,$AB$43=\"nein\"),(AVERAGE($AN$77:$AN$88)/12)*COUNTIFS($AL$77:$AM$88,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),$AB$43=\"ja\"),(AVERAGE($AN$83:$AN$88))/12*COUNTIFS($AL$77:$AM$88,\">0\"),0)))/COUNTIFS($AL$77:$AM$88,\">0\"))","v":{"v":0,"d":"0.00"}},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$f":"SUM(AL78,AP78,AQ78,AR78,AS78+AO78)","v":{"$error":"#N/A"}}]
[null,"Mrz",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),2)","v":"1903-03-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Mrz",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),2)","v":"1904-03-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Mrz",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),2)","v":"1905-03-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[null,"Apr",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),3)","v":"1903-04-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Apr",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),3)","v":"1904-04-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Apr",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),3)","v":"1905-04-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[null,"Mai",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),4)","v":"1903-05-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Mai",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),4)","v":"1904-05-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Mai",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),4)","v":"1905-05-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[null,"Jun",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),5)","v":"1903-06-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Jun",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),5)","v":"1904-06-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Jun",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),5)","v":"1905-06-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[null,"Jul",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),6)","v":"1903-07-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Jul",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),6)","v":"1904-07-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Jul",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),6)","v":"1905-07-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[null,"Aug",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),7)","v":"1903-08-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Aug",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),7)","v":"1904-08-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Aug",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),7)","v":"1905-08-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[null,"Sep",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),8)","v":"1903-09-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Sep",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),8)","v":"1904-09-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Sep",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),8)","v":"1905-09-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[null,"Okt",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),9)","v":"1903-10-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(AND(SUM(D86:F86)=30,F86>0),$N$38*$N$42,IF(AND(SUM(D86:F86)=30,E86>0),$L$38*$L$42,IF(AND(SUM(D86:F86)=30,D86>0),$J$38*$J$42,\"\")))","v":""},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Okt",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),9)","v":"1904-10-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"IF(AND(SUM(S86:U86)=30,U86>0),$Z$38*$Z$42,IF(AND(SUM(S86:U86)=30,T86>0),$V$38*$V$42,IF(AND(SUM(S86:U86)=30,S86>0),$P$38*$P$42,\"\")))","v":""},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Okt",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),9)","v":"1905-10-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[null,"Nov",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),10)","v":"1903-11-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Nov",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),10)","v":"1904-11-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Nov",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),10)","v":"1905-11-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[null,"Dez",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),11)","v":"1903-12-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Dez",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),11)","v":"1904-12-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},null,"Dez",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),11)","v":"1905-12-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"}]
[null,"Summe Jahr",{"$nulls":4},{"$f":"SUM(G77:G88)","v":{"v":0,"d":"0.00"}},null,{"$f":"SUM(I77:I88)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},"JSZ Gesamt","Summe Jahr",{"$nulls":5},{"$f":"SUM(V77:V88)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(Y77:Y88)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},"JSZ Gesamt","Summe Jahr",{"$nulls":5},{"$f":"SUM(AL77:AL88)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(AO77:AO88)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0,"d":"0.00"},{"$error":"#N/A"},"JSZ Gesamt"]
[{"$nulls":6},"JSZ mtl.",{"$f":"IF(AND(J43=\"ja\",$X$6=TRUE),(AVERAGE(H83:H88))/12*COUNTIFS(G77:G88,\">0\"),IF(AND($X$6=TRUE,J43=\"nein\"),(AVERAGE(H77:H88)/12)*COUNTIFS(G77:G88,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),J43=\"ja\"),(AVERAGE(H83:H88))/12*COUNTIFS(G77:G88,\">0\"),0)))","v":{"$error":"#DIV/0!"}},null,{"$f":"IFERROR((SUM(J77:J88)/COUNTIFS(J77:J88,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"$f":"J90*AGBTR_Jahr4","v":{"$error":"#N/A"}},{"$f":"J90*VZunbDM4","v":{"$error":"#N/A"}},"mtl. JSZ ",{"$f":"SUM(J90:L90)","v":{"$error":"#N/A"}},{"$f":"N90*COUNTIFS(J77:J88,\">0\")","v":{"$error":"#N/A"}},{"$nulls":6},"JSZ mtl.",null,{"$f":"IF(AND(P43=\"ja\",$X$6=TRUE),(AVERAGE(X83:X88))/12*COUNTIFS(V77:W88,\">0\"),IF(AND($X$6=TRUE,P43=\"nein\"),(AVERAGE(X77:X88)/12)*COUNTIFS(V77:W88,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),P43=\"ja\"),(AVERAGE(X83:X88))/12*COUNTIFS(V77:W88,\">0\"),0)))","v":{"$error":"#DIV/0!"}},null,{"$f":"IFERROR((SUM(Z77:Z88)/COUNTIFS(Z77:Z88,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"$f":"Z90*AGBTR_Jahr5","v":{"$error":"#N/A"}},{"$f":"Z90*VZunbDM5","v":{"$error":"#N/A"}},"mtl. JSZ ",{"$f":"SUM(Z90:AB90)","v":{"$error":"#N/A"}},{"$f":"AD90*COUNTIFS(Z77:Z88,\">0\")","v":{"$error":"#N/A"}},{"$nulls":6},"JSZ mtl.",null,{"$f":"IF(AND(AB43=\"ja\",$X$6=TRUE),(AVERAGE(AN83:AN88))/12*COUNTIFS(AL77:AM88,\">0\"),IF(AND($X$6=TRUE,AB43=\"nein\"),(AVERAGE(AN77:AN88)/12)*COUNTIFS(AL77:AM88,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),AB43=\"ja\"),(AVERAGE(AN83:AN88))/12*COUNTIFS(AL77:AM88,\">0\"),0)))","v":{"$error":"#DIV/0!"}},null,{"$f":"IFERROR((SUM(AP77:AP88)/COUNTIFS(AP77:AP88,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"$f":"AP90*AGBTR_Jahr3","v":{"$error":"#N/A"}},{"$f":"AP90*VZunbDM3","v":{"$error":"#N/A"}},"mtl. JSZ ",{"$f":"SUM(AP90:AR90)","v":{"$error":"#N/A"}},{"$f":"SUM(AQ90:AS90)","v":{"$error":"#N/A"}}]
[]
[null,"Mittelwert ",{"$nulls":4},{"$f":"IFERROR((SUM(G77:G88)/COUNTIFS(G77:G88,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR((SUM(H78:H89)/COUNTIFS(H78:H89,\">0\")),0)","v":{"v":0,"d":"0.00"}},null,{"$f":"IFERROR((SUM(J77:J88)/COUNTIFS(J77:J88,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR((SUM(K77:K88)/COUNTIFS(K77:K88,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"Mittelwert",{"$nulls":5},{"$f":"IFERROR((SUM(V77:W88)/COUNTIFS(V77:W88,\">0\")),0)","v":{"v":0,"d":"0.00"}},null,{"$f":"IF($AD$8=\"ja\",((AVERAGE(X78:X89))/12)*COUNTIFS(V78:W89,\">0\"),((AVERAGE(X84:X89))/12)*COUNTIFS(V78:W89,\">0\"))","v":{"$error":"#DIV/0!"}},null,{"$f":"IFERROR((SUM(Z77:Z88)/COUNTIFS(Z77:Z88,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR((SUM(AA77:AA88)/COUNTIFS(AA77:AA88,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"Mittelwert",{"$nulls":5},{"$f":"IFERROR((SUM(AL77:AM88)/COUNTIFS(AL77:AM88,\">0\")),0)","v":{"v":0,"d":"0.00"}},null,{"$f":"IF($AD$8=\"ja\",((AVERAGE(AN78:AN89))/12)*COUNTIFS(AL78:AM89,\">0\"),((AVERAGE(AN84:AN89))/12)*COUNTIFS(AL78:AM89,\">0\"))","v":{"$error":"#DIV/0!"}},null,{"$f":"IFERROR((SUM(AP77:AP88)/COUNTIFS(AP77:AP88,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR((SUM(AQ77:AQ88)/COUNTIFS(AQ77:AQ88,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[]
[null,"*Alle Angaben ohne Gewähr! Bitte beachten Sie, dass die errechneten Beträge (Plan-Werte) von den tatsächlichen Werten (IST-Werte) abweichen können. ",{"$nulls":13},"Summe Gesamtzeitraum",{"$nulls":9},{"$f":"AD89+N89+AD69+N69+AT69+AT89","v":{"$error":"#N/A"}}]
[]
[]
[]
[]
[]
[]
[{"$nulls":25},"Für PDB (Projektdatenblatt) -->z. B. kopieren und Werte einfügen"]
[{"$nulls":25},{"$f":"J20","v":1900},{"$f":"Z104+1","v":1901},{"$f":"AA104+1","v":1902},{"$f":"AB104+1","v":1903},{"$f":"AC104+1","v":1904},{"$f":"AD104+1","v":1905}]
[{"$nulls":25},{"$f":"N69","v":{"$error":"#VALUE!"}},{"$f":"AD69","v":{"$error":"#N/A"}},{"$f":"AT69","v":{"$error":"#N/A"}},{"$f":"N89","v":{"$error":"#N/A"}},{"$f":"AD89","v":{"$error":"#N/A"}},{"$f":"AT89","v":{"$error":"#N/A"}}]

{"sheet":"HR-SHK, WHK u.Tut","index":8,"n_rows":92,"n_cols":43,"rows_kept":92,"hidden":true,"merged":[[3,27,3,29],[4,6,4,7],[4,20,4,22],[5,6,5,7],[5,20,5,22],[10,6,10,9],[10,10,10,16],[10,17,10,20],[10,27,10,30],[11,6,11,7],[11,8,11,9],[11,10,11,11],[11,15,11,16],[11,17,11,18],[11,19,11,20],[15,6,15,7],[15,8,15,9],[15,10,15,11],[15,15,15,16],[15,17,15,18],[15,19,15,20],[16,6,16,9],[16,10,16,16],[16,17,16,20],[17,6,17,7],[17,8,17,9],[17,10,17,11],[17,15,17,16],[17,17,17,18],[17,19,17,20],[18,6,18,7],[18,8,18,9],[18,10,18,11],[18,15,18,16],[18,17,18,18],[18,19,18,20],[19,6,19,7],[19,8,19,9],[19,10,19,11],[19,15,19,16],[19,17,19,18],[19,19,19,20],[21,6,21,9],[21,10,21,16],[21,17,21,20],[22,6,22,7],[22,8,22,9],[22,10,22,11],[22,15,22,16],[22,17,22,18],[22,19,22,20],[26,6,26,7],[26,8,26,9],[26,10,26,11],[26,15,26,16],[26,17,26,18],[26,19,26,20],[27,6,27,9],[27,10,27,16],[27,17,27,20],[28,6,28,7],[28,8,28,9],[28,10,28,11],[28,15,28,16],[28,17,28,18],[28,19,28,20],[29,6,29,7],[29,8,29,9],[29,10,29,11],[29,15,29,16],[29,17,29,18],[29,19,29,20],[30,6,30,7],[30,8,30,9],[30,10,30,11],[30,15,30,16],[30,17,30,18],[30,19,30,20],[37,10,37,11],[37,15,37,16],[37,21,37,22],[37,26,37,27],[38,10,38,11],[38,15,38,16],[38,21,38,22],[38,26,38,27],[39,10,39,11],[39,15,39,16],[39,21,39,22],[39,26,39,27],[40,10,40,11],[40,15,40,16],[40,21,40,22],[40,26,40,27],[41,10,41,11],[41,15,41,16],[41,21,41,22],[41,26,41,27],[42,10,42,11],[42,15,42,16],[42,21,42,22],[42,26,42,27],[43,10,43,11],[43,15,43,16],[43,21,43,22],[43,26,43,27],[44,10,44,11],[44,15,44,16],[44,21,44,22],[44,26,44,27],[45,10,45,11],[45,15,45,16],[45,21,45,22],[45,26,45,27],[46,10,46,11],[46,15,46,16],[46,21,46,22],[46,26,46,27],[47,10,47,11],[47,15,47,16],[47,21,47,22],[47,26,47,27],[48,10,48,11],[48,15,48,16],[48,21,48,22],[48,26,48,27],[49,10,49,11],[49,15,49,16],[49,21,49,22],[49,26,49,27],[50,10,50,11],[50,15,50,16],[50,21,50,22],[50,26,50,27],[51,10,51,11],[51,15,51,16],[51,21,51,22],[51,26,51,27],[52,10,52,11],[52,15,52,16],[52,21,52,22],[52,26,52,27],[55,10,55,11],[55,15,55,16],[55,21,55,22],[55,26,55,27],[56,10,56,11],[56,15,56,16],[56,21,56,22],[56,26,56,27],[57,10,57,11],[57,15,57,16],[57,21,57,22],[57,26,57,27],[58,10,58,11],[58,15,58,16],[58,21,58,22],[58,26,58,27],[59,10,59,11],[59,15,59,16],[59,21,59,22],[59,26,59,27],[60,10,60,11],[60,15,60,16],[60,21,60,22],[60,26,60,27],[61,10,61,11],[61,15,61,16],[61,21,61,22],[61,26,61,27],[62,10,62,11],[62,15,62,16],[62,21,62,22],[62,26,62,27],[63,10,63,11],[63,15,63,16],[63,21,63,22],[63,26,63,27],[64,10,64,11],[64,15,64,16],[64,21,64,22],[64,26,64,27],[65,10,65,11],[65,15,65,16],[65,21,65,22],[65,26,65,27],[66,10,66,11],[66,15,66,16],[66,21,66,22],[66,26,66,27],[67,10,67,11],[67,15,67,16],[67,21,67,22],[67,26,67,27],[68,10,68,11],[68,15,68,16],[68,21,68,22],[68,26,68,27],[69,10,69,11],[69,15,69,16],[69,21,69,22],[69,26,69,27],[70,10,70,11],[70,15,70,16],[70,21,70,22],[70,26,70,27],[75,1,75,6],[75,10,75,16],[75,17,75,18],[82,17,82,22]]}
[]
[null,"Hochrechnung für SHK, WHK  und Tutoren:innen "]
[null,{"$f":"'HR-DM (U3,U4,U5AUF)'!B3","v":"Stand: 20.05.2026 (BITTE AKTUELLE VERSION NUTZEN - ZURZEIT VERSION V05)"}]
[null,"Bitte nur die roten Felder (PFLICHTFELDER) und die blauen Felder ausfüllen! Die gelben Felder können im Nachhinein für Korrekturen überschrieben werden.",{"$nulls":25},"Berechnung Wochenstunden in Monatsstunden  (SHK/WHK)"]
[null,"Erstellungsdatum",{"$nulls":3},"PSP-Element","Projektbezeichnung",null,"Name/Pers.Nr","SHK/WHK/TUT\n(DropDown)","Beginn","Ende","Mini-Jobgrenze \nnicht berücksichiten","kalkulatorisch Erhöhung","AG-Anteil wie bei Angestellten",{"$f":"IF(OR(J6='DROP DOWN'!D5,J6='DROP DOWN'!D6)=TRUE,\"SWS pro Monat\",\"Std. pro Monat\")","v":"Std. pro Monat"},"Finanzierungs-anteil für LUK",{"$nulls":3},"Bermerkung ",{"$nulls":6},"Wochenstunden","Wochenfaktor","Monatsstunden"]
[null,{"$f":"PKHR_für_SHK_WHK_TUT!C7","v":"00:00:00"},{"$nulls":4},{"$f":"PKHR_für_SHK_WHK_TUT!C8","v":0},null,null,{"$f":"PKHR_für_SHK_WHK_TUT!C12","v":"Bitte auswählen"},{"$f":"PKHR_für_SHK_WHK_TUT!$C$11","v":"00:00:00"},{"$f":"PKHR_für_SHK_WHK_TUT!$D$11","v":"00:00:00"},false,true,false,{"$f":"PKHR_für_SHK_WHK_TUT!C14","v":0},{"$f":"IF(PKHR_für_SHK_WHK_TUT!C9=\"Landesmittel\",0,1)","v":{"v":1,"d":"100.00%"}},{"$nulls":11},{"v":4.348,"d":"4.34800"},{"$f":"AB6*AC6","v":0}]
[{"$nulls":27},"Zeitberechnungen bei der Lohnabrechnung (lohn-info.de)"]
[]
[]
[]
[{"$nulls":6},{"$f":"YEAR(K6)","v":1900},{"$nulls":3},{"$f":"G11+1","v":1901},{"$nulls":6},{"$f":"K11+1","v":1902},{"$nulls":9},"Berechnung Durschnittsstundenzahl"]
[{"$nulls":6},"bis März",null,"ab April",null,"bis März",{"$nulls":4},"ab April",null,"bis März",null,"ab April",{"$nulls":7},"Anzahl Monat","Stunden","Gesamt","Durschnitts-\nstunden"]
[{"$nulls":6},"von","bis","von","bis","von","bis",{"$nulls":3},"von","bis","von","bis","von","bis",{"$nulls":6},{"$f":"SUM(AB14:AB21)","v":0},null,{"$f":"SUM(AD14:AD21)","v":0},{"$f":"IF(ISERROR(AD13/AB13),0,AD13/AB13)","v":{"v":0,"d":"0.00"}}]
[null,"Zeitraum (z. B. 01.01.20XX bis 31.12.20XX)",{"$nulls":4},{"$f":"IF(OR(ISBLANK($K$6),ISBLANK($L$6)),\"\",\nIF(K6>DATE(G11,3,31),\"\",\nIF(G11=YEAR($K$6),$K$6,\"\")))","v":"00:00:00"},{"$f":"IF(G14=\"\",\"\",\nIF(OR($L$6>DATE($G$11,12,31),$L$6>=DATE($G$11,4,1)),DATE($G$11,3,31),\nIF($L$6<DATE(G11,12,31),$L$6,DATE(G11,12,31))))","v":"00:00:00"},{"$f":"IF(IF(IF(AND(OR(H14>=DATE(G11,3,31),$K$6>=DATE(G11,4,1))),\nIF($K$6>=DATE(G11,4,1),$K$6,DATE(G11,4,1)))=FALSE,\"\",IF(AND(OR(H14>=DATE(G11,3,31),$K$6>=DATE(G11,4,1))),\nIF($K$6>=DATE(G11,4,1),$K$6,DATE(G11,4,1))))>$L$6,\"\",IF(IF(AND(OR(H14>=DATE(G11,3,31),$K$6>=DATE(G11,4,1))),\nIF($K$6>=DATE(G11,4,1),$K$6,DATE(G11,4,1)))=FALSE,\"\",IF(AND(OR(H14>=DATE(G11,3,31),$K$6>=DATE(G11,4,1))),\nIF($K$6>=DATE(G11,4,1),$K$6,DATE(G11,4,1)))))","v":""},{"$f":"IF(I14=\"\",\"\",IF(DATE(YEAR(G11),1,1)<DATE(YEAR($L$6),12,31),\nIF($L$6<DATE(G11,12,31),$L$6,DATE(G11,12,31))))","v":""},{"$f":"IF(OR(ISBLANK($K$6),ISBLANK($L$6)),\"\",\nIF(AND(K11>YEAR($K$6),K11<=YEAR($L$6)),DATE(K11,1,1),\"\"))","v":""},{"$f":"IF(K14=\"\",\"\",\nIF(OR($L$6>DATE(K$11,12,31),$L$6>=DATE(K11,4,1)),DATE(K11,3,31),\nIF($L$6<DATE(K11,12,31),$L$6,)))","v":""},{"$nulls":3},{"$f":"IF(IF(AND(L14>=DATE(K11,3,31),L14<>$L$6,YEAR($L$6)>=K11),DATE(K11,4,1))=FALSE,\"\",\nIF(AND(L14>=DATE(K11,3,31),L14<>$L$6,YEAR($L$6)>=K11),DATE(K11,4,1)))","v":""},{"$f":"IF(P14=\"\",\"\",\nIF(DATE(YEAR(K11),1,1)<DATE(YEAR($L$6),12,31),IF($L$6<DATE(K11,12,31),$L$6,DATE(K11,12,31))))","v":""},{"$f":"IF(OR(ISBLANK($K$6),ISBLANK($L$6)),\"\",\nIF(AND(R11>YEAR($K$6),R11<=YEAR($L$6)),DATE(R11,1,1),\"\"))","v":""},{"$f":"IF(R14=\"\",\"\",\nIF(OR($L$6>DATE(R11,12,31),$L$6>=DATE(R11,4,1)),DATE(R11,3,31),\nIF($L$6<DATE(R11,12,31),$L$6)))","v":""},{"$f":"IF(IF(AND(S14>=DATE(R11,3,31),S14<>$L$6,YEAR($L$6)>=R11),DATE(R11,4,1))=FALSE,\"\",\nIF(AND(S14>=DATE(R11,3,31),S14<>$L$6,YEAR($L$6)>=R11),DATE(R11,4,1)))","v":""},{"$f":"IF(T14=\"\",\"\",\nIF(DATE(YEAR(R11),1,1)<DATE(YEAR($L$6),12,31),IF($L$6<DATE(R11,12,31),$L$6,DATE(R11,12,31))))","v":""},{"$nulls":8},{"$f":"AB14*AC14","v":0}]
[{"$nulls":6},{"$f":"IF(G14=\"\",0,(EOMONTH(G14,0)-G14+1)/(EOMONTH(G14,0)-EOMONTH(G14,-1))+(H14-EOMONTH(H14,-1))/(EOMONTH(H14,0)-EOMONTH(H14,-1))+MONTH(H14)-MONTH(G14)-1+(YEAR(H14)-YEAR(G14))*12)","v":{"$error":"#NUM!"}},{"$f":"IF(H14=\"\",0,IF(AND(DAY(G14)>1,MONTH(G14)<>MONTH(H14)),30-DAY(G14)+1,IF(G14=\"\",0,(IF(MONTH(G14)=MONTH(H14),IF(OR(H14=C40,H14=C41,H14=C42,H14=C43,H14=C44,H14=C45,H14=C46,H14=C47,H14=C48,H14=C49,H14=C50,H14=C51),30-DAY(G14)+1,IF(MONTH(G14)=MONTH(H14),DAY(H14)-DAY(G14)+1,0)))))))","v":1},{"$f":"IF(I14=\"\",0,(EOMONTH(I14,0)-I14+1)/(EOMONTH(I14,0)-EOMONTH(I14,-1))+(J14-EOMONTH(J14,-1))/(EOMONTH(J14,0)-EOMONTH(J14,-1))+MONTH(J14)-MONTH(I14)-1+(YEAR(J14)-YEAR(I14))*12)","v":{"v":0,"d":"0.0"}},{"$f":"IF(I14=\"\",0,IF(AND(DAY(I14)=1,MONTH(I14)<>MONTH(J14)),30,IF(AND(DAY(I14)>1,MONTH(I14)<>MONTH(J14)),30-DAY(I14)+1,IF(MONTH(I14)=MONTH(J14),IF(OR(J14=C40,J14=C41,J14=C42,J14=C43,J14=C44,J14=C45,J14=C46,J14=C47,J14=C48,J14=C49,J14=C50,J14=C51),30-DAY(I14)+1,IF(MONTH(I14)=MONTH(J14),DAY(J14)-DAY(I14)+1,0))))))","v":0},{"$f":"IF(K14=\"\",0,(EOMONTH(K14,0)-K14+1)/(EOMONTH(K14,0)-EOMONTH(K14,-1))+(L14-EOMONTH(L14,-1))/(EOMONTH(L14,0)-EOMONTH(L14,-1))+MONTH(L14)-MONTH(K14)-1+(YEAR(L14)-YEAR(K14))*12)","v":{"v":0,"d":"0.0"}},{"$f":"IF(AND(DAY(K14)>1,MONTH(K14)<>MONTH(L14)),30-DAY(K14)+1,IF(K14=\"\",0,(IF(MONTH(K14)=MONTH(L14),IF(OR(L14=M40,L14=M41,L14=M42,L14=M43,L14=M44,L14=M45,L14=M46,L14=M47,L14=M48,L14=M49,L14=M50,L14=M51),30-DAY(K14)+1,IF(MONTH(K14)=MONTH(L14),DAY(L14)-DAY(K14)+1,0))))))","v":{"$error":"#VALUE!"}},{"$nulls":3},{"$f":"IF(P14=\"\",0,(EOMONTH(P14,0)-P14+1)/(EOMONTH(P14,0)-EOMONTH(P14,-1))+(Q14-EOMONTH(Q14,-1))/(EOMONTH(Q14,0)-EOMONTH(Q14,-1))+MONTH(Q14)-MONTH(P14)-1+(YEAR(Q14)-YEAR(P14))*12)","v":{"v":0,"d":"0.0"}},{"$f":"IF(P14=\"\",0,IF(AND(DAY(P14)=1,MONTH(P14)<>MONTH(Q14)),30,IF(AND(DAY(P14)>1,MONTH(P14)<>MONTH(Q14)),30-DAY(P14)+1,IF(MONTH(P14)=MONTH(Q14),IF(OR(Q14=M40,Q14=M41,Q14=M42,Q14=M43,Q14=M44,Q14=M45,Q14=M46,Q14=M47,Q14=M48,Q14=M49,Q14=M50,Q14=M51),30-DAY(P14)+1,IF(MONTH(P14)=MONTH(Q14),DAY(Q14)-DAY(P14)+1,0))))))","v":0},{"$f":"IF(R14=\"\",0,(EOMONTH(R14,0)-R14+1)/(EOMONTH(R14,0)-EOMONTH(R14,-1))+(S14-EOMONTH(S14,-1))/(EOMONTH(S14,0)-EOMONTH(S14,-1))+MONTH(S14)-MONTH(R14)-1+(YEAR(S14)-YEAR(R14))*12)","v":{"v":0,"d":"0.0"}},{"$f":"IF(AND(DAY(R14)>1,MONTH(R14)<>MONTH(S14)),30-DAY(R14)+1,IF(R14=\"\",0,(IF(MONTH(R14)=MONTH(S14),IF(OR(S14=X40,S14=X41,S14=X42,S14=X43,S14=X44,S14=X45,S14=X46,S14=X47,S14=X48,S14=X49,S14=X50,S14=X51),30-DAY(R14)+1,IF(MONTH(R14)=MONTH(S14),DAY(S14)-DAY(R14)+1,0))))))","v":{"$error":"#VALUE!"}},{"$f":"IF(T14=\"\",0,(EOMONTH(T14,0)-T14+1)/(EOMONTH(T14,0)-EOMONTH(T14,-1))+(U14-EOMONTH(U14,-1))/(EOMONTH(U14,0)-EOMONTH(U14,-1))+MONTH(U14)-MONTH(T14)-1+(YEAR(U14)-YEAR(T14))*12)","v":{"v":0,"d":"0.0"}},{"$f":"IF(T14=\"\",0,IF(AND(DAY(T14)=1,MONTH(T14)<>MONTH(U14)),30,IF(AND(DAY(T14)>1,MONTH(T14)<>MONTH(U14)),30-DAY(T14)+1,IF(MONTH(T14)=MONTH(U14),IF(OR(U14=X40,U14=X41,U14=X42,U14=X43,U14=X44,U14=X45,U14=X46,U14=X47,U14=X48,U14=X49,U14=X50,U14=X51),30-DAY(T14)+1,IF(MONTH(T14)=MONTH(U14),DAY(U14)-DAY(T14)+1,0))))))","v":0}]
[null,"Entgelt Gesamt/ Monat",{"$nulls":4},{"$f":"IF(G14=\"\",0,((G18+(G18*G20))*(G19)))","v":{"$error":"#N/A"}},null,{"$f":"IF(I14=\"\",0,((I18+(I18*I20))*(I19)))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(K14=\"\",0,((K18+(K18*K20))*(K19)))","v":{"v":0,"d":"0.00"}},{"$nulls":4},{"$f":"IF(P14=\"\",0,((P18+(P18*P20))*(P19)))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(R14=\"\",0,((R18+(R18*R20))*(R19)))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(T14=\"\",0,((T18+(T18*T20))*(T19)))","v":{"v":0,"d":"0.00"}},{"$nulls":9},{"$f":"AB16*AC16","v":0}]
[null,"SHK oder Tutor (Drop Down)",{"$nulls":4},{"$f":"J6","v":"Bitte auswählen"},{"$nulls":3},{"$f":"J6","v":"Bitte auswählen"},{"$nulls":6},{"$f":"J6","v":"Bitte auswählen"},{"$nulls":11},0]
[null,"Entgelt/ pro Stunde/ SWS",{"$nulls":4},{"$f":"IF(G17=\"Studentische Hilfskraft\",VLOOKUP(G11,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,6,0),IF(G17=\"Wissenschaftliche Hilfskraft\",VLOOKUP(G11,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,8,0),IF(G17=\"Akad. Tutor\",VLOOKUP(G11,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,10,0),IF(G17=\"Stud. Tutor\",VLOOKUP(G11,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,12,0),0))))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(G17=\"Studentische Hilfskraft\",VLOOKUP(G11,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,7,0),IF(G17=\"Wissenschaftliche Hilfskraft\",VLOOKUP(G11,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,9,0),IF(G17=\"Akad. Tutor\",VLOOKUP(G11,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,11,0),IF(G17=\"Stud. Tutor\",VLOOKUP(G11,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,13,0),0))))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(K17=\"Studentische Hilfskraft\",VLOOKUP(K11,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,6,0),IF(K17=\"Wissenschaftliche Hilfskraft\",VLOOKUP(K11,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,8,0),IF(K17=\"Akad. Tutor\",VLOOKUP(K11,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,10,0),IF(K17=\"Stud. Tutor\",VLOOKUP(K11,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,12,0),0))))","v":{"v":0,"d":"0.00"}},{"$nulls":4},{"$f":"IF(K17=\"Studentische Hilfskraft\",VLOOKUP(K11,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,7,0),IF(K17=\"Wissenschaftliche Hilfskraft\",VLOOKUP(K11,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,9,0),IF(K17=\"Akad. Tutor\",VLOOKUP(K11,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,11,0),IF(K17=\"Stud. Tutor\",VLOOKUP(K11,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,13,0),0))))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(R17=\"Studentische Hilfskraft\",VLOOKUP(R11,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,6,0),IF(R17=\"Wissenschaftliche Hilfskraft\",VLOOKUP(R11,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,8,0),IF(R17=\"Akad. Tutor\",VLOOKUP(R11,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,10,0),IF(R17=\"Stud. Tutor\",VLOOKUP(R11,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,12,0),0))))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(R17=\"Studentische Hilfskraft\",VLOOKUP(R11,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,7,0),IF(R17=\"Wissenschaftliche Hilfskraft\",VLOOKUP(R11,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,9,0),IF(R17=\"Akad. Tutor\",VLOOKUP(R11,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,11,0),IF(R17=\"Stud. Tutor\",VLOOKUP(R11,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,13,0),0))))","v":{"v":0,"d":"0.00"}},{"$nulls":9},0]
[null,"regelmäßige Arbeitszeit Std/ SWS pro Monat",{"$nulls":4},{"$f":"IF(G14=\"\",\"\",$P$6)","v":0},null,{"$f":"IF(I14=\"\",\"\",$P$6)","v":""},null,{"$f":"IF(K14=\"\",\"\",$P$6)","v":""},{"$nulls":4},{"$f":"IF(P14=\"\",\"\",$P$6)","v":""},null,{"$f":"IF(R14=\"\",\"\",$P$6)","v":""},null,{"$f":"IF(T14=\"\",\"\",$P$6)","v":""},{"$nulls":9},0]
[null,"ggf. Kalkulation Tariferhöhung1)",{"$nulls":4},{"$f":"IF($N$6=TRUE,VLOOKUP(G11,'Std. Satz_SHK, WHK u. TUT'!$A$6:$E$53,4,0),0)","v":{"$error":"#N/A"}},null,{"$f":"IF($N$6=TRUE,VLOOKUP(G11,'Std. Satz_SHK, WHK u. TUT'!$A$6:$E$53,5,0),0)","v":{"$error":"#N/A"}},null,{"$f":"IF($N$6=TRUE,VLOOKUP(K11,'Std. Satz_SHK, WHK u. TUT'!$A$6:$E$53,4,0),0)","v":{"$error":"#N/A"}},{"$nulls":4},{"$f":"IF($N$6=TRUE,VLOOKUP(K11,'Std. Satz_SHK, WHK u. TUT'!$A$6:$E$53,5,0),0)","v":{"$error":"#N/A"}},null,{"$f":"IF($N$6=TRUE,VLOOKUP(R11,'Std. Satz_SHK, WHK u. TUT'!$A$6:$E$53,4,0),0)","v":{"$error":"#N/A"}},null,{"$f":"IF($N$6=TRUE,VLOOKUP(R11,'Std. Satz_SHK, WHK u. TUT'!$A$6:$E$53,5,0),0)","v":{"$error":"#N/A"}},{"$nulls":9},0]
[{"$nulls":29},0]
[{"$nulls":6},{"$f":"R11+1","v":1903},{"$nulls":3},{"$f":"G22+1","v":1904},{"$nulls":6},{"$f":"K22+1","v":1905}]
[{"$nulls":6},"bis März",null,"ab April",null,"bis März",{"$nulls":4},"ab April",null,"bis März",null,"ab April"]
[{"$nulls":6},"von","bis","von","bis","von","bis",{"$nulls":3},"von","bis","von","bis","von","bis"]
[null,"Zeitraum (z. B. 01.01.20XX bis 31.12.20XX)",{"$nulls":4},{"$f":"IF(OR(ISBLANK($K$6),ISBLANK($L$6)),\"\",\nIF(AND(G22>YEAR($K$6),G22<=YEAR($L$6)),DATE(G22,1,1),\"\"))","v":""},{"$f":"IF(G25=\"\",\"\",\nIF(OR($L$6>DATE(G22,12,31),$L$6>=DATE(G22,4,1)),DATE(G22,3,31),\nIF($L$6<DATE(G22,12,31),$L$6)))","v":""},{"$f":"IF(IF(AND(H25>=DATE(G22,3,31),H25<>$L$6,YEAR($L$6)>=G22),DATE(G22,4,1))=FALSE,\"\",\nIF(AND(H25>=DATE(G22,3,31),H25<>$L$6,YEAR($L$6)>=G22),DATE(G22,4,1)))","v":""},{"$f":"IF(I25=\"\",\"\",IF(DATE(YEAR(G22),1,1)<DATE(YEAR($L$6),12,31),IF($L$6<DATE(G22,12,31),$L$6,DATE(G22,12,31))))","v":""},{"$f":"IF(OR(ISBLANK($K$6),ISBLANK($L$6)),\"\",\nIF(AND(K22>YEAR($K$6),K22<=YEAR($L$6)),DATE(K22,1,1),\"\"))","v":""},{"$f":"IF(K25=\"\",\"\",\nIF(OR($L$6>DATE(K$22,12,31),$L$6>=DATE(K22,4,1)),DATE(K22,3,31),\nIF($L$6<DATE(K22,12,31),$L$6)))","v":""},{"$nulls":3},{"$f":"IF(IF(AND(L25>=DATE(K22,3,31),L25<>$L$6,YEAR($L$6)>=K22),DATE(K22,4,1))=FALSE,\"\",\nIF(AND(L25>=DATE(K22,3,31),L25<>$L$6,YEAR($L$6)>=K22),DATE(K22,4,1)))","v":""},{"$f":"IF(P25=\"\",\"\",\nIF(DATE(YEAR(K22),1,1)<DATE(YEAR($L$6),12,31),IF($L$6<DATE(K22,12,31),$L$6,DATE(K22,12,31))))","v":""},{"$f":"IF(OR(ISBLANK($K$6),ISBLANK($L$6)),\"\",\nIF(AND(R22>YEAR($K$6),R22<=YEAR($L$6)),DATE(R22,1,1),\"\"))","v":""},{"$f":"IF(R25=\"\",\"\",\nIF(OR($L$6>DATE(R22,12,31),$L$6>=DATE(R22,4,1)),DATE(R22,3,31),\nIF($L$6<DATE(R22,12,31),$L$6,DATE(R22,12,31))))","v":""},{"$f":"IF(IF(AND(S25>=DATE(R22,3,31),S25<>$L$6,YEAR($L$6)>=R22),DATE(R22,4,1))=FALSE,\"\",\nIF(AND(S25>=DATE(R22,3,31),S25<>$L$6,YEAR($L$6)>=R22),DATE(R22,4,1)))","v":""},{"$f":"IF(T25=\"\",\"\",\nIF(DATE(YEAR(R22),1,1)<DATE(YEAR($L$6),12,31),IF($L$6<DATE(R22,12,31),$L$6,DATE(R22,12,31))))","v":""}]
[{"$nulls":6},{"$f":"IF(G25=\"\",0,(EOMONTH(G25,0)-G25+1)/(EOMONTH(G25,0)-EOMONTH(G25,-1))+(H25-EOMONTH(H25,-1))/(EOMONTH(H25,0)-EOMONTH(H25,-1))+MONTH(H25)-MONTH(G25)-1+(YEAR(H25)-YEAR(G25))*12)","v":{"v":0,"d":"0.0"}},{"$f":"IF(AND(DAY(G25)>1,MONTH(G25)<>MONTH(H25)),30-DAY(G25)+1,IF(G25=\"\",0,(IF(MONTH(G25)=MONTH(H25),IF(OR(H25=C58,H25=C59,H25=C60,H25=C61,H25=C62,H25=C63,H25=C64,H25=C65,H25=C66,H25=C67,H25=C68,H25=C69),30-DAY(G25)+1,IF(MONTH(G25)=MONTH(H25),DAY(H25)-DAY(G25)+1,0))))))","v":{"$error":"#VALUE!"}},{"$f":"IF(I25=\"\",0,(EOMONTH(I25,0)-I25+1)/(EOMONTH(I25,0)-EOMONTH(I25,-1))+(J25-EOMONTH(J25,-1))/(EOMONTH(J25,0)-EOMONTH(J25,-1))+MONTH(J25)-MONTH(I25)-1+(YEAR(J25)-YEAR(I25))*12)","v":{"v":0,"d":"0.0"}},{"$f":"IF(I25=\"\",0,IF(AND(DAY(I25)=1,MONTH(I25)<>MONTH(J25)),30,IF(AND(DAY(I25)>1,MONTH(I25)<>MONTH(J25)),30-DAY(I25)+1,IF(MONTH(I25)=MONTH(J25),IF(OR(J25=C58,J25=C59,J25=C60,J25=C61,J25=C62,J25=C63,J25=C64,J25=C65,J25=C66,J25=C67,J25=C68,J25=C69),30-DAY(I25)+1,IF(MONTH(I25)=MONTH(J25),DAY(J25)-DAY(I25)+1,0))))))","v":0},{"$f":"IF(K25=\"\",0,(EOMONTH(K25,0)-K25+1)/(EOMONTH(K25,0)-EOMONTH(K25,-1))+(L25-EOMONTH(L25,-1))/(EOMONTH(L25,0)-EOMONTH(L25,-1))+MONTH(L25)-MONTH(K25)-1+(YEAR(L25)-YEAR(K25))*12)","v":{"v":0,"d":"0.0"}},{"$f":"IF(AND(DAY(K25)>1,MONTH(K25)<>MONTH(L25)),30-DAY(K25)+1,IF(K25=\"\",0,(IF(MONTH(K25)=MONTH(L25),IF(OR(L25=M58,L25=M59,L25=M60,L25=M61,L25=M62,L25=M63,L25=M64,L25=M65,L25=M66,L25=M67,L25=M68,L25=M69),30-DAY(K25)+1,IF(MONTH(K25)=MONTH(L25),DAY(L25)-DAY(K25)+1,0))))))","v":{"$error":"#VALUE!"}},{"$nulls":3},{"$f":"IF(P25=\"\",0,(EOMONTH(P25,0)-P25+1)/(EOMONTH(P25,0)-EOMONTH(P25,-1))+(Q25-EOMONTH(Q25,-1))/(EOMONTH(Q25,0)-EOMONTH(Q25,-1))+MONTH(Q25)-MONTH(P25)-1+(YEAR(Q25)-YEAR(P25))*12)","v":{"v":0,"d":"0.0"}},{"$f":"IF(P25=\"\",0,IF(AND(DAY(P25)=1,MONTH(P25)<>MONTH(Q25)),30,IF(AND(DAY(P25)>1,MONTH(P25)<>MONTH(Q25)),30-DAY(P25)+1,IF(MONTH(P25)=MONTH(Q25),IF(OR(Q25=M58,Q25=M59,Q25=M60,Q25=M61,Q25=M62,Q25=M63,Q25=M64,Q25=M65,Q25=M66,Q25=M67,Q25=M68,Q25=M69),30-DAY(P25)+1,IF(MONTH(P25)=MONTH(Q25),DAY(Q25)-DAY(P25)+1,0))))))","v":0},{"$f":"IF(R25=\"\",0,(EOMONTH(R25,0)-R25+1)/(EOMONTH(R25,0)-EOMONTH(R25,-1))+(S25-EOMONTH(S25,-1))/(EOMONTH(S25,0)-EOMONTH(S25,-1))+MONTH(S25)-MONTH(R25)-1+(YEAR(S25)-YEAR(R25))*12)","v":{"v":0,"d":"0.0"}},{"$f":"IF(AND(DAY(R25)>1,MONTH(R25)<>MONTH(S25)),30-DAY(R25)+1,IF(R25=\"\",0,(IF(MONTH(R25)=MONTH(S25),IF(OR(S25=X58,S25=X59,S25=X60,S25=X61,S25=X62,S25=X63,S25=X64,S25=X65,S25=X66,S25=X67,S25=X68,S25=X69),30-DAY(R25)+1,IF(MONTH(R25)=MONTH(S25),DAY(S25)-DAY(R25)+1,0))))))","v":{"$error":"#VALUE!"}},{"$f":"IF(T25=\"\",0,(EOMONTH(T25,0)-T25+1)/(EOMONTH(T25,0)-EOMONTH(T25,-1))+(U25-EOMONTH(U25,-1))/(EOMONTH(U25,0)-EOMONTH(U25,-1))+MONTH(U25)-MONTH(T25)-1+(YEAR(U25)-YEAR(T25))*12)","v":{"v":0,"d":"0.0"}},{"$f":"IF(T25=\"\",0,IF(AND(DAY(T25)=1,MONTH(T25)<>MONTH(U25)),30,IF(AND(DAY(T25)>1,MONTH(T25)<>MONTH(U25)),30-DAY(T25)+1,IF(MONTH(T25)=MONTH(U25),IF(OR(U25=X58,U25=X59,U25=X60,U25=X61,U25=X62,U25=X63,U25=X64,U25=X65,U25=X66,U25=X67,U25=X68,U25=X69),30-DAY(T25)+1,IF(MONTH(T25)=MONTH(U25),DAY(U25)-DAY(T25)+1,0))))))","v":0}]
[null,"Entgelt Gesamt/ Monat",{"$nulls":4},{"$f":"IF(G25=\"\",0,((G29+(G29*G31))*(G30)))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(I25=\"\",0,((I29+(I29*I31))*(I30)))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(K25=\"\",0,((K29+(K29*K31))*(K30)))","v":{"v":0,"d":"0.00"}},{"$nulls":4},{"$f":"IF(P25=\"\",0,((P29+(P29*P31))*(P30)))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(R25=\"\",0,((R29+(R29*R31))*(R30)))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(T25=\"\",0,((T29+(T29*T31))*(T30)))","v":{"v":0,"d":"0.00"}}]
[null,"SHK oder Tutor (Drop Down)",{"$nulls":4},{"$f":"J6","v":"Bitte auswählen"},{"$nulls":3},{"$f":"J6","v":"Bitte auswählen"},{"$nulls":6},{"$f":"J6","v":"Bitte auswählen"}]
[null,"Entgelt/ pro Stunde/ SWS",{"$nulls":4},{"$f":"IF(G28=\"Studentische Hilfskraft\",VLOOKUP(G22,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,6,0),IF(G28=\"Wissenschaftliche Hilfskraft\",VLOOKUP(G22,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,8,0),IF(G28=\"Akad. Tutor\",VLOOKUP(G22,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,10,0),IF(G28=\"Stud. Tutor\",VLOOKUP(G22,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,12,0),0))))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(G28=\"Studentische Hilfskraft\",VLOOKUP(G22,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,7,0),IF(G28=\"Wissenschaftliche Hilfskraft\",VLOOKUP(G22,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,9,0),IF(G28=\"Akad. Tutor\",VLOOKUP(G22,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,11,0),IF(G28=\"Stud. Tutor\",VLOOKUP(G22,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,13,0),0))))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(K28=\"Studentische Hilfskraft\",VLOOKUP(K22,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,6,0),IF(K28=\"Wissenschaftliche Hilfskraft\",VLOOKUP(K22,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,8,0),IF(K28=\"Akad. Tutor\",VLOOKUP(K22,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,10,0),IF(K28=\"Stud. Tutor\",VLOOKUP(K22,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,12,0),0))))","v":{"v":0,"d":"0.00"}},{"$nulls":4},{"$f":"IF(K28=\"Studentische Hilfskraft\",VLOOKUP(K22,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,7,0),IF(K28=\"Wissenschaftliche Hilfskraft\",VLOOKUP(K22,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,9,0),IF(K28=\"Akad. Tutor\",VLOOKUP(K22,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,11,0),IF(K28=\"Stud. Tutor\",VLOOKUP(K22,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,13,0),0))))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(R28=\"Studentische Hilfskraft\",VLOOKUP(R22,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,6,0),IF(R28=\"Wissenschaftliche Hilfskraft\",VLOOKUP(R22,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,8,0),IF(R28=\"Akad. Tutor\",VLOOKUP(R22,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,10,0),IF(R28=\"Stud. Tutor\",VLOOKUP(R22,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,12,0),0))))","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(R28=\"Studentische Hilfskraft\",VLOOKUP(R22,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,7,0),IF(R28=\"Wissenschaftliche Hilfskraft\",VLOOKUP(R22,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,9,0),IF(R28=\"Akad. Tutor\",VLOOKUP(R22,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,11,0),IF(R28=\"Stud. Tutor\",VLOOKUP(R22,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,13,0),0))))","v":{"v":0,"d":"0.00"}}]
[null,"regelmäßige Arbeitszeit Std/ SWS pro Monat",{"$nulls":4},{"$f":"IF(G25=\"\",\"\",$P$6)","v":""},null,{"$f":"IF(I25=\"\",\"\",$P$6)","v":""},null,{"$f":"IF(K25=\"\",\"\",$P$6)","v":""},{"$nulls":4},{"$f":"IF(P25=\"\",\"\",$P$6)","v":""},null,{"$f":"IF(R25=\"\",\"\",$P$6)","v":""},null,{"$f":"IF(T25=\"\",\"\",$P$6)","v":""}]
[null,"ggf. Kalkulation Tariferhöhung 1)",{"$nulls":4},{"$f":"IF($N$6=TRUE,VLOOKUP(G22,'Std. Satz_SHK, WHK u. TUT'!$A$6:$E$53,4,0),0)","v":{"$error":"#N/A"}},null,{"$f":"IF($N$6=TRUE,VLOOKUP(G22,'Std. Satz_SHK, WHK u. TUT'!$A$6:$E$53,5,0),0)","v":{"$error":"#N/A"}},null,{"$f":"IF($N$6=TRUE,VLOOKUP(K22,'Std. Satz_SHK, WHK u. TUT'!$A$6:$E$53,4,0),0)","v":{"$error":"#N/A"}},{"$nulls":4},{"$f":"IF($N$6=TRUE,VLOOKUP(K22,'Std. Satz_SHK, WHK u. TUT'!$A$6:$E$53,5,0),0)","v":{"$error":"#N/A"}},null,{"$f":"IF($N$6=TRUE,VLOOKUP(R22,'Std. Satz_SHK, WHK u. TUT'!$A$6:$E$53,4,0),0)","v":{"$error":"#N/A"}},null,{"$f":"IF($N$6=TRUE,VLOOKUP(R22,'Std. Satz_SHK, WHK u. TUT'!$A$6:$E$53,5,0),0)","v":{"$error":"#N/A"}}]
[null,"1) Ab dem 01.04.2028 wird mit einer jährlichen kalkualtorischen Tariferhöhung in Höhe von 3 % gerechnet. "]
[]
[null,"Monate Gesamt",{"$nulls":3},{"$f":"(F38+P38+AA38+F56+P56+AA56)","v":{"$error":"#NUM!"}}]
[null,"Gesamtstundenzahl",{"$nulls":3},{"$f":"IF(ISERROR(F34*AVERAGE(G19:U19,G30:U30)),0,(F34*AVERAGE(G19:U19,G30:U30)))","v":{"v":0,"d":"0.0"}}]
[]
[]
[null,"Monate",{"$nulls":3},{"$f":"G15+I15","v":{"$error":"#NUM!"}},{"$nulls":4},"Monate",{"$nulls":4},{"$f":"K15+P15","v":{"v":0,"d":"0.0"}},{"$nulls":5},"Monate",{"$nulls":4},{"$f":"R15+T15","v":{"v":0,"d":"0.0"}}]
[null,{"$f":"G11","v":{"v":1900,"d":"Jahr 1900"}},"Jahr_Monat","Tage1","Tage2","Brutto","AGA","LUK","Gesamt",null,{"$f":"B39+1","v":{"v":1901,"d":"Jahr 1901"}},null,"Jahr_Monat","Tage1","Tage2","Brutto",null,"AGA","LUK","Gesamt",null,{"$f":"K39+1","v":{"v":1902,"d":"Jahr 1902"}},null,"Jahr_Monat","Tage1","Tage2","Brutto",null,"AGA","LUK","Gesamt"]
[null,"Jan",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$39),0)","v":"1900-01-31"},{"$f":"IF($G$14=\"\",0,IF(AND(DAY($G$14)>1,MONTH(C40)=MONTH($G$14)),$H$15,IF(AND(C40>=$G$14,C40<=$H$14),30,IF((MONTH(C40)=MONTH($H$14)),DAY($H$14),0))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($I$14=\"\",0,IF(C40<$I$14,0,IF(AND(MONTH($I$14)=MONTH($J$14),MONTH(C40)=MONTH($J$14)),$J$15,IF(AND(MONTH($I$14)<>MONTH($J$14),MONTH(C40)=MONTH($I$14)),$J$15,IF(AND(D40>0,DAY($G$14)>1,MONTH($G$14)=MONTH($H$14)),30-D40-DAY($G$14)+1,IF(AND(D40>0,DAY($G$14)>1),30-D40,(IF(D40>0,30-D40,IF(AND(C40>=$I$14,C40<=$J$14),30,IF((MONTH(C40)=MONTH($J$14)),DAY($J$14),0))))))))))","v":{"v":0,"d":"0.00"}},{"$f":"(D40*$G$16/30)+(E40*$I$16/30)","v":{"$error":"#N/A"}},{"$f":"IF($M$6=TRUE,F40*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,F40*'NK_SHK, WHK u. TUT'!$B$12,IF(F40>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",F40*'NK_SHK, WHK u. TUT'!$B$12,('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(F40-'NK_SHK, WHK u. TUT'!$G$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(F40-'NK_SHK, WHK u. TUT'!$G$11)*('NK_SHK, WHK u. TUT'!$B$20/2))),F40*'NK_SHK, WHK u. TUT'!$B$10)))","v":{"$error":"#N/A"}},{"$f":"IF(F40>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"$error":"#N/A"}},{"$f":"SUM(F40:H40)","v":{"$error":"#N/A"}},null,"Jan",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$K$39),0)","v":"1901-01-31"},{"$f":"IF($K$14=\"\",0,IF(AND(DAY($K$14)>1,MONTH(M40)=MONTH($K$14)),$L$15,IF(AND(M40>=$K$14,M40<=$L$14),30,IF((MONTH(M40)=MONTH($L$14)),DAY($L$14),0))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($P$14=\"\",0,IF(M40<$P$14,0,IF(AND(MONTH($P$14)=MONTH($Q$14),MONTH(M40)=MONTH($Q$14)),$Q$15,(IF(N40>0,30-N40,IF(AND(M40>=$P$14,M40<=$Q$14),30,IF((MONTH(M40)=MONTH($Q$14)),DAY($Q$14),IF(AND(MONTH($P$14)<>MONTH($Q$14),MONTH(M40)=MONTH($P$14)),$Q$15,IF(AND(N40>0,DAY($K$14)>1,MONTH($K$14)=MONTH($L$14)),30-N40-DAY($K$14)+1,IF(AND(N40>0,DAY($K$14)>1),30-N40,0))))))))))","v":{"v":0,"d":"0.00"}},{"$f":"(N40*$K$16/30)+(O40*$P$16/30)","v":{"v":0,"d":"0.00"}},null,{"$f":"IF($M$6=TRUE,P40*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,P40*'NK_SHK, WHK u. TUT'!$B$12,IF(P40>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",P40*'NK_SHK, WHK u. TUT'!$B$12,('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(P40-'NK_SHK, WHK u. TUT'!$G$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(P40-'NK_SHK, WHK u. TUT'!$G$11)*('NK_SHK, WHK u. TUT'!$B$20/2))),P40*'NK_SHK, WHK u. TUT'!$B$10)))","v":{"v":0,"d":"0.00"}},{"$f":"IF(P40>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(P40:S40)","v":{"v":0,"d":"0.00"}},null,"Jan",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$V$39),0)","v":"1902-01-31"},{"$f":"IF($R$14=\"\",0,IF(AND(DAY($R$14)>1,MONTH(X40)=MONTH($R$14)),$S$15,IF(AND(X40>=$R$14,X40<=$S$14),30,IF((MONTH(X40)=MONTH($S$14)),DAY($S$14),0))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($T$14=\"\",0,IF(X40<$T$14,0,IF(AND(MONTH($T$14)=MONTH($U$14),MONTH(X40)=MONTH($U$14)),$U$15,(IF(Y40>0,30-Y40,IF(AND(X40>=$T$14,X40<=$U$14),30,IF((MONTH(X40)=MONTH($U$14)),DAY($U$14),IF(AND(MONTH($T$14)<>MONTH($U$14),MONTH(X40)=MONTH($T$14)),$U$15,IF(AND(Y40>0,DAY($R$14)>1,MONTH($R$14)=MONTH($S$14)),30-Y40-DAY($R$14)+1,IF(AND(Y40>0,DAY($R$14)>1),30-Y40,0))))))))))","v":{"v":0,"d":"0.00"}},{"$f":"(Y40*$R$16/30)+(Z40*$T$16/30)","v":{"v":0,"d":"0.00"}},null,{"$f":"IF($M$6=TRUE,AA40*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,AA40*'NK_SHK, WHK u. TUT'!$B$12,IF(AA40>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",AA40*'NK_SHK, WHK u. TUT'!$B$12,('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(AA40-'NK_SHK, WHK u. TUT'!$G$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(AA40-'NK_SHK, WHK u. TUT'!$G$11)*('NK_SHK, WHK u. TUT'!$B$20/2))),AA40*'NK_SHK, WHK u. TUT'!$B$10)))","v":{"v":0,"d":"0.00"}},{"$f":"IF(AA40>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AA40:AD40)","v":{"v":0,"d":"0.00"}}]
[null,"Feb",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$39),1)","v":"1900-02-28"},{"v":0,"d":"0.00"},{"$f":"IF($I$14=\"\",0,IF(OR(MONTH(C41)>MONTH($J$14),MONTH(C41)<MONTH($I$14)),0,IF($I$14=\"\",0,IF(AND(MONTH($I$14)=MONTH($J$14),MONTH(C41)=MONTH($J$14)),$J$15,IF(AND(MONTH($I$14)<>MONTH($J$14),MONTH(C41)=MONTH($I$14)),$J$15,IF(D41>0,30-D41,IF(AND(C41>=$I$14,C41<=$J$14),30,IF((MONTH(C41)=MONTH($J$14)),DAY($J$14),IF(AND(D41>0,DAY($G$14)>1,MONTH($G$14)=MONTH($H$14)),30-D41-DAY($G$14)+1,IF(AND(D41>0,DAY($G$14)>1),30-D41,0))))))))))","v":{"v":0,"d":"0.00"}},{"$f":"(D41*$G$16/30)+(E41*$I$16/30)","v":{"$error":"#N/A"}},{"$f":"IF($M$6=TRUE,F41*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,F41*'NK_SHK, WHK u. TUT'!$B$12,IF(F41>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",F41*'NK_SHK, WHK u. TUT'!$B$12,('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(F41-'NK_SHK, WHK u. TUT'!$G$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(F41-'NK_SHK, WHK u. TUT'!$G$11)*('NK_SHK, WHK u. TUT'!$B$20/2))),F41*'NK_SHK, WHK u. TUT'!$B$10)))","v":{"$error":"#N/A"}},{"$f":"IF(F41>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"$error":"#N/A"}},{"$f":"SUM(F41:H41)","v":{"$error":"#N/A"}},null,"Feb",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$K$39),1)","v":"1901-02-28"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"(N41*$K$16/30)+(O41*$P$16/30)","v":{"v":0,"d":"0.00"}},null,{"$f":"IF($M$6=TRUE,P41*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,P41*'NK_SHK, WHK u. TUT'!$B$12,IF(P41>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",P41*'NK_SHK, WHK u. TUT'!$B$12,('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(P41-'NK_SHK, WHK u. TUT'!$G$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(P41-'NK_SHK, WHK u. TUT'!$G$11)*('NK_SHK, WHK u. TUT'!$B$20/2))),P41*'NK_SHK, WHK u. TUT'!$B$10)))","v":{"v":0,"d":"0.00"}},{"$f":"IF(P41>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(P41:S41)","v":{"v":0,"d":"0.00"}},null,"Feb",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$V$39),1)","v":"1902-02-28"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"(Y41*$R$16/30)+(Z41*$T$16/30)","v":{"v":0,"d":"0.00"}},null,{"$f":"IF($M$6=TRUE,AA41*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,AA41*'NK_SHK, WHK u. TUT'!$B$12,IF(AA41>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",AA41*'NK_SHK, WHK u. TUT'!$B$12,('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(AA41-'NK_SHK, WHK u. TUT'!$G$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(AA41-'NK_SHK, WHK u. TUT'!$G$11)*('NK_SHK, WHK u. TUT'!$B$20/2))),AA41*'NK_SHK, WHK u. TUT'!$B$10)))","v":{"v":0,"d":"0.00"}},{"$f":"IF(AA41>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"}]
[null,"Mrz",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$39),2)","v":"1900-03-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"(D42*$G$16/30)+(E42*$I$16/30)","v":{"$error":"#N/A"}},{"$f":"IF($M$6=TRUE,F42*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,F42*'NK_SHK, WHK u. TUT'!$B$12,IF(F42>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",F42*'NK_SHK, WHK u. TUT'!$B$12,('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(F42-'NK_SHK, WHK u. TUT'!$G$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(F42-'NK_SHK, WHK u. TUT'!$G$11)*('NK_SHK, WHK u. TUT'!$B$20/2))),F42*'NK_SHK, WHK u. TUT'!$B$10)))","v":{"$error":"#N/A"}},{"$f":"IF(F42>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,"Mrz",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$K$39),2)","v":"1901-03-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"IF($M$6=TRUE,P42*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,P42*'NK_SHK, WHK u. TUT'!$B$12,IF(P42>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",P42*'NK_SHK, WHK u. TUT'!$B$12,('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(P42-'NK_SHK, WHK u. TUT'!$G$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(P42-'NK_SHK, WHK u. TUT'!$G$11)*('NK_SHK, WHK u. TUT'!$B$20/2))),P42*'NK_SHK, WHK u. TUT'!$B$10)))","v":{"v":0,"d":"0.00"}},{"$f":"IF(P42>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,"Mrz",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$V$39),2)","v":"1902-03-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"IF($M$6=TRUE,AA42*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,AA42*'NK_SHK, WHK u. TUT'!$B$12,IF(AA42>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",AA42*'NK_SHK, WHK u. TUT'!$B$12,('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(AA42-'NK_SHK, WHK u. TUT'!$G$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(AA42-'NK_SHK, WHK u. TUT'!$G$11)*('NK_SHK, WHK u. TUT'!$B$20/2))),AA42*'NK_SHK, WHK u. TUT'!$B$10)))","v":{"v":0,"d":"0.00"}},{"$f":"IF(AA42>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"}]
[null,"Apr",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$39),3)","v":"1900-04-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$f":"IF($M$6=TRUE,F43*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,F43*'NK_SHK, WHK u. TUT'!$B$12,IF(F43>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",F43*'NK_SHK, WHK u. TUT'!$B$12,('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(F43-'NK_SHK, WHK u. TUT'!$G$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(F43-'NK_SHK, WHK u. TUT'!$G$11)*('NK_SHK, WHK u. TUT'!$B$20/2))),F43*'NK_SHK, WHK u. TUT'!$B$10)))","v":{"$error":"#N/A"}},{"$f":"IF(F43>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,"Apr",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$K$39),3)","v":"1901-04-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"IF($M$6=TRUE,P43*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,P43*'NK_SHK, WHK u. TUT'!$B$12,IF(P43>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",P43*'NK_SHK, WHK u. TUT'!$B$12,('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(P43-'NK_SHK, WHK u. TUT'!$G$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(P43-'NK_SHK, WHK u. TUT'!$G$11)*('NK_SHK, WHK u. TUT'!$B$20/2))),P43*'NK_SHK, WHK u. TUT'!$B$10)))","v":{"v":0,"d":"0.00"}},{"$f":"IF(P43>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,"Apr",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$V$39),3)","v":"1902-04-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"IF($M$6=TRUE,AA43*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,AA43*'NK_SHK, WHK u. TUT'!$B$12,IF(AA43>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",AA43*'NK_SHK, WHK u. TUT'!$B$12,('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(AA43-'NK_SHK, WHK u. TUT'!$G$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(AA43-'NK_SHK, WHK u. TUT'!$G$11)*('NK_SHK, WHK u. TUT'!$B$20/2))),AA43*'NK_SHK, WHK u. TUT'!$B$10)))","v":{"v":0,"d":"0.00"}},{"$f":"IF(AA43>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"}]
[null,"Mai",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$39),4)","v":"1900-05-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$f":"IF($M$6=TRUE,F44*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,F44*'NK_SHK, WHK u. TUT'!$B$12,IF(F44>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",F44*'NK_SHK, WHK u. TUT'!$B$12,('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(F44-'NK_SHK, WHK u. TUT'!$G$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(F44-'NK_SHK, WHK u. TUT'!$G$11)*('NK_SHK, WHK u. TUT'!$B$20/2))),F44*'NK_SHK, WHK u. TUT'!$B$10)))","v":{"$error":"#N/A"}},{"$f":"IF(F44>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,"Mai",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$K$39),4)","v":"1901-05-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"IF($M$6=TRUE,P44*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,P44*'NK_SHK, WHK u. TUT'!$B$12,IF(P44>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",P44*'NK_SHK, WHK u. TUT'!$B$12,('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(P44-'NK_SHK, WHK u. TUT'!$G$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(P44-'NK_SHK, WHK u. TUT'!$G$11)*('NK_SHK, WHK u. TUT'!$B$20/2))),P44*'NK_SHK, WHK u. TUT'!$B$10)))","v":{"v":0,"d":"0.00"}},{"$f":"IF(P44>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,"Mai",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$V$39),4)","v":"1902-05-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"IF($M$6=TRUE,AA44*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,AA44*'NK_SHK, WHK u. TUT'!$B$12,IF(AA44>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",AA44*'NK_SHK, WHK u. TUT'!$B$12,('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(AA44-'NK_SHK, WHK u. TUT'!$G$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(AA44-'NK_SHK, WHK u. TUT'!$G$11)*('NK_SHK, WHK u. TUT'!$B$20/2))),AA44*'NK_SHK, WHK u. TUT'!$B$10)))","v":{"v":0,"d":"0.00"}},{"$f":"IF(AA44>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"}]
[null,"Jun",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$39),5)","v":"1900-06-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$f":"IF($M$6=TRUE,F45*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,F45*'NK_SHK, WHK u. TUT'!$B$12,IF(F45>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",F45*'NK_SHK, WHK u. TUT'!$B$12,('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(F45-'NK_SHK, WHK u. TUT'!$G$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(F45-'NK_SHK, WHK u. TUT'!$G$11)*('NK_SHK, WHK u. TUT'!$B$20/2))),F45*'NK_SHK, WHK u. TUT'!$B$10)))","v":{"$error":"#N/A"}},{"$f":"IF(F45>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,"Jun",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$K$39),5)","v":"1901-06-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"IF($M$6=TRUE,P45*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,P45*'NK_SHK, WHK u. TUT'!$B$12,IF(P45>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",P45*'NK_SHK, WHK u. TUT'!$B$12,('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(P45-'NK_SHK, WHK u. TUT'!$G$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(P45-'NK_SHK, WHK u. TUT'!$G$11)*('NK_SHK, WHK u. TUT'!$B$20/2))),P45*'NK_SHK, WHK u. TUT'!$B$10)))","v":{"v":0,"d":"0.00"}},{"$f":"IF(P45>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,"Jun",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$V$39),5)","v":"1902-06-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"IF($M$6=TRUE,AA45*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,AA45*'NK_SHK, WHK u. TUT'!$B$12,IF(AA45>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",AA45*'NK_SHK, WHK u. TUT'!$B$12,('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(AA45-'NK_SHK, WHK u. TUT'!$G$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(AA45-'NK_SHK, WHK u. TUT'!$G$11)*('NK_SHK, WHK u. TUT'!$B$20/2))),AA45*'NK_SHK, WHK u. TUT'!$B$10)))","v":{"v":0,"d":"0.00"}},{"$f":"IF(AA45>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"}]
[null,"Jul",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$39),6)","v":"1900-07-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$f":"IF($M$6=TRUE,F46*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,F46*'NK_SHK, WHK u. TUT'!$B$12,IF(F46>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",F46*'NK_SHK, WHK u. TUT'!$B$12,('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(F46-'NK_SHK, WHK u. TUT'!$G$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(F46-'NK_SHK, WHK u. TUT'!$G$11)*('NK_SHK, WHK u. TUT'!$B$20/2))),F46*'NK_SHK, WHK u. TUT'!$B$10)))","v":{"$error":"#N/A"}},{"$f":"IF(F46>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,"Jul",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$K$39),6)","v":"1901-07-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"IF($M$6=TRUE,P46*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,P46*'NK_SHK, WHK u. TUT'!$B$12,IF(P46>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",P46*'NK_SHK, WHK u. TUT'!$B$12,('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(P46-'NK_SHK, WHK u. TUT'!$G$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(P46-'NK_SHK, WHK u. TUT'!$G$11)*('NK_SHK, WHK u. TUT'!$B$20/2))),P46*'NK_SHK, WHK u. TUT'!$B$10)))","v":{"v":0,"d":"0.00"}},{"$f":"IF(P46>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,"Jul",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$V$39),6)","v":"1902-07-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"IF($M$6=TRUE,AA46*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,AA46*'NK_SHK, WHK u. TUT'!$B$12,IF(AA46>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",AA46*'NK_SHK, WHK u. TUT'!$B$12,('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(AA46-'NK_SHK, WHK u. TUT'!$G$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(AA46-'NK_SHK, WHK u. TUT'!$G$11)*('NK_SHK, WHK u. TUT'!$B$20/2))),AA46*'NK_SHK, WHK u. TUT'!$B$10)))","v":{"v":0,"d":"0.00"}},{"$f":"IF(AA46>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"}]
[null,"Aug",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$39),7)","v":"1900-08-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$f":"IF($M$6=TRUE,F47*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,F47*'NK_SHK, WHK u. TUT'!$B$12,IF(F47>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",F47*'NK_SHK, WHK u. TUT'!$B$12,('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(F47-'NK_SHK, WHK u. TUT'!$G$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(F47-'NK_SHK, WHK u. TUT'!$G$11)*('NK_SHK, WHK u. TUT'!$B$20/2))),F47*'NK_SHK, WHK u. TUT'!$B$10)))","v":{"$error":"#N/A"}},{"$f":"IF(F47>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,"Aug",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$K$39),7)","v":"1901-08-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"IF($M$6=TRUE,P47*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,P47*'NK_SHK, WHK u. TUT'!$B$12,IF(P47>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",P47*'NK_SHK, WHK u. TUT'!$B$12,('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(P47-'NK_SHK, WHK u. TUT'!$G$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(P47-'NK_SHK, WHK u. TUT'!$G$11)*('NK_SHK, WHK u. TUT'!$B$20/2))),P47*'NK_SHK, WHK u. TUT'!$B$10)))","v":{"v":0,"d":"0.00"}},{"$f":"IF(P47>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,"Aug",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$V$39),7)","v":"1902-08-31"},{"$f":"IF($R$14=\"\",0,IF(AND(DAY($R$14)>1,MONTH(X47)=MONTH($R$14)),$S$15,IF(AND(X47>=$R$14,X47<=$S$14),30,IF((MONTH(X47)=MONTH($S$14)),DAY($S$14),0))))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"IF($M$6=TRUE,AA47*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,AA47*'NK_SHK, WHK u. TUT'!$B$12,IF(AA47>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",AA47*'NK_SHK, WHK u. TUT'!$B$12,('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(AA47-'NK_SHK, WHK u. TUT'!$G$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(AA47-'NK_SHK, WHK u. TUT'!$G$11)*('NK_SHK, WHK u. TUT'!$B$20/2))),AA47*'NK_SHK, WHK u. TUT'!$B$10)))","v":{"v":0,"d":"0.00"}},{"$f":"IF(AA47>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"}]
[null,"Sep",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$39),8)","v":"1900-09-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$f":"IF($M$6=TRUE,F48*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,F48*'NK_SHK, WHK u. TUT'!$B$12,IF(F48>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",F48*'NK_SHK, WHK u. TUT'!$B$12,('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(F48-'NK_SHK, WHK u. TUT'!$G$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(F48-'NK_SHK, WHK u. TUT'!$G$11)*('NK_SHK, WHK u. TUT'!$B$20/2))),F48*'NK_SHK, WHK u. TUT'!$B$10)))","v":{"$error":"#N/A"}},{"$f":"IF(F48>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,"Sep",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$K$39),8)","v":"1901-09-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"IF($M$6=TRUE,P48*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,P48*'NK_SHK, WHK u. TUT'!$B$12,IF(P48>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",P48*'NK_SHK, WHK u. TUT'!$B$12,('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(P48-'NK_SHK, WHK u. TUT'!$G$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(P48-'NK_SHK, WHK u. TUT'!$G$11)*('NK_SHK, WHK u. TUT'!$B$20/2))),P48*'NK_SHK, WHK u. TUT'!$B$10)))","v":{"v":0,"d":"0.00"}},{"$f":"IF(P48>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,"Sep",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$V$39),8)","v":"1902-09-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"IF($M$6=TRUE,AA48*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,AA48*'NK_SHK, WHK u. TUT'!$B$12,IF(AA48>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",AA48*'NK_SHK, WHK u. TUT'!$B$12,('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(AA48-'NK_SHK, WHK u. TUT'!$G$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(AA48-'NK_SHK, WHK u. TUT'!$G$11)*('NK_SHK, WHK u. TUT'!$B$20/2))),AA48*'NK_SHK, WHK u. TUT'!$B$10)))","v":{"v":0,"d":"0.00"}},{"$f":"IF(AA48>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"}]
[null,"Okt",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$39),9)","v":"1900-10-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#N/A"},{"$f":"IF($M$6=TRUE,F49*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,F49*'NK_SHK, WHK u. TUT'!$B$12,IF(F49>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",F49*'NK_SHK, WHK u. TUT'!$B$12,('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(F49-'NK_SHK, WHK u. TUT'!$G$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(F49-'NK_SHK, WHK u. TUT'!$G$11)*('NK_SHK, WHK u. TUT'!$B$20/2))),F49*'NK_SHK, WHK u. TUT'!$B$10)))","v":{"$error":"#N/A"}},{"$f":"IF(F49>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,"Okt",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$K$39),9)","v":"1901-10-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"IF($M$6=TRUE,P49*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,P49*'NK_SHK, WHK u. TUT'!$B$12,IF(P49>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",P49*'NK_SHK, WHK u. TUT'!$B$12,('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(P49-'NK_SHK, WHK u. TUT'!$G$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(P49-'NK_SHK, WHK u. TUT'!$G$11)*('NK_SHK, WHK u. TUT'!$B$20/2))),P49*'NK_SHK, WHK u. TUT'!$B$10)))","v":{"v":0,"d":"0.00"}},{"$f":"IF(P49>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,"Okt",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$V$39),9)","v":"1902-10-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"(Y49*$R$16/30)+(Z49*$T$16/30)","v":{"v":0,"d":"0.00"}},null,{"$f":"IF($M$6=TRUE,AA49*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,AA49*'NK_SHK, WHK u. TUT'!$B$12,IF(AA49>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",AA49*'NK_SHK, WHK u. TUT'!$B$12,('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(AA49-'NK_SHK, WHK u. TUT'!$G$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(AA49-'NK_SHK, WHK u. TUT'!$G$11)*('NK_SHK, WHK u. TUT'!$B$20/2))),AA49*'NK_SHK, WHK u. TUT'!$B$10)))","v":{"v":0,"d":"0.00"}},{"$f":"IF(AA49>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"}]
[null,"Nov",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$39),10)","v":"1900-11-30"},{"v":0,"d":"0.00"},{"$f":"IF($I$14=\"\",0,IF(OR(MONTH(C50)>MONTH($J$14),MONTH(C50)<MONTH($I$14)),0,IF($I$14=\"\",0,IF(AND(MONTH($I$14)=MONTH($J$14),MONTH(C50)=MONTH($J$14)),$J$15,IF(AND(MONTH($I$14)<>MONTH($J$14),MONTH(C50)=MONTH($I$14)),$J$15,IF(D50>0,30-D50,IF(AND(C50>=$I$14,C50<=$J$14),30,IF((MONTH(C50)=MONTH($J$14)),DAY($J$14),IF(AND(D50>0,DAY($G$14)>1,MONTH($G$14)=MONTH($H$14)),30-D50-DAY($G$14)+1,IF(AND(D50>0,DAY($G$14)>1),30-D50,0))))))))))","v":{"v":0,"d":"0.00"}},{"$error":"#N/A"},{"$f":"IF($M$6=TRUE,F50*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,F50*'NK_SHK, WHK u. TUT'!$B$12,IF(F50>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",F50*'NK_SHK, WHK u. TUT'!$B$12,('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(F50-'NK_SHK, WHK u. TUT'!$G$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(F50-'NK_SHK, WHK u. TUT'!$G$11)*('NK_SHK, WHK u. TUT'!$B$20/2))),F50*'NK_SHK, WHK u. TUT'!$B$10)))","v":{"$error":"#N/A"}},{"$f":"IF(F50>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,"Nov",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$K$39),10)","v":"1901-11-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"IF($M$6=TRUE,P50*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,P50*'NK_SHK, WHK u. TUT'!$B$12,IF(P50>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",P50*'NK_SHK, WHK u. TUT'!$B$12,('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(P50-'NK_SHK, WHK u. TUT'!$G$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(P50-'NK_SHK, WHK u. TUT'!$G$11)*('NK_SHK, WHK u. TUT'!$B$20/2))),P50*'NK_SHK, WHK u. TUT'!$B$10)))","v":{"v":0,"d":"0.00"}},{"$f":"IF(P50>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,"Nov",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$V$39),10)","v":"1902-11-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"(Y50*$R$16/30)+(Z50*$T$16/30)","v":{"v":0,"d":"0.00"}},null,{"$f":"IF($M$6=TRUE,AA50*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,AA50*'NK_SHK, WHK u. TUT'!$B$12,IF(AA50>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",AA50*'NK_SHK, WHK u. TUT'!$B$12,('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(AA50-'NK_SHK, WHK u. TUT'!$G$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(AA50-'NK_SHK, WHK u. TUT'!$G$11)*('NK_SHK, WHK u. TUT'!$B$20/2))),AA50*'NK_SHK, WHK u. TUT'!$B$10)))","v":{"v":0,"d":"0.00"}},{"$f":"IF(AA50>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"}]
[null,"Dez",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$39),11)","v":"1900-12-31"},{"v":0,"d":"0.00"},{"$f":"IF($I$14=\"\",0,IF(OR(MONTH(C51)>MONTH($J$14),MONTH(C51)<MONTH($I$14)),0,IF($I$14=\"\",0,IF(AND(MONTH($I$14)=MONTH($J$14),MONTH(C51)=MONTH($J$14)),$J$15,IF(AND(MONTH($I$14)<>MONTH($J$14),MONTH(C51)=MONTH($I$14)),$J$15,IF(D51>0,30-D51,IF(AND(C51>=$I$14,C51<=$J$14),30,IF((MONTH(C51)=MONTH($J$14)),DAY($J$14),IF(AND(D51>0,DAY($G$14)>1,MONTH($G$14)=MONTH($H$14)),30-D51-DAY($G$14)+1,IF(AND(D51>0,DAY($G$14)>1),30-D51,0))))))))))","v":{"v":0,"d":"0.00"}},{"$error":"#N/A"},{"$f":"IF($M$6=TRUE,F51*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,F51*'NK_SHK, WHK u. TUT'!$B$12,IF(F51>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",F51*'NK_SHK, WHK u. TUT'!$B$12,('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(F51-'NK_SHK, WHK u. TUT'!$G$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(F51-'NK_SHK, WHK u. TUT'!$G$11)*('NK_SHK, WHK u. TUT'!$B$20/2))),F51*'NK_SHK, WHK u. TUT'!$B$10)))","v":{"$error":"#N/A"}},{"$f":"IF(F51>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,"Dez",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$K$39),11)","v":"1901-12-31"},{"v":0,"d":"0.00"},{"$f":"IF($P$14=\"\",0,IF(M51<$P$14,0,IF(AND(MONTH($P$14)=MONTH($Q$14),MONTH(M51)=MONTH($Q$14)),$Q$15,(IF(N51>0,30-N51,IF(AND(M51>=$P$14,M51<=$Q$14),30,IF((MONTH(M51)=MONTH($Q$14)),DAY($Q$14),IF(AND(MONTH($P$14)<>MONTH($Q$14),MONTH(M51)=MONTH($P$14)),$Q$15,IF(AND(N51>0,DAY($K$14)>1,MONTH($K$14)=MONTH($L$14)),30-N51-DAY($K$14)+1,IF(AND(N51>0,DAY($K$14)>1),30-N51,0))))))))))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"IF($M$6=TRUE,P51*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,P51*'NK_SHK, WHK u. TUT'!$B$12,IF(P51>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",P51*'NK_SHK, WHK u. TUT'!$B$12,('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(P51-'NK_SHK, WHK u. TUT'!$G$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(P51-'NK_SHK, WHK u. TUT'!$G$11)*('NK_SHK, WHK u. TUT'!$B$20/2))),P51*'NK_SHK, WHK u. TUT'!$B$10)))","v":{"v":0,"d":"0.00"}},{"$f":"IF(P51>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,"Dez",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$V$39),11)","v":"1902-12-31"},{"v":0,"d":"0.00"},{"$f":"IF($T$14=\"\",0,IF(X51<$T$14,0,IF(AND(MONTH($T$14)=MONTH($U$14),MONTH(X51)=MONTH($U$14)),$U$15,(IF(Y51>0,30-Y51,IF(AND(X51>=$T$14,X51<=$U$14),30,IF((MONTH(X51)=MONTH($U$14)),DAY($U$14),IF(AND(MONTH($T$14)<>MONTH($U$14),MONTH(X51)=MONTH($T$14)),$U$15,IF(AND(Y51>0,DAY($R$14)>1,MONTH($R$14)=MONTH($S$14)),30-Y51-DAY($R$14)+1,IF(AND(Y51>0,DAY($R$14)>1),30-Y51,0))))))))))","v":{"v":0,"d":"0.00"}},{"$f":"(Y51*$R$16/30)+(Z51*$T$16/30)","v":{"v":0,"d":"0.00"}},null,{"$f":"IF($M$6=TRUE,AA51*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,AA51*'NK_SHK, WHK u. TUT'!$B$12,IF(AA51>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",AA51*'NK_SHK, WHK u. TUT'!$B$12,('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(AA51-'NK_SHK, WHK u. TUT'!$G$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(AA51-'NK_SHK, WHK u. TUT'!$G$11)*('NK_SHK, WHK u. TUT'!$B$20/2))),AA51*'NK_SHK, WHK u. TUT'!$B$10)))","v":{"v":0,"d":"0.00"}},{"$f":"IF(AA51>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"}]
[null,"Summe Jahr",{"$nulls":3},{"$f":"SUM(F40:F51)","v":{"$error":"#N/A"}},{"$f":"SUM(G40:G51)","v":{"$error":"#N/A"}},{"$f":"SUM(H40:H51)","v":{"$error":"#N/A"}},{"$f":"SUM(I40:I51)","v":{"$error":"#N/A"}},null,"Summe Jahr",{"$nulls":4},{"$f":"SUM(P40:P51)","v":{"v":0,"d":"0.00"}},null,{"$f":"SUM(R40:R51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(S40:S51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(T40:T51)","v":{"v":0,"d":"0.00"}},null,"Summe Jahr",{"$nulls":4},{"$f":"SUM(AA40:AA51)","v":{"v":0,"d":"0.00"}},null,{"$f":"SUM(AC40:AC51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AD40:AD51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AE40:AE51)","v":{"v":0,"d":"0.00"}}]
[null,"Mittelwert Jahr",{"$nulls":3},{"$f":"IFERROR((SUM(F40:F51)/COUNTIFS(F40:F51,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR((SUM(G40:G51)/COUNTIFS(G40:G51,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"Mittelwert Jahr","Mittelwert Jahr",{"$nulls":3},{"$f":"IFERROR((SUM(P40:Q51)/COUNTIFS(P40:Q51,\">0\")),0)","v":{"v":0,"d":"0.00"}},null,{"$f":"IFERROR((SUM(R40:R51)/COUNTIFS(R40:R51,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"Mittelwert Jahr","Mittelwert Jahr",{"$nulls":3},{"$f":"IFERROR((SUM(AA40:AB51)/COUNTIFS(AA40:AB51,\">0\")),0)","v":{"v":0,"d":"0.00"}},null,{"$f":"IFERROR((SUM(AC40:AC51)/COUNTIFS(AC40:AC51,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[null,"Monate",{"$nulls":3},{"$f":"G26+I26","v":{"v":0,"d":"0.0"}},{"$nulls":4},"Monate",{"$nulls":4},{"$f":"K26+P26","v":{"v":0,"d":"0.0"}},{"$nulls":5},"Monate",{"$nulls":4},{"$f":"R26+T26","v":{"v":0,"d":"0.0"}}]
[null,{"$f":"V39+1","v":{"v":1903,"d":"Jahr 1903"}},"Jahr_Monat","Tage1","Tage2","Brutto","AGA","LUK","Gesamt",null,{"$f":"B57+1","v":{"v":1904,"d":"Jahr 1904"}},null,"Jahr_Monat","Tage1","Tage2","Brutto",null,"AGA","LUK","Gesamt",null,{"$f":"K57+1","v":{"v":1905,"d":"Jahr 1905"}},null,"Jahr_Monat","Tage1","Tage2","Brutto",null,"AGA","LUK","Gesamt"]
[null,"Jan",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$57),0)","v":"1903-01-31"},{"$f":"IF($G$25=\"\",0,IF(AND(DAY($G$25)>1,MONTH(C58)=MONTH($G$25)),$H$26,IF(AND(C58>=$G$25,C58<=$H$25),30,IF((MONTH(C58)=MONTH($H$25)),DAY($H$25),0))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($I$25=\"\",0,IF(C58<$I$25,0,IF(AND(MONTH($I$25)=MONTH($J$25),MONTH(C58)=MONTH($J$25)),$J$26,(IF(D58>0,30-D58,IF(AND(C58>=$I$25,C58<=$J$25),30,IF((MONTH(C58)=MONTH($J$25)),DAY($J$25)*IF(AND(MONTH($I$25)<>MONTH($J$25),MONTH(C58)=MONTH($I$25)),$J$26,IF(AND(D58>0,DAY($G$25)>1,MONTH($G$25)=MONTH($H$25)),30-D58-DAY($G$25)+1,IF(AND(D58>0,DAY($G$25)>1),30-D58,0))))))))))","v":{"v":0,"d":"0.00"}},{"$f":"(D58*$G$27/30)+(E58*$I$27/30)","v":{"v":0,"d":"0.00"}},{"$f":"IF($M$6=TRUE,F58*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,F58*'NK_SHK, WHK u. TUT'!$B$12,IF(F58>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",F58*'NK_SHK, WHK u. TUT'!$B$12,('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(F58-'NK_SHK, WHK u. TUT'!$G$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(F58-'NK_SHK, WHK u. TUT'!$G$11)*('NK_SHK, WHK u. TUT'!$B$20/2))),F58*'NK_SHK, WHK u. TUT'!$B$10)))","v":{"v":0,"d":"0.00"}},{"$f":"IF(F58>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(F58:H58)","v":{"v":0,"d":"0.00"}},null,"Jan",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$K$57),0)","v":"1904-01-31"},{"$f":"IF($K$25=\"\",0,IF(AND(DAY($K$25)>1,MONTH(M58)=MONTH($K$25)),$L$26,IF(AND(M58>=$K$25,M58<=$L$25),30,IF((MONTH(M58)=MONTH($L$25)),DAY($L$25),0))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($P$25=\"\",0,IF(M58<$P$25,0,IF(AND(MONTH($P$25)=MONTH($Q$25),MONTH(M58)=MONTH($Q$25)),$Q$26,IF(AND(MONTH($P$25)<>MONTH($Q$25),MONTH(M58)=MONTH($P$25)),$Q$26,IF(AND(N58>0,DAY($K$25)>1,MONTH($K$25)=MONTH($L$25)),30-N58-DAY($K$25)+1,IF(AND(N58>0,DAY($K$25)>1),30-N58,(IF(N58>0,30-N58,IF(AND(M58>=$P$25,M58<=$Q$25),30,IF((MONTH(M58)=MONTH($Q$25)),DAY($Q$25),0))))))))))","v":{"v":0,"d":"0.00"}},{"$f":"(N58*$K$27/30)+(O58*$P$27/30)","v":{"v":0,"d":"0.00"}},null,{"$f":"IF($M$6=TRUE,P58*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,P58*'NK_SHK, WHK u. TUT'!$B$12,IF(P58>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",P58*'NK_SHK, WHK u. TUT'!$B$12,('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(P58-'NK_SHK, WHK u. TUT'!$G$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(P58-'NK_SHK, WHK u. TUT'!$G$11)*('NK_SHK, WHK u. TUT'!$B$20/2))),P58*'NK_SHK, WHK u. TUT'!$B$10)))","v":{"v":0,"d":"0.00"}},{"$f":"IF(P58>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(P58:S58)","v":{"v":0,"d":"0.00"}},null,"Jan",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$V$57),0)","v":"1905-01-31"},{"$f":"IF($R$25=\"\",0,IF(AND(DAY($R$25)>1,MONTH(X58)=MONTH($R$25)),$S$26,IF(AND(X58>=$R$25,X58<=$S$25),30,IF((MONTH(X58)=MONTH($S$25)),DAY($S$25),0))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($T$25=\"\",0,IF(X58<$T$25,0,IF(AND(MONTH($T$25)=MONTH($U$25),MONTH(X58)=MONTH($U$25)),$U$26,(IF(Y58>0,30-Y58,IF(AND(X58>=$T$25,X58<=$U$25),30,IF((MONTH(X58)=MONTH($U$25)),DAY($U$25),IF(AND(MONTH($T$25)<>MONTH($U$25),MONTH(X58)=MONTH($T$25)),$U$26,IF(AND(Y58>0,DAY($R$25)>1,MONTH($R$25)=MONTH($S$25)),30-Y58-DAY($R$25)+1,IF(AND(Y58>0,DAY($R$25)>1),30-Y58,0))))))))))","v":{"v":0,"d":"0.00"}},{"$f":"(Y58*$R$27/30)+(Z58*$T$27/30)","v":{"v":0,"d":"0.00"}},null,{"$f":"IF($M$6=TRUE,AA58*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,AA58*'NK_SHK, WHK u. TUT'!$B$12,IF(AA58>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",AA58*'NK_SHK, WHK u. TUT'!$B$12,('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(AA58-'NK_SHK, WHK u. TUT'!$G$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(AA58-'NK_SHK, WHK u. TUT'!$G$11)*('NK_SHK, WHK u. TUT'!$B$20/2))),AA58*'NK_SHK, WHK u. TUT'!$B$10)))","v":{"v":0,"d":"0.00"}},{"$f":"IF(AA58>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AA58:AD58)","v":{"v":0,"d":"0.00"}}]
[null,"Feb",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$57),1)","v":"1903-02-28"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"(D59*$G$27/30)+(E59*$I$27/30)","v":{"v":0,"d":"0.00"}},{"$f":"IF($M$6=TRUE,F59*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,F59*'NK_SHK, WHK u. TUT'!$B$12,IF(F59>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",F59*'NK_SHK, WHK u. TUT'!$B$12,('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(F59-'NK_SHK, WHK u. TUT'!$G$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(F59-'NK_SHK, WHK u. TUT'!$G$11)*('NK_SHK, WHK u. TUT'!$B$20/2))),F59*'NK_SHK, WHK u. TUT'!$B$10)))","v":{"v":0,"d":"0.00"}},{"$f":"IF(F59>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(F59:H59)","v":{"v":0,"d":"0.00"}},null,"Feb",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$K$57),1)","v":"1904-02-29"},{"$f":"IF($K$25=\"\",0,IF(AND(DAY($K$25)>1,MONTH(M59)=MONTH($K$25)),$L$26,IF(AND(M59>=$K$25,M59<=$L$25),30,IF((MONTH(M59)=MONTH($L$25)),DAY($L$25),0))))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"(N59*$K$27/30)+(O59*$P$27/30)","v":{"v":0,"d":"0.00"}},null,{"$f":"IF($M$6=TRUE,P59*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,P59*'NK_SHK, WHK u. TUT'!$B$12,IF(P59>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",P59*'NK_SHK, WHK u. TUT'!$B$12,('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(P59-'NK_SHK, WHK u. TUT'!$G$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(P59-'NK_SHK, WHK u. TUT'!$G$11)*('NK_SHK, WHK u. TUT'!$B$20/2))),P59*'NK_SHK, WHK u. TUT'!$B$10)))","v":{"v":0,"d":"0.00"}},{"$f":"IF(P59>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(P59:S59)","v":{"v":0,"d":"0.00"}},null,"Feb",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$V$57),1)","v":"1905-02-28"},{"$f":"IF($R$25=\"\",0,IF(AND(DAY($R$25)>1,MONTH(X59)=MONTH($R$25)),$S$26,IF(AND(X59>=$R$25,X59<=$S$25),30,IF((MONTH(X59)=MONTH($S$25)),DAY($S$25),0))))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"(Y59*$R$27/30)+(Z59*$T$27/30)","v":{"v":0,"d":"0.00"}},null,{"$f":"IF($M$6=TRUE,AA59*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,AA59*'NK_SHK, WHK u. TUT'!$B$12,IF(AA59>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",AA59*'NK_SHK, WHK u. TUT'!$B$12,('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(AA59-'NK_SHK, WHK u. TUT'!$G$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(AA59-'NK_SHK, WHK u. TUT'!$G$11)*('NK_SHK, WHK u. TUT'!$B$20/2))),AA59*'NK_SHK, WHK u. TUT'!$B$10)))","v":{"v":0,"d":"0.00"}},{"$f":"IF(AA59>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AA59:AD59)","v":{"v":0,"d":"0.00"}}]
[null,"Mrz",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$57),2)","v":"1903-03-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF($M$6=TRUE,F60*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,F60*'NK_SHK, WHK u. TUT'!$B$12,IF(F60>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",F60*'NK_SHK, WHK u. TUT'!$B$12,('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(F60-'NK_SHK, WHK u. TUT'!$G$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(F60-'NK_SHK, WHK u. TUT'!$G$11)*('NK_SHK, WHK u. TUT'!$B$20/2))),F60*'NK_SHK, WHK u. TUT'!$B$10)))","v":{"v":0,"d":"0.00"}},{"$f":"IF(F60>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,"Mrz",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$K$57),2)","v":"1904-03-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"IF($M$6=TRUE,P60*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,P60*'NK_SHK, WHK u. TUT'!$B$12,IF(P60>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",P60*'NK_SHK, WHK u. TUT'!$B$12,('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(P60-'NK_SHK, WHK u. TUT'!$G$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(P60-'NK_SHK, WHK u. TUT'!$G$11)*('NK_SHK, WHK u. TUT'!$B$20/2))),P60*'NK_SHK, WHK u. TUT'!$B$10)))","v":{"v":0,"d":"0.00"}},{"$f":"IF(P60>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,"Mrz",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$V$57),2)","v":"1905-03-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"(Y60*$R$27/30)+(Z60*$T$27/30)","v":{"v":0,"d":"0.00"}},null,{"$f":"IF($M$6=TRUE,AA60*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,AA60*'NK_SHK, WHK u. TUT'!$B$12,IF(AA60>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",AA60*'NK_SHK, WHK u. TUT'!$B$12,('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(AA60-'NK_SHK, WHK u. TUT'!$G$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(AA60-'NK_SHK, WHK u. TUT'!$G$11)*('NK_SHK, WHK u. TUT'!$B$20/2))),AA60*'NK_SHK, WHK u. TUT'!$B$10)))","v":{"v":0,"d":"0.00"}},{"$f":"IF(AA60>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"}]
[null,"Apr",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$57),3)","v":"1903-04-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF($M$6=TRUE,F61*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,F61*'NK_SHK, WHK u. TUT'!$B$12,IF(F61>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",F61*'NK_SHK, WHK u. TUT'!$B$12,('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(F61-'NK_SHK, WHK u. TUT'!$G$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(F61-'NK_SHK, WHK u. TUT'!$G$11)*('NK_SHK, WHK u. TUT'!$B$20/2))),F61*'NK_SHK, WHK u. TUT'!$B$10)))","v":{"v":0,"d":"0.00"}},{"$f":"IF(F61>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,"Apr",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$K$57),3)","v":"1904-04-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"IF($M$6=TRUE,P61*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,P61*'NK_SHK, WHK u. TUT'!$B$12,IF(P61>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",P61*'NK_SHK, WHK u. TUT'!$B$12,('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(P61-'NK_SHK, WHK u. TUT'!$G$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(P61-'NK_SHK, WHK u. TUT'!$G$11)*('NK_SHK, WHK u. TUT'!$B$20/2))),P61*'NK_SHK, WHK u. TUT'!$B$10)))","v":{"v":0,"d":"0.00"}},{"$f":"IF(P61>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,"Apr",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$V$57),3)","v":"1905-04-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"(Y61*$R$27/30)+(Z61*$T$27/30)","v":{"v":0,"d":"0.00"}},null,{"$f":"IF($M$6=TRUE,AA61*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,AA61*'NK_SHK, WHK u. TUT'!$B$12,IF(AA61>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",AA61*'NK_SHK, WHK u. TUT'!$B$12,('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(AA61-'NK_SHK, WHK u. TUT'!$G$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(AA61-'NK_SHK, WHK u. TUT'!$G$11)*('NK_SHK, WHK u. TUT'!$B$20/2))),AA61*'NK_SHK, WHK u. TUT'!$B$10)))","v":{"v":0,"d":"0.00"}},{"$f":"IF(AA61>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"}]
[null,"Mai",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$57),4)","v":"1903-05-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF($M$6=TRUE,F62*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,F62*'NK_SHK, WHK u. TUT'!$B$12,IF(F62>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",F62*'NK_SHK, WHK u. TUT'!$B$12,('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(F62-'NK_SHK, WHK u. TUT'!$G$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(F62-'NK_SHK, WHK u. TUT'!$G$11)*('NK_SHK, WHK u. TUT'!$B$20/2))),F62*'NK_SHK, WHK u. TUT'!$B$10)))","v":{"v":0,"d":"0.00"}},{"$f":"IF(F62>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,"Mai",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$K$57),4)","v":"1904-05-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"IF($M$6=TRUE,P62*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,P62*'NK_SHK, WHK u. TUT'!$B$12,IF(P62>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",P62*'NK_SHK, WHK u. TUT'!$B$12,('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(P62-'NK_SHK, WHK u. TUT'!$G$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(P62-'NK_SHK, WHK u. TUT'!$G$11)*('NK_SHK, WHK u. TUT'!$B$20/2))),P62*'NK_SHK, WHK u. TUT'!$B$10)))","v":{"v":0,"d":"0.00"}},{"$f":"IF(P62>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,"Mai",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$V$57),4)","v":"1905-05-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"IF($M$6=TRUE,AA62*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,AA62*'NK_SHK, WHK u. TUT'!$B$12,IF(AA62>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",AA62*'NK_SHK, WHK u. TUT'!$B$12,('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(AA62-'NK_SHK, WHK u. TUT'!$G$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(AA62-'NK_SHK, WHK u. TUT'!$G$11)*('NK_SHK, WHK u. TUT'!$B$20/2))),AA62*'NK_SHK, WHK u. TUT'!$B$10)))","v":{"v":0,"d":"0.00"}},{"$f":"IF(AA62>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"}]
[null,"Jun",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$57),5)","v":"1903-06-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF($M$6=TRUE,F63*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,F63*'NK_SHK, WHK u. TUT'!$B$12,IF(F63>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",F63*'NK_SHK, WHK u. TUT'!$B$12,('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(F63-'NK_SHK, WHK u. TUT'!$G$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(F63-'NK_SHK, WHK u. TUT'!$G$11)*('NK_SHK, WHK u. TUT'!$B$20/2))),F63*'NK_SHK, WHK u. TUT'!$B$10)))","v":{"v":0,"d":"0.00"}},{"$f":"IF(F63>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,"Jun",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$K$57),5)","v":"1904-06-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"IF($M$6=TRUE,P63*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,P63*'NK_SHK, WHK u. TUT'!$B$12,IF(P63>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",P63*'NK_SHK, WHK u. TUT'!$B$12,('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(P63-'NK_SHK, WHK u. TUT'!$G$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(P63-'NK_SHK, WHK u. TUT'!$G$11)*('NK_SHK, WHK u. TUT'!$B$20/2))),P63*'NK_SHK, WHK u. TUT'!$B$10)))","v":{"v":0,"d":"0.00"}},{"$f":"IF(P63>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,"Jun",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$V$57),5)","v":"1905-06-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"IF($M$6=TRUE,AA63*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,AA63*'NK_SHK, WHK u. TUT'!$B$12,IF(AA63>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",AA63*'NK_SHK, WHK u. TUT'!$B$12,('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(AA63-'NK_SHK, WHK u. TUT'!$G$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(AA63-'NK_SHK, WHK u. TUT'!$G$11)*('NK_SHK, WHK u. TUT'!$B$20/2))),AA63*'NK_SHK, WHK u. TUT'!$B$10)))","v":{"v":0,"d":"0.00"}},{"$f":"IF(AA63>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"}]
[null,"Jul",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$57),6)","v":"1903-07-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF($M$6=TRUE,F64*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,F64*'NK_SHK, WHK u. TUT'!$B$12,IF(F64>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",F64*'NK_SHK, WHK u. TUT'!$B$12,('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(F64-'NK_SHK, WHK u. TUT'!$G$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(F64-'NK_SHK, WHK u. TUT'!$G$11)*('NK_SHK, WHK u. TUT'!$B$20/2))),F64*'NK_SHK, WHK u. TUT'!$B$10)))","v":{"v":0,"d":"0.00"}},{"$f":"IF(F64>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,"Jul",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$K$57),6)","v":"1904-07-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"IF($M$6=TRUE,P64*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,P64*'NK_SHK, WHK u. TUT'!$B$12,IF(P64>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",P64*'NK_SHK, WHK u. TUT'!$B$12,('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(P64-'NK_SHK, WHK u. TUT'!$G$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(P64-'NK_SHK, WHK u. TUT'!$G$11)*('NK_SHK, WHK u. TUT'!$B$20/2))),P64*'NK_SHK, WHK u. TUT'!$B$10)))","v":{"v":0,"d":"0.00"}},{"$f":"IF(P64>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,"Jul",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$V$57),6)","v":"1905-07-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"IF($M$6=TRUE,AA64*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,AA64*'NK_SHK, WHK u. TUT'!$B$12,IF(AA64>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",AA64*'NK_SHK, WHK u. TUT'!$B$12,('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(AA64-'NK_SHK, WHK u. TUT'!$G$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(AA64-'NK_SHK, WHK u. TUT'!$G$11)*('NK_SHK, WHK u. TUT'!$B$20/2))),AA64*'NK_SHK, WHK u. TUT'!$B$10)))","v":{"v":0,"d":"0.00"}},{"$f":"IF(AA64>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"}]
[null,"Aug",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$57),7)","v":"1903-08-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF($M$6=TRUE,F65*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,F65*'NK_SHK, WHK u. TUT'!$B$12,IF(F65>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",F65*'NK_SHK, WHK u. TUT'!$B$12,('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(F65-'NK_SHK, WHK u. TUT'!$G$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(F65-'NK_SHK, WHK u. TUT'!$G$11)*('NK_SHK, WHK u. TUT'!$B$20/2))),F65*'NK_SHK, WHK u. TUT'!$B$10)))","v":{"v":0,"d":"0.00"}},{"$f":"IF(F65>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,"Aug",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$K$57),7)","v":"1904-08-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"IF($M$6=TRUE,P65*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,P65*'NK_SHK, WHK u. TUT'!$B$12,IF(P65>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",P65*'NK_SHK, WHK u. TUT'!$B$12,('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(P65-'NK_SHK, WHK u. TUT'!$G$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(P65-'NK_SHK, WHK u. TUT'!$G$11)*('NK_SHK, WHK u. TUT'!$B$20/2))),P65*'NK_SHK, WHK u. TUT'!$B$10)))","v":{"v":0,"d":"0.00"}},{"$f":"IF(P65>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,"Aug",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$V$57),7)","v":"1905-08-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"IF($M$6=TRUE,AA65*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,AA65*'NK_SHK, WHK u. TUT'!$B$12,IF(AA65>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",AA65*'NK_SHK, WHK u. TUT'!$B$12,('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(AA65-'NK_SHK, WHK u. TUT'!$G$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(AA65-'NK_SHK, WHK u. TUT'!$G$11)*('NK_SHK, WHK u. TUT'!$B$20/2))),AA65*'NK_SHK, WHK u. TUT'!$B$10)))","v":{"v":0,"d":"0.00"}},{"$f":"IF(AA65>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"}]
[null,"Sep",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$57),8)","v":"1903-09-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF($M$6=TRUE,F66*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,F66*'NK_SHK, WHK u. TUT'!$B$12,IF(F66>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",F66*'NK_SHK, WHK u. TUT'!$B$12,('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(F66-'NK_SHK, WHK u. TUT'!$G$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(F66-'NK_SHK, WHK u. TUT'!$G$11)*('NK_SHK, WHK u. TUT'!$B$20/2))),F66*'NK_SHK, WHK u. TUT'!$B$10)))","v":{"v":0,"d":"0.00"}},{"$f":"IF(F66>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,"Sep",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$K$57),8)","v":"1904-09-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"IF($M$6=TRUE,P66*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,P66*'NK_SHK, WHK u. TUT'!$B$12,IF(P66>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",P66*'NK_SHK, WHK u. TUT'!$B$12,('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(P66-'NK_SHK, WHK u. TUT'!$G$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(P66-'NK_SHK, WHK u. TUT'!$G$11)*('NK_SHK, WHK u. TUT'!$B$20/2))),P66*'NK_SHK, WHK u. TUT'!$B$10)))","v":{"v":0,"d":"0.00"}},{"$f":"IF(P66>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,"Sep",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$V$57),8)","v":"1905-09-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"IF($M$6=TRUE,AA66*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,AA66*'NK_SHK, WHK u. TUT'!$B$12,IF(AA66>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",AA66*'NK_SHK, WHK u. TUT'!$B$12,('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(AA66-'NK_SHK, WHK u. TUT'!$G$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(AA66-'NK_SHK, WHK u. TUT'!$G$11)*('NK_SHK, WHK u. TUT'!$B$20/2))),AA66*'NK_SHK, WHK u. TUT'!$B$10)))","v":{"v":0,"d":"0.00"}},{"$f":"IF(AA66>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"}]
[null,"Okt",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$57),9)","v":"1903-10-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF($M$6=TRUE,F67*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,F67*'NK_SHK, WHK u. TUT'!$B$12,IF(F67>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",F67*'NK_SHK, WHK u. TUT'!$B$12,('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(F67-'NK_SHK, WHK u. TUT'!$G$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(F67-'NK_SHK, WHK u. TUT'!$G$11)*('NK_SHK, WHK u. TUT'!$B$20/2))),F67*'NK_SHK, WHK u. TUT'!$B$10)))","v":{"v":0,"d":"0.00"}},{"$f":"IF(F67>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,"Okt",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$K$57),9)","v":"1904-10-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"IF($M$6=TRUE,P67*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,P67*'NK_SHK, WHK u. TUT'!$B$12,IF(P67>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",P67*'NK_SHK, WHK u. TUT'!$B$12,('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(P67-'NK_SHK, WHK u. TUT'!$G$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(P67-'NK_SHK, WHK u. TUT'!$G$11)*('NK_SHK, WHK u. TUT'!$B$20/2))),P67*'NK_SHK, WHK u. TUT'!$B$10)))","v":{"v":0,"d":"0.00"}},{"$f":"IF(P67>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,"Okt",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$V$57),9)","v":"1905-10-31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"IF($M$6=TRUE,AA67*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,AA67*'NK_SHK, WHK u. TUT'!$B$12,IF(AA67>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",AA67*'NK_SHK, WHK u. TUT'!$B$12,('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(AA67-'NK_SHK, WHK u. TUT'!$G$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(AA67-'NK_SHK, WHK u. TUT'!$G$11)*('NK_SHK, WHK u. TUT'!$B$20/2))),AA67*'NK_SHK, WHK u. TUT'!$B$10)))","v":{"v":0,"d":"0.00"}},{"$f":"IF(AA67>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"}]
[null,"Nov",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$57),10)","v":"1903-11-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF($M$6=TRUE,F68*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,F68*'NK_SHK, WHK u. TUT'!$B$12,IF(F68>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",F68*'NK_SHK, WHK u. TUT'!$B$12,('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(F68-'NK_SHK, WHK u. TUT'!$G$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(F68-'NK_SHK, WHK u. TUT'!$G$11)*('NK_SHK, WHK u. TUT'!$B$20/2))),F68*'NK_SHK, WHK u. TUT'!$B$10)))","v":{"v":0,"d":"0.00"}},{"$f":"IF(F68>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,"Nov",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$K$57),10)","v":"1904-11-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"IF($M$6=TRUE,P68*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,P68*'NK_SHK, WHK u. TUT'!$B$12,IF(P68>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",P68*'NK_SHK, WHK u. TUT'!$B$12,('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(P68-'NK_SHK, WHK u. TUT'!$G$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(P68-'NK_SHK, WHK u. TUT'!$G$11)*('NK_SHK, WHK u. TUT'!$B$20/2))),P68*'NK_SHK, WHK u. TUT'!$B$10)))","v":{"v":0,"d":"0.00"}},{"$f":"IF(P68>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,"Nov",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$V$57),10)","v":"1905-11-30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"IF($M$6=TRUE,AA68*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,AA68*'NK_SHK, WHK u. TUT'!$B$12,IF(AA68>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",AA68*'NK_SHK, WHK u. TUT'!$B$12,('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(AA68-'NK_SHK, WHK u. TUT'!$G$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(AA68-'NK_SHK, WHK u. TUT'!$G$11)*('NK_SHK, WHK u. TUT'!$B$20/2))),AA68*'NK_SHK, WHK u. TUT'!$B$10)))","v":{"v":0,"d":"0.00"}},{"$f":"IF(AA68>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"}]
[null,"Dez",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$57),11)","v":"1903-12-31"},{"v":0,"d":"0.00"},{"$f":"IF($I$25=\"\",0,IF(C69<$I$25,0,IF(AND(MONTH($I$25)=MONTH($J$25),MONTH(C69)=MONTH($J$25)),$J$26,(IF(D69>0,30-D69,IF(AND(C69>=$I$25,C69<=$J$25),30,IF((MONTH(C69)=MONTH($J$25)),DAY($J$25)*IF(AND(MONTH($I$25)<>MONTH($J$25),MONTH(C69)=MONTH($I$25)),$J$26,IF(AND(D69>0,DAY($G$25)>1,MONTH($G$25)=MONTH($H$25)),30-D69-DAY($G$25)+1,IF(AND(D69>0,DAY($G$25)>1),30-D69,0))))))))))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF($M$6=TRUE,F69*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,F69*'NK_SHK, WHK u. TUT'!$B$12,IF(F69>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",F69*'NK_SHK, WHK u. TUT'!$B$12,('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(F69-'NK_SHK, WHK u. TUT'!$G$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(F69-'NK_SHK, WHK u. TUT'!$G$11)*('NK_SHK, WHK u. TUT'!$B$20/2))),F69*'NK_SHK, WHK u. TUT'!$B$10)))","v":{"v":0,"d":"0.00"}},{"$f":"IF(F69>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,"Dez",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$K$57),11)","v":"1904-12-31"},{"v":0,"d":"0.00"},{"$f":"IF($P$25=\"\",0,IF(M69<$P$25,0,IF(AND(MONTH($P$25)=MONTH($Q$25),MONTH(M69)=MONTH($Q$25)),$Q$26,(IF(N69>0,30-N69,IF(AND(M69>=$P$25,M69<=$Q$25),30,IF((MONTH(M69)=MONTH($Q$25)),DAY($Q$25),IF(AND(MONTH($P$25)<>MONTH($Q$25),MONTH(M69)=MONTH($P$25)),$Q$26,IF(AND(N69>0,DAY($K$25)>1,MONTH($K$25)=MONTH($L$25)),30-N69-DAY($K$25)+1,IF(AND(N69>0,DAY($K$25)>1),30-N69,0))))))))))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"IF($M$6=TRUE,P69*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,P69*'NK_SHK, WHK u. TUT'!$B$12,IF(P69>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",P69*'NK_SHK, WHK u. TUT'!$B$12,('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(P69-'NK_SHK, WHK u. TUT'!$G$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(P69-'NK_SHK, WHK u. TUT'!$G$11)*('NK_SHK, WHK u. TUT'!$B$20/2))),P69*'NK_SHK, WHK u. TUT'!$B$10)))","v":{"v":0,"d":"0.00"}},{"$f":"IF(P69>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,"Dez",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$V$57),11)","v":"1905-12-31"},{"v":0,"d":"0.00"},{"$f":"IF($T$25=\"\",0,IF(X69<$T$25,0,IF(AND(MONTH($T$25)=MONTH($U$25),MONTH(X69)=MONTH($U$25)),$U$26,(IF(Y69>0,30-Y69,IF(AND(X69>=$T$25,X69<=$U$25),30,IF((MONTH(X69)=MONTH($U$25)),DAY($U$25),IF(AND(MONTH($T$25)<>MONTH($U$25),MONTH(X69)=MONTH($T$25)),$U$26,IF(AND(Y69>0,DAY($R$25)>1,MONTH($R$25)=MONTH($S$25)),30-Y69-DAY($R$25)+1,IF(AND(Y69>0,DAY($R$25)>1),30-Y69,0))))))))))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"IF($M$6=TRUE,AA69*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,AA69*'NK_SHK, WHK u. TUT'!$B$12,IF(AA69>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",AA69*'NK_SHK, WHK u. TUT'!$B$12,('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(AA69-'NK_SHK, WHK u. TUT'!$G$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(AA69-'NK_SHK, WHK u. TUT'!$G$11)*('NK_SHK, WHK u. TUT'!$B$20/2))),AA69*'NK_SHK, WHK u. TUT'!$B$10)))","v":{"v":0,"d":"0.00"}},{"$f":"IF(AA69>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"}]
[null,"Summe Jahr",{"$nulls":3},{"$f":"SUM(F58:F69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(G58:G69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H58:H69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I58:I69)","v":{"v":0,"d":"0.00"}},null,"Summe Jahr",{"$nulls":4},{"$f":"SUM(P58:P69)","v":{"v":0,"d":"0.00"}},null,{"$f":"SUM(R58:R69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(S58:S69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(T58:T69)","v":{"v":0,"d":"0.00"}},null,"Summe Jahr",{"$nulls":4},{"$f":"SUM(AA58:AA69)","v":{"v":0,"d":"0.00"}},null,{"$f":"SUM(AC58:AC69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AD58:AD69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AE58:AE69)","v":{"v":0,"d":"0.00"}}]
[null,"Mittelwert Jahr",{"$nulls":3},{"$f":"IFERROR((SUM(F58:F69)/COUNTIFS(F58:F69,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR((SUM(G58:G69)/COUNTIFS(G58:G69,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"Mittelwert Jahr","Mittelwert Jahr",{"$nulls":3},{"$f":"IFERROR((SUM(P58:Q69)/COUNTIFS(P58:Q69,\">0\")),0)","v":{"v":0,"d":"0.00"}},null,{"$f":"IFERROR((SUM(R58:R69)/COUNTIFS(R58:R69,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"Mittelwert Jahr","Mittelwert Jahr",{"$nulls":3},{"$f":"IFERROR((SUM(AA58:AB69)/COUNTIFS(AA58:AB69,\">0\")),0)","v":{"v":0,"d":"0.00"}},null,{"$f":"IFERROR((SUM(AC58:AC69)/COUNTIFS(AC58:AC69,\">0\")),0)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[]
[]
[null,"*Alle Angaben ohne Gewähr! Bitte beachten Sie, dass die errechneten Beträge (Plan-Werte) von den tatsächlichen Werten (IST-Werte) abweichen können. ",{"$nulls":8},"Summe Gesamtzeitraum",{"$nulls":6},{"$f":"I52+T52+AE52+I70+T70+AE70","v":{"$error":"#N/A"}}]
[]
[]
[]
[]
[]
[]
[{"$nulls":17},"Für PDB (Projektdatenblatt) --> z. B.  kopieren und Werte einfügen"]
[{"$nulls":17},{"$f":"G11","v":1900},{"$f":"R84+1","v":1901},{"$f":"S84+1","v":1902},{"$f":"T84+1","v":1903},{"$f":"U84+1","v":1904},{"$f":"V84+1","v":1905}]
[{"$nulls":17},{"$f":"I52","v":{"$error":"#N/A"}},{"$f":"T52","v":{"v":0,"d":"0.00"}},{"$f":"AE52","v":{"v":0,"d":"0.00"}},{"$f":"I70","v":{"v":0,"d":"0.00"}},{"$f":"T70","v":{"v":0,"d":"0.00"}},{"$f":"AE70","v":{"v":0,"d":"0.00"}}]
[]
[]
[]
[]
[{"$nulls":42},"Stand: 14.06.2019"]
[]
[{"$nulls":42},"Stand: 03.01.2020"]

{"sheet":"HR-EU_Druckversion","index":9,"n_rows":25,"n_cols":11,"rows_kept":25,"hidden":true,"merged":[[3,1,3,2],[4,1,4,2],[5,0,6,0],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,0,12,5],[24,0,24,4]]}
["Hochrechnung*"]
[]
["Bitte nur die blauen Felder ausfüllen!"]
["Erstellungsdatum:",{"$f":"IF(ISBLANK('HR-EU'!B6)=TRUE,\"\",'HR-EU'!B6)","v":"00:00:00"}]
["Projekt: ",{"$f":"IF(ISBLANK('HR-EU'!I6)=TRUE,\"-\",'HR-EU'!I6)","v":"-"}]
["Beschäftigungszeitraum:","von","bis"]
[null,{"$f":"IF(ISBLANK('HR-EU'!M6)=TRUE,\"-\",'HR-EU'!M6)","v":"00:00:00"},{"$f":"IF(ISBLANK('HR-EU'!N6)=TRUE,\"-\",'HR-EU'!N6)","v":"00:00:00"}]
["Entgeltgruppe: ",{"$f":"'HR-EU'!P6","v":"Bitte auswählen"}]
["Stufe:",{"$f":"IF(ISBLANK('HR-EU'!Q6)=TRUE,\"\",'HR-EU'!Q6)","v":"Bitte auswählen"}]
["Nächster Stufenaufstieg: ",{"$f":"IF(ISBLANK('HR-EU'!V6)=TRUE,\"-\",'HR-EU'!V6)","v":{"$error":"#VALUE!"}}]
["Kalkulatorische Tariferhöhung1)",{"$f":"IF('HR-EU'!$X$5=TRUE,\"Ja\",\"Nein\")","v":"Ja"}]
["Stellenanteil in %:",{"$f":"IF(ISBLANK('HR-EU'!O6)=TRUE,\"-\",'HR-EU'!O6)","v":{"v":0,"d":"0%"}}]
["1) Der derzeitige Tarifvertrag gilt bis zum 31.10.2025! Ab dem 01.11.2025 wird, falls angegeben, mit einer jährlichen kalkulatorischen Tariferhöhung gerechnet. Vom 01.11.2025 bis 31.12.2026 mit 5 % auf den aktuellen Tarif. Vom 01.01.2027 bis 31.12.2027 mit 4 % p. a. Ab dem Jahr 2028 mit 3 % p. a. "]
[]
["Jahr","Monate","Arbeitnehmerbrutto","Einmalzahlung","Jahressonderzahlung","Arbeitgeberanteil","Versorgungzuschlag","Landesunfallkasse","Gesamt","Anzahl","Gesamt"]
[{"$f":"'HR-EU'!J20","v":1900},{"$f":"'HR-EU'!G55","v":{"$error":"#NUM!"}},{"$f":"'HR-EU'!$G$69","v":{"$error":"#VALUE!"}},{"$f":"'HR-EU'!I69","v":{"$error":"#VALUE!"}},{"$f":"'HR-EU'!$J$69","v":{"$error":"#VALUE!"}},{"$f":"'HR-EU'!K69","v":{"$error":"#VALUE!"}},{"$f":"'HR-EU'!L69","v":{"$error":"#N/A"}},{"$f":"'HR-EU'!M69","v":{"$error":"#VALUE!"}},{"$f":"SUM(C16:H16)","v":{"$error":"#VALUE!"}},null,{"$f":"I16*J16","v":{"$error":"#VALUE!"}}]
[{"$f":"A16+1","v":1901},{"$f":"'HR-EU'!V55","v":0},{"$f":"'HR-EU'!V69","v":{"v":0,"d":"0.00"}},{"$f":"'HR-EU'!Y69","v":{"v":0,"d":"0.00"}},{"$f":"'HR-EU'!Z69","v":{"v":0,"d":"0.00"}},{"$f":"'HR-EU'!AA69","v":{"$error":"#N/A"}},{"$f":"'HR-EU'!AB69","v":{"$error":"#N/A"}},{"$f":"'HR-EU'!AC69","v":{"v":0,"d":"0.00"}},{"$f":"SUM(C17:H17)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[{"$f":"A17+1","v":1902},{"$f":"'HR-EU'!AL55","v":0},{"$f":"'HR-EU'!AL69","v":{"v":0,"d":"0.00"}},{"$f":"'HR-EU'!AO69","v":{"v":0,"d":"0.00"}},{"$f":"'HR-EU'!AP69","v":{"v":0,"d":"0.00"}},{"$f":"'HR-EU'!AQ69","v":{"$error":"#N/A"}},{"$f":"'HR-EU'!AR69","v":{"$error":"#N/A"}},{"$f":"'HR-EU'!AS69","v":{"v":0,"d":"0.00"}},{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$f":"A18+1","v":1903},{"$f":"'HR-EU'!G75","v":0},{"$f":"'HR-EU'!G89","v":{"v":0,"d":"0.00"}},{"$f":"'HR-EU'!I89","v":{"v":0,"d":"0.00"}},{"$f":"'HR-EU'!J89","v":{"v":0,"d":"0.00"}},{"$f":"'HR-EU'!K89","v":{"$error":"#N/A"}},{"$f":"'HR-EU'!L89","v":{"$error":"#N/A"}},{"$f":"'HR-EU'!M89","v":{"v":0,"d":"0.00"}},{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$f":"A19+1","v":1904},{"$f":"'HR-EU'!V75","v":0},{"$f":"'HR-EU'!V89","v":{"v":0,"d":"0.00"}},{"$f":"'HR-EU'!Y89","v":{"v":0,"d":"0.00"}},{"$f":"'HR-EU'!Z89","v":{"v":0,"d":"0.00"}},{"$f":"'HR-EU'!AA89","v":{"$error":"#N/A"}},{"$f":"'HR-EU'!AB89","v":{"$error":"#N/A"}},{"$f":"'HR-EU'!AC89","v":{"v":0,"d":"0.00"}},{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$f":"A20+1","v":1905},{"$f":"'HR-EU'!AL75","v":0},{"$f":"'HR-EU'!AL89","v":{"v":0,"d":"0.00"}},{"$f":"'HR-EU'!AO89","v":{"v":0,"d":"0.00"}},{"$f":"'HR-EU'!AP89","v":{"v":0,"d":"0.00"}},{"$f":"'HR-EU'!AQ89","v":{"$error":"#N/A"}},{"$f":"'HR-EU'!AR89","v":{"$error":"#N/A"}},{"$f":"'HR-EU'!AS89","v":{"v":0,"d":"0.00"}},{"$error":"#N/A"},null,{"$error":"#N/A"}]
["Gesamt",null,{"$f":"SUM(C16:C21)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D16:D21)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$f":"SUM(I16:I21)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"}]
[]
[]
["*Alle Angaben ohne Gewähr! Bitte beachten Sie, dass die errechneten Beträge (Plan-Werte) von den tatsächlichen Werten (IST-Werte) abweichen können. ",{"$nulls":7},{"$f":"'HR-EU'!$B$3","v":"Stand: 20.05.2026 (BITTE AKTUELLE VERSION NUTZEN - ZURZEIT VERSION V05)"}]

{"sheet":"Tariftabellen","index":10,"n_rows":47,"n_cols":47,"rows_kept":47,"hidden":true}
["Tarifvertrag für den Öffentlichen Dienst der Länder (Bereich Länder, Tarifgebiet West)",{"$nulls":7},"Tarifvertrag für den Öffentlichen Dienst der Länder (Bereich Länder, Tarifgebiet West)",{"$nulls":7},"Tarifvertrag für den Öffentlichen Dienst der Länder (Bereich Länder, Tarifgebiet West)",{"$nulls":7},"Tarifvertrag für den Öffentlichen Dienst der Länder (Bereich Länder, Tarifgebiet West)",{"$nulls":7},"Tarifvertrag für den Öffentlichen Dienst der Länder (Bereich Länder, Tarifgebiet West)",{"$nulls":7},"Tarifvertrag für den Öffentlichen Dienst der Länder (Bereich Länder, Tarifgebiet West)"]
[]
[{"$f":"IF('HR-DM (U3,U4,U5AUF)'!J20>1900,'HR-DM (U3,U4,U5AUF)'!J20,IF('HR-LM (U2,U5FOD,U7)'!J20>1900,'HR-LM (U2,U5FOD,U7)'!J20,IF('HR-AZA(P)'!J20>1900,'HR-AZA(P)'!J20,IF('HR-EU'!J20>1900,'HR-EU'!J20,'HR-DM (U3,U4,U5AUF)'!J20))))","v":1900},{"$nulls":3},"http://oeffentlicher-dienst.info/tv-l/",{"$nulls":3},{"$f":"A3+1","v":1901},{"$nulls":3},"http://oeffentlicher-dienst.info/tv-l/",{"$nulls":3},{"$f":"I3+1","v":1902},{"$nulls":3},"http://oeffentlicher-dienst.info/tv-l/",{"$nulls":3},{"$f":"Q3+1","v":1903},{"$nulls":3},"http://oeffentlicher-dienst.info/tv-l/",{"$nulls":3},{"$f":"Y3+1","v":1904},{"$nulls":3},"http://oeffentlicher-dienst.info/tv-l/",{"$nulls":3},{"$f":"AG3+1","v":1905},{"$nulls":3},"http://oeffentlicher-dienst.info/tv-l/"]
[]
["Gruppe / Stufe",1,2,3,4,5,6,null,"Gruppe / Stufe",1,2,3,4,5,6,null,"Gruppe / Stufe",1,2,3,4,5,6,null,"Gruppe / Stufe",1,2,3,4,5,6,null,"Gruppe / Stufe",1,2,3,4,5,6,null,"Gruppe / Stufe",1,2,3,4,5,6]
["15Ü",{"$f":"IF($A$3<=$A$27,B29,IF($A$3=$I$27,J29,R29))","v":{"v":6857.14,"d":"6,857.14 €"}},{"$f":"IF($A$3<=$A$27,C29,IF($A$3=$I$27,K29,S29))","v":{"v":7587.33,"d":"7,587.33 €"}},{"$f":"IF($A$3<=$A$27,D29,IF($A$3=$I$27,L29,T29))","v":{"v":8280.33,"d":"8,280.33 €"}},{"$f":"IF($A$3<=$A$27,E29,IF($A$3=$I$27,M29,U29))","v":{"v":8734.83,"d":"8,734.83 €"}},{"$f":"IF($A$3<=$A$27,F29,IF($A$3=$I$27,N29,V29))","v":{"v":8846.64,"d":"8,846.64 €"}},{"$f":"IF($A$3<=$A$27,G29,IF($A$3=$I$27,O29,W29))","v":0},null,"15Ü",{"$f":"IF($I$3<=$A$27,B29,IF($I$3=$I$27,J29,R29))","v":{"v":6857.14,"d":"6,857.14 €"}},{"$f":"IF($I$3<=$A$27,C29,IF($I$3=$I$27,K29,S29))","v":{"v":7587.33,"d":"7,587.33 €"}},{"$f":"IF($I$3<=$A$27,D29,IF($I$3=$I$27,L29,T29))","v":{"v":8280.33,"d":"8,280.33 €"}},{"$f":"IF($I$3<=$A$27,E29,IF($I$3=$I$27,M29,U29))","v":{"v":8734.83,"d":"8,734.83 €"}},{"$f":"IF($I$3<=$A$27,F29,IF($I$3=$I$27,N29,V29))","v":{"v":8846.64,"d":"8,846.64 €"}},{"$f":"IF($I$3<=$A$27,G29,IF($I$3=$I$27,O29,W29))","v":0},null,"15Ü",{"$f":"IF($Q$3<=$A$27,B29,IF($Q$3=$I$27,J29,R29))","v":{"v":6857.14,"d":"6,857.14 €"}},{"$f":"IF($Q$3<=$A$27,C29,IF($Q$3=$I$27,K29,S29))","v":{"v":7587.33,"d":"7,587.33 €"}},{"$f":"IF($Q$3<=$A$27,D29,IF($Q$3=$I$27,L29,T29))","v":{"v":8280.33,"d":"8,280.33 €"}},{"$f":"IF($Q$3<=$A$27,E29,IF($Q$3=$I$27,M29,U29))","v":{"v":8734.83,"d":"8,734.83 €"}},{"$f":"IF($Q$3<=$A$27,F29,IF($Q$3=$I$27,N29,V29))","v":{"v":8846.64,"d":"8,846.64 €"}},{"$f":"IF($Q$3<=$A$27,G29,IF($Q$3=$I$27,O29,W29))","v":0},null,"15Ü",{"$f":"IF($Y$3<=$A$27,B29,IF($Y$3=$I$27,J29,R29))","v":{"v":6857.14,"d":"6,857.14 €"}},{"$f":"IF($Y$3<=$A$27,C29,IF($Y$3=$I$27,K29,S29))","v":{"v":7587.33,"d":"7,587.33 €"}},{"$f":"IF($Y$3<=$A$27,D29,IF($Y$3=$I$27,L29,T29))","v":{"v":8280.33,"d":"8,280.33 €"}},{"$f":"IF($Y$3<=$A$27,E29,IF($Y$3=$I$27,M29,U29))","v":{"v":8734.83,"d":"8,734.83 €"}},{"$f":"IF($Y$3<=$A$27,F29,IF($Y$3=$I$27,N29,V29))","v":{"v":8846.64,"d":"8,846.64 €"}},{"$f":"IF($Y$3<=$A$27,G29,IF($Y$3=$I$27,O29,W29))","v":0},null,"15Ü",{"$f":"IF($AG$3<=$A$27,B29,IF($AG$3=$I$27,J29,R29))","v":{"v":6857.14,"d":"6,857.14 €"}},{"$f":"IF($AG$3<=$A$27,C29,IF($AG$3=$I$27,K29,S29))","v":{"v":7587.33,"d":"7,587.33 €"}},{"$f":"IF($AG$3<=$A$27,D29,IF($AG$3=$I$27,L29,T29))","v":{"v":8280.33,"d":"8,280.33 €"}},{"$f":"IF($AG$3<=$A$27,E29,IF($AG$3=$I$27,M29,U29))","v":{"v":8734.83,"d":"8,734.83 €"}},{"$f":"IF($AG$3<=$A$27,F29,IF($AG$3=$I$27,N29,V29))","v":{"v":8846.64,"d":"8,846.64 €"}},{"$f":"IF($AG$3<=$A$27,G29,IF($AG$3=$I$27,O29,W29))","v":0},null,"15Ü",{"$f":"IF($AO$3<=$A$27,B29,IF($AO$3=$I$27,J29,R29))","v":{"v":6857.14,"d":"6,857.14 €"}},{"$f":"IF($AO$3<=$A$27,C29,IF($AO$3=$I$27,K29,S29))","v":{"v":7587.33,"d":"7,587.33 €"}},{"$f":"IF($AO$3<=$A$27,D29,IF($AO$3=$I$27,L29,T29))","v":{"v":8280.33,"d":"8,280.33 €"}},{"$f":"IF($AO$3<=$A$27,E29,IF($AO$3=$I$27,M29,U29))","v":{"v":8734.83,"d":"8,734.83 €"}},{"$f":"IF($AO$3<=$A$27,F29,IF($AO$3=$I$27,N29,V29))","v":{"v":8846.64,"d":"8,846.64 €"}},{"$f":"IF($AO$3<=$A$27,G29,IF($AO$3=$I$27,O29,W29))","v":0}]
[15,{"v":5658.38,"d":"5,658.38 €"},{"v":6067.3,"d":"6,067.30 €"},{"v":6283.38,"d":"6,283.38 €"},{"v":7050.89,"d":"7,050.89 €"},{"v":7632.07,"d":"7,632.07 €"},{"v":7854.52,"d":"7,854.52 €"},null,15,{"$f":"IF($I$3<=$A$27,B30,IF($I$3=$I$27,J30,R30))","v":{"v":5658.38,"d":"5,658.38 €"}},{"v":6067.3,"d":"6,067.30 €"},{"v":6283.38,"d":"6,283.38 €"},{"v":7050.89,"d":"7,050.89 €"},{"v":7632.07,"d":"7,632.07 €"},{"v":7854.52,"d":"7,854.52 €"},null,15,{"v":5658.38,"d":"5,658.38 €"},{"v":6067.3,"d":"6,067.30 €"},{"v":6283.38,"d":"6,283.38 €"},{"v":7050.89,"d":"7,050.89 €"},{"v":7632.07,"d":"7,632.07 €"},{"v":7854.52,"d":"7,854.52 €"},null,15,{"v":5658.38,"d":"5,658.38 €"},{"v":6067.3,"d":"6,067.30 €"},{"v":6283.38,"d":"6,283.38 €"},{"v":7050.89,"d":"7,050.89 €"},{"v":7632.07,"d":"7,632.07 €"},{"v":7854.52,"d":"7,854.52 €"},null,15,{"v":5658.38,"d":"5,658.38 €"},{"v":6067.3,"d":"6,067.30 €"},{"v":6283.38,"d":"6,283.38 €"},{"v":7050.89,"d":"7,050.89 €"},{"v":7632.07,"d":"7,632.07 €"},{"v":7854.52,"d":"7,854.52 €"},null,15,{"v":5658.38,"d":"5,658.38 €"},{"v":6067.3,"d":"6,067.30 €"},{"v":6283.38,"d":"6,283.38 €"},{"v":7050.89,"d":"7,050.89 €"},{"v":7632.07,"d":"7,632.07 €"},{"v":7854.52,"d":"7,854.52 €"}]
[14,{"v":5143.59,"d":"5,143.59 €"},{"v":5515.9,"d":"5,515.90 €"},{"v":5821.41,"d":"5,821.41 €"},{"v":6283.38,"d":"6,283.38 €"},{"v":6991.23,"d":"6,991.23 €"},{"v":7194.48,"d":"7,194.48 €"},null,14,{"v":5143.59,"d":"5,143.59 €"},{"v":5515.9,"d":"5,515.90 €"},{"v":5821.41,"d":"5,821.41 €"},{"v":6283.38,"d":"6,283.38 €"},{"v":6991.23,"d":"6,991.23 €"},{"v":7194.48,"d":"7,194.48 €"},null,14,{"v":5143.59,"d":"5,143.59 €"},{"v":5515.9,"d":"5,515.90 €"},{"v":5821.41,"d":"5,821.41 €"},{"v":6283.38,"d":"6,283.38 €"},{"v":6991.23,"d":"6,991.23 €"},{"v":7194.48,"d":"7,194.48 €"},null,14,{"v":5143.59,"d":"5,143.59 €"},{"v":5515.9,"d":"5,515.90 €"},{"v":5821.41,"d":"5,821.41 €"},{"v":6283.38,"d":"6,283.38 €"},{"v":6991.23,"d":"6,991.23 €"},{"v":7194.48,"d":"7,194.48 €"},null,14,{"v":5143.59,"d":"5,143.59 €"},{"v":5515.9,"d":"5,515.90 €"},{"v":5821.41,"d":"5,821.41 €"},{"v":6283.38,"d":"6,283.38 €"},{"v":6991.23,"d":"6,991.23 €"},{"v":7194.48,"d":"7,194.48 €"},null,14,{"v":5143.59,"d":"5,143.59 €"},{"v":5515.9,"d":"5,515.90 €"},{"v":5821.41,"d":"5,821.41 €"},{"v":6283.38,"d":"6,283.38 €"},{"v":6991.23,"d":"6,991.23 €"},{"v":7194.48,"d":"7,194.48 €"}]
["13Ü",0,{"v":5106.09,"d":"5,106.09 €"},{"v":5366.89,"d":"5,366.89 €"},{"v":6283.38,"d":"6,283.38 €"},{"v":6991.23,"d":"6,991.23 €"},{"v":7194.48,"d":"7,194.48 €"},null,"13Ü",0,{"v":5106.09,"d":"5,106.09 €"},{"v":5366.89,"d":"5,366.89 €"},{"v":6283.38,"d":"6,283.38 €"},{"v":6991.23,"d":"6,991.23 €"},{"v":7194.48,"d":"7,194.48 €"},null,"13Ü",0,{"v":5106.09,"d":"5,106.09 €"},{"v":5366.89,"d":"5,366.89 €"},{"v":6283.38,"d":"6,283.38 €"},{"v":6991.23,"d":"6,991.23 €"},{"v":7194.48,"d":"7,194.48 €"},null,"13Ü",0,{"v":5106.09,"d":"5,106.09 €"},{"v":5366.89,"d":"5,366.89 €"},{"v":6283.38,"d":"6,283.38 €"},{"v":6991.23,"d":"6,991.23 €"},{"v":7194.48,"d":"7,194.48 €"},null,"13Ü",0,{"v":5106.09,"d":"5,106.09 €"},{"v":5366.89,"d":"5,366.89 €"},{"v":6283.38,"d":"6,283.38 €"},{"v":6991.23,"d":"6,991.23 €"},{"v":7194.48,"d":"7,194.48 €"},null,"13Ü",0,{"v":5106.09,"d":"5,106.09 €"},{"v":5366.89,"d":"5,366.89 €"},{"v":6283.38,"d":"6,283.38 €"},{"v":6991.23,"d":"6,991.23 €"},{"v":7194.48,"d":"7,194.48 €"}]
[13,{"v":4759.37,"d":"4,759.37 €"},{"v":5106.09,"d":"5,106.09 €"},{"v":5366.89,"d":"5,366.89 €"},{"v":5873.56,"d":"5,873.56 €"},{"v":6573.97,"d":"6,573.97 €"},{"v":6764.69,"d":"6,764.69 €"},null,13,{"v":4759.37,"d":"4,759.37 €"},{"v":5106.09,"d":"5,106.09 €"},{"v":5366.89,"d":"5,366.89 €"},{"v":5873.56,"d":"5,873.56 €"},{"v":6573.97,"d":"6,573.97 €"},{"v":6764.69,"d":"6,764.69 €"},null,13,{"v":4759.37,"d":"4,759.37 €"},{"v":5106.09,"d":"5,106.09 €"},{"v":5366.89,"d":"5,366.89 €"},{"v":5873.56,"d":"5,873.56 €"},{"v":6573.97,"d":"6,573.97 €"},{"v":6764.69,"d":"6,764.69 €"},null,13,{"v":4759.37,"d":"4,759.37 €"},{"v":5106.09,"d":"5,106.09 €"},{"v":5366.89,"d":"5,366.89 €"},{"v":5873.56,"d":"5,873.56 €"},{"v":6573.97,"d":"6,573.97 €"},{"v":6764.69,"d":"6,764.69 €"},null,13,{"v":4759.37,"d":"4,759.37 €"},{"v":5106.09,"d":"5,106.09 €"},{"v":5366.89,"d":"5,366.89 €"},{"v":5873.56,"d":"5,873.56 €"},{"v":6573.97,"d":"6,573.97 €"},{"v":6764.69,"d":"6,764.69 €"},null,13,{"v":4759.37,"d":"4,759.37 €"},{"v":5106.09,"d":"5,106.09 €"},{"v":5366.89,"d":"5,366.89 €"},{"v":5873.56,"d":"5,873.56 €"},{"v":6573.97,"d":"6,573.97 €"},{"v":6764.69,"d":"6,764.69 €"}]
[12,{"v":4310.9,"d":"4,310.90 €"},{"v":4599.41,"d":"4,599.41 €"},{"v":5210.41,"d":"5,210.41 €"},{"v":5746.9,"d":"5,746.90 €"},{"v":6439.85,"d":"6,439.85 €"},{"v":6626.54,"d":"6,626.54 €"},null,12,{"v":4310.9,"d":"4,310.90 €"},{"v":4599.41,"d":"4,599.41 €"},{"v":5210.41,"d":"5,210.41 €"},{"v":5746.9,"d":"5,746.90 €"},{"v":6439.85,"d":"6,439.85 €"},{"v":6626.54,"d":"6,626.54 €"},null,12,{"v":4310.9,"d":"4,310.90 €"},{"v":4599.41,"d":"4,599.41 €"},{"v":5210.41,"d":"5,210.41 €"},{"v":5746.9,"d":"5,746.90 €"},{"v":6439.85,"d":"6,439.85 €"},{"v":6626.54,"d":"6,626.54 €"},null,12,{"v":4310.9,"d":"4,310.90 €"},{"v":4599.41,"d":"4,599.41 €"},{"v":5210.41,"d":"5,210.41 €"},{"v":5746.9,"d":"5,746.90 €"},{"v":6439.85,"d":"6,439.85 €"},{"v":6626.54,"d":"6,626.54 €"},null,12,{"v":4310.9,"d":"4,310.90 €"},{"v":4599.41,"d":"4,599.41 €"},{"v":5210.41,"d":"5,210.41 €"},{"v":5746.9,"d":"5,746.90 €"},{"v":6439.85,"d":"6,439.85 €"},{"v":6626.54,"d":"6,626.54 €"},null,12,{"v":4310.9,"d":"4,310.90 €"},{"v":4599.41,"d":"4,599.41 €"},{"v":5210.41,"d":"5,210.41 €"},{"v":5746.9,"d":"5,746.90 €"},{"v":6439.85,"d":"6,439.85 €"},{"v":6626.54,"d":"6,626.54 €"}]
[11,{"v":4178.35,"d":"4,178.35 €"},{"v":4444.86,"d":"4,444.86 €"},{"v":4748.43,"d":"4,748.43 €"},{"v":5210.41,"d":"5,210.41 €"},{"v":5881.02,"d":"5,881.02 €"},{"v":6050.95,"d":"6,050.95 €"},null,11,{"v":4178.35,"d":"4,178.35 €"},{"v":4444.86,"d":"4,444.86 €"},{"v":4748.43,"d":"4,748.43 €"},{"v":5210.41,"d":"5,210.41 €"},{"v":5881.02,"d":"5,881.02 €"},{"v":6050.95,"d":"6,050.95 €"},null,11,{"v":4178.35,"d":"4,178.35 €"},{"v":4444.86,"d":"4,444.86 €"},{"v":4748.43,"d":"4,748.43 €"},{"v":5210.41,"d":"5,210.41 €"},{"v":5881.02,"d":"5,881.02 €"},{"v":6050.95,"d":"6,050.95 €"},null,11,{"v":4178.35,"d":"4,178.35 €"},{"v":4444.86,"d":"4,444.86 €"},{"v":4748.43,"d":"4,748.43 €"},{"v":5210.41,"d":"5,210.41 €"},{"v":5881.02,"d":"5,881.02 €"},{"v":6050.95,"d":"6,050.95 €"},null,11,{"v":4178.35,"d":"4,178.35 €"},{"v":4444.86,"d":"4,444.86 €"},{"v":4748.43,"d":"4,748.43 €"},{"v":5210.41,"d":"5,210.41 €"},{"v":5881.02,"d":"5,881.02 €"},{"v":6050.95,"d":"6,050.95 €"},null,11,{"v":4178.35,"d":"4,178.35 €"},{"v":4444.86,"d":"4,444.86 €"},{"v":4748.43,"d":"4,748.43 €"},{"v":5210.41,"d":"5,210.41 €"},{"v":5881.02,"d":"5,881.02 €"},{"v":6050.95,"d":"6,050.95 €"}]
[10,{"v":4038.42,"d":"4,038.42 €"},{"v":4299.95,"d":"4,299.95 €"},{"v":4599.41,"d":"4,599.41 €"},{"v":4904.89,"d":"4,904.89 €"},{"v":5486.13,"d":"5,486.13 €"},{"v":5644.2,"d":"5,644.20 €"},null,10,{"v":4038.42,"d":"4,038.42 €"},{"v":4299.95,"d":"4,299.95 €"},{"v":4599.41,"d":"4,599.41 €"},{"v":4904.89,"d":"4,904.89 €"},{"v":5486.13,"d":"5,486.13 €"},{"v":5644.2,"d":"5,644.20 €"},null,10,{"v":4038.42,"d":"4,038.42 €"},{"v":4299.95,"d":"4,299.95 €"},{"v":4599.41,"d":"4,599.41 €"},{"v":4904.89,"d":"4,904.89 €"},{"v":5486.13,"d":"5,486.13 €"},{"v":5644.2,"d":"5,644.20 €"},null,10,{"v":4038.42,"d":"4,038.42 €"},{"v":4299.95,"d":"4,299.95 €"},{"v":4599.41,"d":"4,599.41 €"},{"v":4904.89,"d":"4,904.89 €"},{"v":5486.13,"d":"5,486.13 €"},{"v":5644.2,"d":"5,644.20 €"},null,10,{"v":4038.42,"d":"4,038.42 €"},{"v":4299.95,"d":"4,299.95 €"},{"v":4599.41,"d":"4,599.41 €"},{"v":4904.89,"d":"4,904.89 €"},{"v":5486.13,"d":"5,486.13 €"},{"v":5644.2,"d":"5,644.20 €"},null,10,{"v":4038.42,"d":"4,038.42 €"},{"v":4299.95,"d":"4,299.95 €"},{"v":4599.41,"d":"4,599.41 €"},{"v":4904.89,"d":"4,904.89 €"},{"v":5486.13,"d":"5,486.13 €"},{"v":5644.2,"d":"5,644.20 €"}]
["9b",{"v":3620.1,"d":"3,620.10 €"},{"v":3870.81,"d":"3,870.81 €"},{"v":4035.07,"d":"4,035.07 €"},{"v":4488.99,"d":"4,488.99 €"},{"v":4875.1,"d":"4,875.10 €"},{"v":5014.87,"d":"5,014.87 €"},null,"9b",{"v":3620.1,"d":"3,620.10 €"},{"v":3870.81,"d":"3,870.81 €"},{"v":4035.07,"d":"4,035.07 €"},{"v":4488.99,"d":"4,488.99 €"},{"v":4875.1,"d":"4,875.10 €"},{"v":5014.87,"d":"5,014.87 €"},null,"9b",{"v":3620.1,"d":"3,620.10 €"},{"v":3870.81,"d":"3,870.81 €"},{"v":4035.07,"d":"4,035.07 €"},{"v":4488.99,"d":"4,488.99 €"},{"v":4875.1,"d":"4,875.10 €"},{"v":5014.87,"d":"5,014.87 €"},null,"9b",{"v":3620.1,"d":"3,620.10 €"},{"v":3870.81,"d":"3,870.81 €"},{"v":4035.07,"d":"4,035.07 €"},{"v":4488.99,"d":"4,488.99 €"},{"v":4875.1,"d":"4,875.10 €"},{"v":5014.87,"d":"5,014.87 €"},null,"9b",{"v":3620.1,"d":"3,620.10 €"},{"v":3870.81,"d":"3,870.81 €"},{"v":4035.07,"d":"4,035.07 €"},{"v":4488.99,"d":"4,488.99 €"},{"v":4875.1,"d":"4,875.10 €"},{"v":5014.87,"d":"5,014.87 €"},null,"9b",{"v":3620.1,"d":"3,620.10 €"},{"v":3870.81,"d":"3,870.81 €"},{"v":4035.07,"d":"4,035.07 €"},{"v":4488.99,"d":"4,488.99 €"},{"v":4875.1,"d":"4,875.10 €"},{"v":5014.87,"d":"5,014.87 €"}]
["9a",{"v":3620.1,"d":"3,620.10 €"},{"v":3870.81,"d":"3,870.81 €"},{"v":3925.58,"d":"3,925.58 €"},{"v":4035.07,"d":"4,035.07 €"},{"v":4488.99,"d":"4,488.99 €"},{"v":4615.76,"d":"4,615.76 €"},null,"9a",{"v":3620.1,"d":"3,620.10 €"},{"v":3870.81,"d":"3,870.81 €"},{"v":3925.58,"d":"3,925.58 €"},{"v":4035.07,"d":"4,035.07 €"},{"v":4488.99,"d":"4,488.99 €"},{"v":4615.76,"d":"4,615.76 €"},null,"9a",{"v":3620.1,"d":"3,620.10 €"},{"v":3870.81,"d":"3,870.81 €"},{"v":3925.58,"d":"3,925.58 €"},{"v":4035.07,"d":"4,035.07 €"},{"v":4488.99,"d":"4,488.99 €"},{"v":4615.76,"d":"4,615.76 €"},null,"9a",{"v":3620.1,"d":"3,620.10 €"},{"v":3870.81,"d":"3,870.81 €"},{"v":3925.58,"d":"3,925.58 €"},{"v":4035.07,"d":"4,035.07 €"},{"v":4488.99,"d":"4,488.99 €"},{"v":4615.76,"d":"4,615.76 €"},null,"9a",{"v":3620.1,"d":"3,620.10 €"},{"v":3870.81,"d":"3,870.81 €"},{"v":3925.58,"d":"3,925.58 €"},{"v":4035.07,"d":"4,035.07 €"},{"v":4488.99,"d":"4,488.99 €"},{"v":4615.76,"d":"4,615.76 €"},null,"9a",{"v":3620.1,"d":"3,620.10 €"},{"v":3870.81,"d":"3,870.81 €"},{"v":3925.58,"d":"3,925.58 €"},{"v":4035.07,"d":"4,035.07 €"},{"v":4488.99,"d":"4,488.99 €"},{"v":4615.76,"d":"4,615.76 €"}]
[8,{"v":3419.52,"d":"3,419.52 €"},{"v":3659.02,"d":"3,659.02 €"},{"v":3795.52,"d":"3,795.52 €"},{"v":3925.58,"d":"3,925.58 €"},{"v":4069.31,"d":"4,069.31 €"},{"v":4158.27,"d":"4,158.27 €"},null,8,{"v":3419.52,"d":"3,419.52 €"},{"v":3659.02,"d":"3,659.02 €"},{"v":3795.52,"d":"3,795.52 €"},{"v":3925.58,"d":"3,925.58 €"},{"v":4069.31,"d":"4,069.31 €"},{"v":4158.27,"d":"4,158.27 €"},null,8,{"v":3419.52,"d":"3,419.52 €"},{"v":3659.02,"d":"3,659.02 €"},{"v":3795.52,"d":"3,795.52 €"},{"v":3925.58,"d":"3,925.58 €"},{"v":4069.31,"d":"4,069.31 €"},{"v":4158.27,"d":"4,158.27 €"},null,8,{"v":3419.52,"d":"3,419.52 €"},{"v":3659.02,"d":"3,659.02 €"},{"v":3795.52,"d":"3,795.52 €"},{"v":3925.58,"d":"3,925.58 €"},{"v":4069.31,"d":"4,069.31 €"},{"v":4158.27,"d":"4,158.27 €"},null,8,{"v":3419.52,"d":"3,419.52 €"},{"v":3659.02,"d":"3,659.02 €"},{"v":3795.52,"d":"3,795.52 €"},{"v":3925.58,"d":"3,925.58 €"},{"v":4069.31,"d":"4,069.31 €"},{"v":4158.27,"d":"4,158.27 €"},null,8,{"v":3419.52,"d":"3,419.52 €"},{"v":3659.02,"d":"3,659.02 €"},{"v":3795.52,"d":"3,795.52 €"},{"v":3925.58,"d":"3,925.58 €"},{"v":4069.31,"d":"4,069.31 €"},{"v":4158.27,"d":"4,158.27 €"}]
[7,{"v":3235.83,"d":"3,235.83 €"},{"v":3469.72,"d":"3,469.72 €"},{"v":3645.69,"d":"3,645.69 €"},{"v":3781.85,"d":"3,781.85 €"},{"v":3891.36,"d":"3,891.36 €"},{"v":3987.16,"d":"3,987.16 €"},null,7,{"v":3235.83,"d":"3,235.83 €"},{"v":3469.72,"d":"3,469.72 €"},{"v":3645.69,"d":"3,645.69 €"},{"v":3781.85,"d":"3,781.85 €"},{"v":3891.36,"d":"3,891.36 €"},{"v":3987.16,"d":"3,987.16 €"},null,7,{"v":3235.83,"d":"3,235.83 €"},{"v":3469.72,"d":"3,469.72 €"},{"v":3645.69,"d":"3,645.69 €"},{"v":3781.85,"d":"3,781.85 €"},{"v":3891.36,"d":"3,891.36 €"},{"v":3987.16,"d":"3,987.16 €"},null,7,{"v":3235.83,"d":"3,235.83 €"},{"v":3469.72,"d":"3,469.72 €"},{"v":3645.69,"d":"3,645.69 €"},{"v":3781.85,"d":"3,781.85 €"},{"v":3891.36,"d":"3,891.36 €"},{"v":3987.16,"d":"3,987.16 €"},null,7,{"v":3235.83,"d":"3,235.83 €"},{"v":3469.72,"d":"3,469.72 €"},{"v":3645.69,"d":"3,645.69 €"},{"v":3781.85,"d":"3,781.85 €"},{"v":3891.36,"d":"3,891.36 €"},{"v":3987.16,"d":"3,987.16 €"},null,7,{"v":3235.83,"d":"3,235.83 €"},{"v":3469.72,"d":"3,469.72 €"},{"v":3645.69,"d":"3,645.69 €"},{"v":3781.85,"d":"3,781.85 €"},{"v":3891.36,"d":"3,891.36 €"},{"v":3987.16,"d":"3,987.16 €"}]
[6,{"v":3186.57,"d":"3,186.57 €"},{"v":3418.08,"d":"3,418.08 €"},{"v":3547.2,"d":"3,547.20 €"},{"v":3679.2,"d":"3,679.20 €"},{"v":3768.15,"d":"3,768.15 €"},{"v":3863.96,"d":"3,863.96 €"},null,6,{"v":3186.57,"d":"3,186.57 €"},{"v":3418.08,"d":"3,418.08 €"},{"v":3547.2,"d":"3,547.20 €"},{"v":3679.2,"d":"3,679.20 €"},{"v":3768.15,"d":"3,768.15 €"},{"v":3863.96,"d":"3,863.96 €"},null,6,{"v":3186.57,"d":"3,186.57 €"},{"v":3418.08,"d":"3,418.08 €"},{"v":3547.2,"d":"3,547.20 €"},{"v":3679.2,"d":"3,679.20 €"},{"v":3768.15,"d":"3,768.15 €"},{"v":3863.96,"d":"3,863.96 €"},null,6,{"v":3186.57,"d":"3,186.57 €"},{"v":3418.08,"d":"3,418.08 €"},{"v":3547.2,"d":"3,547.20 €"},{"v":3679.2,"d":"3,679.20 €"},{"v":3768.15,"d":"3,768.15 €"},{"v":3863.96,"d":"3,863.96 €"},null,6,{"v":3186.57,"d":"3,186.57 €"},{"v":3418.08,"d":"3,418.08 €"},{"v":3547.2,"d":"3,547.20 €"},{"v":3679.2,"d":"3,679.20 €"},{"v":3768.15,"d":"3,768.15 €"},{"v":3863.96,"d":"3,863.96 €"},null,6,{"v":3186.57,"d":"3,186.57 €"},{"v":3418.08,"d":"3,418.08 €"},{"v":3547.2,"d":"3,547.20 €"},{"v":3679.2,"d":"3,679.20 €"},{"v":3768.15,"d":"3,768.15 €"},{"v":3863.96,"d":"3,863.96 €"}]
[5,{"v":3073.97,"d":"3,073.97 €"},{"v":3301.87,"d":"3,301.87 €"},{"v":3430.99,"d":"3,430.99 €"},{"v":3553.66,"d":"3,553.66 €"},{"v":3652.34,"d":"3,652.34 €"},{"v":3720.25,"d":"3,720.25 €"},null,5,{"v":3073.97,"d":"3,073.97 €"},{"v":3301.87,"d":"3,301.87 €"},{"v":3430.99,"d":"3,430.99 €"},{"v":3553.66,"d":"3,553.66 €"},{"v":3652.34,"d":"3,652.34 €"},{"v":3720.25,"d":"3,720.25 €"},null,5,{"v":3073.97,"d":"3,073.97 €"},{"v":3301.87,"d":"3,301.87 €"},{"v":3430.99,"d":"3,430.99 €"},{"v":3553.66,"d":"3,553.66 €"},{"v":3652.34,"d":"3,652.34 €"},{"v":3720.25,"d":"3,720.25 €"},null,5,{"v":3073.97,"d":"3,073.97 €"},{"v":3301.87,"d":"3,301.87 €"},{"v":3430.99,"d":"3,430.99 €"},{"v":3553.66,"d":"3,553.66 €"},{"v":3652.34,"d":"3,652.34 €"},{"v":3720.25,"d":"3,720.25 €"},null,5,{"v":3073.97,"d":"3,073.97 €"},{"v":3301.87,"d":"3,301.87 €"},{"v":3430.99,"d":"3,430.99 €"},{"v":3553.66,"d":"3,553.66 €"},{"v":3652.34,"d":"3,652.34 €"},{"v":3720.25,"d":"3,720.25 €"},null,5,{"v":3073.97,"d":"3,073.97 €"},{"v":3301.87,"d":"3,301.87 €"},{"v":3430.99,"d":"3,430.99 €"},{"v":3553.66,"d":"3,553.66 €"},{"v":3652.34,"d":"3,652.34 €"},{"v":3720.25,"d":"3,720.25 €"}]
[4,{"v":2949.24,"d":"2,949.24 €"},{"v":3179.22,"d":"3,179.22 €"},{"v":3340.61,"d":"3,340.61 €"},{"v":3430.99,"d":"3,430.99 €"},{"v":3521.39,"d":"3,521.39 €"},{"v":3579.47,"d":"3,579.47 €"},null,4,{"v":2949.24,"d":"2,949.24 €"},{"v":3179.22,"d":"3,179.22 €"},{"v":3340.61,"d":"3,340.61 €"},{"v":3430.99,"d":"3,430.99 €"},{"v":3521.39,"d":"3,521.39 €"},{"v":3579.47,"d":"3,579.47 €"},null,4,{"v":2949.24,"d":"2,949.24 €"},{"v":3179.22,"d":"3,179.22 €"},{"v":3340.61,"d":"3,340.61 €"},{"v":3430.99,"d":"3,430.99 €"},{"v":3521.39,"d":"3,521.39 €"},{"v":3579.47,"d":"3,579.47 €"},null,4,{"v":2949.24,"d":"2,949.24 €"},{"v":3179.22,"d":"3,179.22 €"},{"v":3340.61,"d":"3,340.61 €"},{"v":3430.99,"d":"3,430.99 €"},{"v":3521.39,"d":"3,521.39 €"},{"v":3579.47,"d":"3,579.47 €"},null,4,{"v":2949.24,"d":"2,949.24 €"},{"v":3179.22,"d":"3,179.22 €"},{"v":3340.61,"d":"3,340.61 €"},{"v":3430.99,"d":"3,430.99 €"},{"v":3521.39,"d":"3,521.39 €"},{"v":3579.47,"d":"3,579.47 €"},null,4,{"v":2949.24,"d":"2,949.24 €"},{"v":3179.22,"d":"3,179.22 €"},{"v":3340.61,"d":"3,340.61 €"},{"v":3430.99,"d":"3,430.99 €"},{"v":3521.39,"d":"3,521.39 €"},{"v":3579.47,"d":"3,579.47 €"}]
[3,{"v":2915.57,"d":"2,915.57 €"},{"v":3140.47,"d":"3,140.47 €"},{"v":3205.03,"d":"3,205.03 €"},{"v":3308.32,"d":"3,308.32 €"},{"v":3392.25,"d":"3,392.25 €"},{"v":3463.27,"d":"3,463.27 €"},null,3,{"v":2915.57,"d":"2,915.57 €"},{"v":3140.47,"d":"3,140.47 €"},{"v":3205.03,"d":"3,205.03 €"},{"v":3308.32,"d":"3,308.32 €"},{"v":3392.25,"d":"3,392.25 €"},{"v":3463.27,"d":"3,463.27 €"},null,3,{"v":2915.57,"d":"2,915.57 €"},{"v":3140.47,"d":"3,140.47 €"},{"v":3205.03,"d":"3,205.03 €"},{"v":3308.32,"d":"3,308.32 €"},{"v":3392.25,"d":"3,392.25 €"},{"v":3463.27,"d":"3,463.27 €"},null,3,{"v":2915.57,"d":"2,915.57 €"},{"v":3140.47,"d":"3,140.47 €"},{"v":3205.03,"d":"3,205.03 €"},{"v":3308.32,"d":"3,308.32 €"},{"v":3392.25,"d":"3,392.25 €"},{"v":3463.27,"d":"3,463.27 €"},null,3,{"v":2915.57,"d":"2,915.57 €"},{"v":3140.47,"d":"3,140.47 €"},{"v":3205.03,"d":"3,205.03 €"},{"v":3308.32,"d":"3,308.32 €"},{"v":3392.25,"d":"3,392.25 €"},{"v":3463.27,"d":"3,463.27 €"},null,3,{"v":2915.57,"d":"2,915.57 €"},{"v":3140.47,"d":"3,140.47 €"},{"v":3205.03,"d":"3,205.03 €"},{"v":3308.32,"d":"3,308.32 €"},{"v":3392.25,"d":"3,392.25 €"},{"v":3463.27,"d":"3,463.27 €"}]
["2Ü",{"v":2811.2,"d":"2,811.20 €"},{"v":3030.72,"d":"3,030.72 €"},{"v":3114.64,"d":"3,114.64 €"},{"v":3217.96,"d":"3,217.96 €"},{"v":3288.97,"d":"3,288.97 €"},{"v":3385.81,"d":"3,385.81 €"},null,"2Ü",{"v":2811.2,"d":"2,811.20 €"},{"v":3030.72,"d":"3,030.72 €"},{"v":3114.64,"d":"3,114.64 €"},{"v":3217.96,"d":"3,217.96 €"},{"v":3288.97,"d":"3,288.97 €"},{"v":3385.81,"d":"3,385.81 €"},null,"2Ü",{"v":2811.2,"d":"2,811.20 €"},{"v":3030.72,"d":"3,030.72 €"},{"v":3114.64,"d":"3,114.64 €"},{"v":3217.96,"d":"3,217.96 €"},{"v":3288.97,"d":"3,288.97 €"},{"v":3385.81,"d":"3,385.81 €"},null,"2Ü",{"v":2811.2,"d":"2,811.20 €"},{"v":3030.72,"d":"3,030.72 €"},{"v":3114.64,"d":"3,114.64 €"},{"v":3217.96,"d":"3,217.96 €"},{"v":3288.97,"d":"3,288.97 €"},{"v":3385.81,"d":"3,385.81 €"},null,"2Ü",{"v":2811.2,"d":"2,811.20 €"},{"v":3030.72,"d":"3,030.72 €"},{"v":3114.64,"d":"3,114.64 €"},{"v":3217.96,"d":"3,217.96 €"},{"v":3288.97,"d":"3,288.97 €"},{"v":3385.81,"d":"3,385.81 €"},null,"2Ü",{"v":2811.2,"d":"2,811.20 €"},{"v":3030.72,"d":"3,030.72 €"},{"v":3114.64,"d":"3,114.64 €"},{"v":3217.96,"d":"3,217.96 €"},{"v":3288.97,"d":"3,288.97 €"},{"v":3385.81,"d":"3,385.81 €"}]
[2,{"v":2742.84,"d":"2,742.84 €"},{"v":2953.24,"d":"2,953.24 €"},{"v":3017.8,"d":"3,017.80 €"},{"v":3082.36,"d":"3,082.36 €"},{"v":3230.84,"d":"3,230.84 €"},{"v":3385.81,"d":"3,385.81 €"},null,2,{"v":2742.84,"d":"2,742.84 €"},{"v":2953.24,"d":"2,953.24 €"},{"v":3017.8,"d":"3,017.80 €"},{"v":3082.36,"d":"3,082.36 €"},{"v":3230.84,"d":"3,230.84 €"},{"v":3385.81,"d":"3,385.81 €"},null,2,{"v":2742.84,"d":"2,742.84 €"},{"v":2953.24,"d":"2,953.24 €"},{"v":3017.8,"d":"3,017.80 €"},{"v":3082.36,"d":"3,082.36 €"},{"v":3230.84,"d":"3,230.84 €"},{"v":3385.81,"d":"3,385.81 €"},null,2,{"v":2742.84,"d":"2,742.84 €"},{"v":2953.24,"d":"2,953.24 €"},{"v":3017.8,"d":"3,017.80 €"},{"v":3082.36,"d":"3,082.36 €"},{"v":3230.84,"d":"3,230.84 €"},{"v":3385.81,"d":"3,385.81 €"},null,2,{"v":2742.84,"d":"2,742.84 €"},{"v":2953.24,"d":"2,953.24 €"},{"v":3017.8,"d":"3,017.80 €"},{"v":3082.36,"d":"3,082.36 €"},{"v":3230.84,"d":"3,230.84 €"},{"v":3385.81,"d":"3,385.81 €"},null,2,{"v":2742.84,"d":"2,742.84 €"},{"v":2953.24,"d":"2,953.24 €"},{"v":3017.8,"d":"3,017.80 €"},{"v":3082.36,"d":"3,082.36 €"},{"v":3230.84,"d":"3,230.84 €"},{"v":3385.81,"d":"3,385.81 €"}]
[1,0,{"v":2534.49,"d":"2,534.49 €"},{"v":2565.06,"d":"2,565.06 €"},{"v":2601.78,"d":"2,601.78 €"},{"v":2638.51,"d":"2,638.51 €"},{"v":2730.3,"d":"2,730.30 €"},null,1,0,{"v":2534.49,"d":"2,534.49 €"},{"v":2565.06,"d":"2,565.06 €"},{"v":2601.78,"d":"2,601.78 €"},{"v":2638.51,"d":"2,638.51 €"},{"v":2730.3,"d":"2,730.30 €"},null,1,0,{"v":2534.49,"d":"2,534.49 €"},{"v":2565.06,"d":"2,565.06 €"},{"v":2601.78,"d":"2,601.78 €"},{"v":2638.51,"d":"2,638.51 €"},{"v":2730.3,"d":"2,730.30 €"},null,1,0,{"v":2534.49,"d":"2,534.49 €"},{"v":2565.06,"d":"2,565.06 €"},{"v":2601.78,"d":"2,601.78 €"},{"v":2638.51,"d":"2,638.51 €"},{"v":2730.3,"d":"2,730.30 €"},null,1,0,{"v":2534.49,"d":"2,534.49 €"},{"v":2565.06,"d":"2,565.06 €"},{"v":2601.78,"d":"2,601.78 €"},{"v":2638.51,"d":"2,638.51 €"},{"v":2730.3,"d":"2,730.30 €"},null,1,0,{"v":2534.49,"d":"2,534.49 €"},{"v":2565.06,"d":"2,565.06 €"},{"v":2601.78,"d":"2,601.78 €"},{"v":2638.51,"d":"2,638.51 €"},{"v":2730.3,"d":"2,730.30 €"}]
[]
[]
[2026,"Gültigkeit der Tabelle: 01.04.2026 - 28.02.2027",{"$nulls":6},2027,"01.03.2027 - 31.12.2027",{"$nulls":6},2028,"01.01.2028 - 31.01.2028?"]
["Gruppe / Stufe",1,2,3,4,5,6,null,"Gruppe / Stufe",1,2,3,4,5,6,null,"Gruppe / Stufe",1,2,3,4,5,6]
["15Ü",{"v":6857.14,"d":"6,857.14 €"},{"v":7587.33,"d":"7,587.33 €"},{"v":8280.33,"d":"8,280.33 €"},{"v":8734.83,"d":"8,734.83 €"},{"v":8846.64,"d":"8,846.64 €"},0,null,"15Ü",{"v":6994.28,"d":"6,994.28 €"},{"v":7739.08,"d":"7,739.08 €"},{"v":8445.94,"d":"8,445.94 €"},{"v":8909.53,"d":"8,909.53 €"},{"v":9023.57,"d":"9,023.57 €"},0,null,"15Ü",{"v":7064.22,"d":"7,064.22 €"},{"v":7816.47,"d":"7,816.47 €"},{"v":8530.4,"d":"8,530.40 €"},{"v":8998.63,"d":"8,998.63 €"},{"v":9113.81,"d":"9,113.81 €"},0]
[15,{"v":5658.38,"d":"5,658.38 €"},{"v":6067.3,"d":"6,067.30 €"},{"v":6283.38,"d":"6,283.38 €"},{"v":7050.89,"d":"7,050.89 €"},{"v":7632.07,"d":"7,632.07 €"},{"v":7854.52,"d":"7,854.52 €"},null,15,{"v":5771.55,"d":"5,771.55 €"},{"v":6188.65,"d":"6,188.65 €"},{"v":6409.05,"d":"6,409.05 €"},{"v":7191.91,"d":"7,191.91 €"},{"v":7784.71,"d":"7,784.71 €"},{"v":8011.61,"d":"8,011.61 €"},null,15,{"v":5829.27,"d":"5,829.27 €"},{"v":6250.54,"d":"6,250.54 €"},{"v":6473.14,"d":"6,473.14 €"},{"v":7263.83,"d":"7,263.83 €"},{"v":7862.56,"d":"7,862.56 €"},{"v":8091.73,"d":"8,091.73 €"}]
[14,{"v":5143.59,"d":"5,143.59 €"},{"v":5515.9,"d":"5,515.90 €"},{"v":5821.41,"d":"5,821.41 €"},{"v":6283.38,"d":"6,283.38 €"},{"v":6991.23,"d":"6,991.23 €"},{"v":7194.48,"d":"7,194.48 €"},null,14,{"v":5246.46,"d":"5,246.46 €"},{"v":5626.22,"d":"5,626.22 €"},{"v":5937.84,"d":"5,937.84 €"},{"v":6409.05,"d":"6,409.05 €"},{"v":7131.05,"d":"7,131.05 €"},{"v":7338.37,"d":"7,338.37 €"},null,14,{"v":5298.92,"d":"5,298.92 €"},{"v":5682.48,"d":"5,682.48 €"},{"v":5997.22,"d":"5,997.22 €"},{"v":6473.14,"d":"6,473.14 €"},{"v":7202.36,"d":"7,202.36 €"},{"v":7411.75,"d":"7,411.75 €"}]
["13Ü",0,{"v":5106.09,"d":"5,106.09 €"},{"v":5366.89,"d":"5,366.89 €"},{"v":6283.38,"d":"6,283.38 €"},{"v":6991.23,"d":"6,991.23 €"},{"v":7194.48,"d":"7,194.48 €"},null,"13Ü",0,{"v":5208.21,"d":"5,208.21 €"},{"v":5474.23,"d":"5,474.23 €"},{"v":6409.05,"d":"6,409.05 €"},{"v":7131.05,"d":"7,131.05 €"},{"v":7338.37,"d":"7,338.37 €"},null,"13Ü",0,{"v":5260.29,"d":"5,260.29 €"},{"v":5528.97,"d":"5,528.97 €"},{"v":6473.14,"d":"6,473.14 €"},{"v":7202.36,"d":"7,202.36 €"},{"v":7411.75,"d":"7,411.75 €"}]
[13,{"v":4759.37,"d":"4,759.37 €"},{"v":5106.09,"d":"5,106.09 €"},{"v":5366.89,"d":"5,366.89 €"},{"v":5873.56,"d":"5,873.56 €"},{"v":6573.97,"d":"6,573.97 €"},{"v":6764.69,"d":"6,764.69 €"},null,13,{"v":4854.56,"d":"4,854.56 €"},{"v":5208.21,"d":"5,208.21 €"},{"v":5474.23,"d":"5,474.23 €"},{"v":5991.03,"d":"5,991.03 €"},{"v":6705.45,"d":"6,705.45 €"},{"v":6899.98,"d":"6,899.98 €"},null,13,{"v":4903.11,"d":"4,903.11 €"},{"v":5260.29,"d":"5,260.29 €"},{"v":5528.97,"d":"5,528.97 €"},{"v":6050.94,"d":"6,050.94 €"},{"v":6772.5,"d":"6,772.50 €"},{"v":6968.98,"d":"6,968.98 €"}]
[12,{"v":4310.9,"d":"4,310.90 €"},{"v":4599.41,"d":"4,599.41 €"},{"v":5210.41,"d":"5,210.41 €"},{"v":5746.9,"d":"5,746.90 €"},{"v":6439.85,"d":"6,439.85 €"},{"v":6626.54,"d":"6,626.54 €"},null,12,{"v":4397.12,"d":"4,397.12 €"},{"v":4691.4,"d":"4,691.40 €"},{"v":5314.62,"d":"5,314.62 €"},{"v":5861.84,"d":"5,861.84 €"},{"v":6568.65,"d":"6,568.65 €"},{"v":6759.07,"d":"6,759.07 €"},null,12,{"v":4441.09,"d":"4,441.09 €"},{"v":4738.31,"d":"4,738.31 €"},{"v":5367.77,"d":"5,367.77 €"},{"v":5920.46,"d":"5,920.46 €"},{"v":6634.34,"d":"6,634.34 €"},{"v":6826.66,"d":"6,826.66 €"}]
[11,{"v":4178.35,"d":"4,178.35 €"},{"v":4444.86,"d":"4,444.86 €"},{"v":4748.43,"d":"4,748.43 €"},{"v":5210.41,"d":"5,210.41 €"},{"v":5881.02,"d":"5,881.02 €"},{"v":6050.95,"d":"6,050.95 €"},null,11,{"v":4261.92,"d":"4,261.92 €"},{"v":4533.76,"d":"4,533.76 €"},{"v":4843.4,"d":"4,843.40 €"},{"v":5314.62,"d":"5,314.62 €"},{"v":5998.64,"d":"5,998.64 €"},{"v":6171.97,"d":"6,171.97 €"},null,11,{"v":4304.54,"d":"4,304.54 €"},{"v":4579.1,"d":"4,579.10 €"},{"v":4891.83,"d":"4,891.83 €"},{"v":5367.77,"d":"5,367.77 €"},{"v":6058.63,"d":"6,058.63 €"},{"v":6233.69,"d":"6,233.69 €"}]
[10,{"v":4038.42,"d":"4,038.42 €"},{"v":4299.95,"d":"4,299.95 €"},{"v":4599.41,"d":"4,599.41 €"},{"v":4904.89,"d":"4,904.89 €"},{"v":5486.13,"d":"5,486.13 €"},{"v":5644.2,"d":"5,644.20 €"},null,10,{"v":4119.19,"d":"4,119.19 €"},{"v":4385.95,"d":"4,385.95 €"},{"v":4691.4,"d":"4,691.40 €"},{"v":5002.99,"d":"5,002.99 €"},{"v":5595.85,"d":"5,595.85 €"},{"v":5757.08,"d":"5,757.08 €"},null,10,{"v":4160.38,"d":"4,160.38 €"},{"v":4429.81,"d":"4,429.81 €"},{"v":4738.31,"d":"4,738.31 €"},{"v":5053.02,"d":"5,053.02 €"},{"v":5651.81,"d":"5,651.81 €"},{"v":5814.65,"d":"5,814.65 €"}]
["9b",{"v":3620.1,"d":"3,620.10 €"},{"v":3870.81,"d":"3,870.81 €"},{"v":4035.07,"d":"4,035.07 €"},{"v":4488.99,"d":"4,488.99 €"},{"v":4875.1,"d":"4,875.10 €"},{"v":5014.87,"d":"5,014.87 €"},null,"9b",{"v":3692.5,"d":"3,692.50 €"},{"v":3948.23,"d":"3,948.23 €"},{"v":4115.77,"d":"4,115.77 €"},{"v":4578.77,"d":"4,578.77 €"},{"v":4972.6,"d":"4,972.60 €"},{"v":5115.17,"d":"5,115.17 €"},null,"9b",{"v":3729.43,"d":"3,729.43 €"},{"v":3987.71,"d":"3,987.71 €"},{"v":4156.93,"d":"4,156.93 €"},{"v":4624.56,"d":"4,624.56 €"},{"v":5022.33,"d":"5,022.33 €"},{"v":5166.32,"d":"5,166.32 €"}]
["9a",{"v":3620.1,"d":"3,620.10 €"},{"v":3870.81,"d":"3,870.81 €"},{"v":3925.58,"d":"3,925.58 €"},{"v":4035.07,"d":"4,035.07 €"},{"v":4488.99,"d":"4,488.99 €"},{"v":4615.76,"d":"4,615.76 €"},null,"9a",{"v":3692.5,"d":"3,692.50 €"},{"v":3948.23,"d":"3,948.23 €"},{"v":4004.09,"d":"4,004.09 €"},{"v":4115.77,"d":"4,115.77 €"},{"v":4578.77,"d":"4,578.77 €"},{"v":4708.08,"d":"4,708.08 €"},null,"9a",{"v":3729.43,"d":"3,729.43 €"},{"v":3987.71,"d":"3,987.71 €"},{"v":4044.13,"d":"4,044.13 €"},{"v":4156.93,"d":"4,156.93 €"},{"v":4624.56,"d":"4,624.56 €"},{"v":4755.16,"d":"4,755.16 €"}]
[8,{"v":3419.52,"d":"3,419.52 €"},{"v":3659.02,"d":"3,659.02 €"},{"v":3795.52,"d":"3,795.52 €"},{"v":3925.58,"d":"3,925.58 €"},{"v":4069.31,"d":"4,069.31 €"},{"v":4158.27,"d":"4,158.27 €"},null,8,{"v":3487.91,"d":"3,487.91 €"},{"v":3732.2,"d":"3,732.20 €"},{"v":3871.43,"d":"3,871.43 €"},{"v":4004.09,"d":"4,004.09 €"},{"v":4150.7,"d":"4,150.70 €"},{"v":4241.44,"d":"4,241.44 €"},null,8,{"v":3522.79,"d":"3,522.79 €"},{"v":3769.52,"d":"3,769.52 €"},{"v":3910.14,"d":"3,910.14 €"},{"v":4044.13,"d":"4,044.13 €"},{"v":4192.21,"d":"4,192.21 €"},{"v":4283.85,"d":"4,283.85 €"}]
[7,{"v":3235.83,"d":"3,235.83 €"},{"v":3469.72,"d":"3,469.72 €"},{"v":3645.69,"d":"3,645.69 €"},{"v":3781.85,"d":"3,781.85 €"},{"v":3891.36,"d":"3,891.36 €"},{"v":3987.16,"d":"3,987.16 €"},null,7,{"v":3300.55,"d":"3,300.55 €"},{"v":3539.11,"d":"3,539.11 €"},{"v":3718.6,"d":"3,718.60 €"},{"v":3857.49,"d":"3,857.49 €"},{"v":3969.19,"d":"3,969.19 €"},{"v":4066.9,"d":"4,066.90 €"},null,7,{"v":3333.56,"d":"3,333.56 €"},{"v":3574.5,"d":"3,574.50 €"},{"v":3755.79,"d":"3,755.79 €"},{"v":3896.06,"d":"3,896.06 €"},{"v":4008.88,"d":"4,008.88 €"},{"v":4107.57,"d":"4,107.57 €"}]
[6,{"v":3186.57,"d":"3,186.57 €"},{"v":3418.08,"d":"3,418.08 €"},{"v":3547.2,"d":"3,547.20 €"},{"v":3679.2,"d":"3,679.20 €"},{"v":3768.15,"d":"3,768.15 €"},{"v":3863.96,"d":"3,863.96 €"},null,6,{"v":3250.3,"d":"3,250.30 €"},{"v":3486.44,"d":"3,486.44 €"},{"v":3618.14,"d":"3,618.14 €"},{"v":3752.78,"d":"3,752.78 €"},{"v":3843.51,"d":"3,843.51 €"},{"v":3941.24,"d":"3,941.24 €"},null,6,{"v":3282.8,"d":"3,282.80 €"},{"v":3521.3,"d":"3,521.30 €"},{"v":3654.32,"d":"3,654.32 €"},{"v":3790.31,"d":"3,790.31 €"},{"v":3881.95,"d":"3,881.95 €"},{"v":3980.65,"d":"3,980.65 €"}]
[5,{"v":3073.97,"d":"3,073.97 €"},{"v":3301.87,"d":"3,301.87 €"},{"v":3430.99,"d":"3,430.99 €"},{"v":3553.66,"d":"3,553.66 €"},{"v":3652.34,"d":"3,652.34 €"},{"v":3720.25,"d":"3,720.25 €"},null,5,{"v":3135.45,"d":"3,135.45 €"},{"v":3367.91,"d":"3,367.91 €"},{"v":3499.61,"d":"3,499.61 €"},{"v":3624.73,"d":"3,624.73 €"},{"v":3725.39,"d":"3,725.39 €"},{"v":3794.66,"d":"3,794.66 €"},null,5,{"v":3166.8,"d":"3,166.80 €"},{"v":3401.59,"d":"3,401.59 €"},{"v":3534.61,"d":"3,534.61 €"},{"v":3660.98,"d":"3,660.98 €"},{"v":3762.64,"d":"3,762.64 €"},{"v":3832.61,"d":"3,832.61 €"}]
[4,{"v":2949.24,"d":"2,949.24 €"},{"v":3179.22,"d":"3,179.22 €"},{"v":3340.61,"d":"3,340.61 €"},{"v":3430.99,"d":"3,430.99 €"},{"v":3521.39,"d":"3,521.39 €"},{"v":3579.47,"d":"3,579.47 €"},null,4,{"v":3008.22,"d":"3,008.22 €"},{"v":3242.8,"d":"3,242.80 €"},{"v":3407.42,"d":"3,407.42 €"},{"v":3499.61,"d":"3,499.61 €"},{"v":3591.82,"d":"3,591.82 €"},{"v":3651.06,"d":"3,651.06 €"},null,4,{"v":3038.3,"d":"3,038.30 €"},{"v":3275.23,"d":"3,275.23 €"},{"v":3441.49,"d":"3,441.49 €"},{"v":3534.61,"d":"3,534.61 €"},{"v":3627.74,"d":"3,627.74 €"},{"v":3687.57,"d":"3,687.57 €"}]
[3,{"v":2915.57,"d":"2,915.57 €"},{"v":3140.47,"d":"3,140.47 €"},{"v":3205.03,"d":"3,205.03 €"},{"v":3308.32,"d":"3,308.32 €"},{"v":3392.25,"d":"3,392.25 €"},{"v":3463.27,"d":"3,463.27 €"},null,3,{"v":2973.88,"d":"2,973.88 €"},{"v":3203.28,"d":"3,203.28 €"},{"v":3269.13,"d":"3,269.13 €"},{"v":3374.49,"d":"3,374.49 €"},{"v":3460.1,"d":"3,460.10 €"},{"v":3532.54,"d":"3,532.54 €"},null,3,{"v":3003.62,"d":"3,003.62 €"},{"v":3235.31,"d":"3,235.31 €"},{"v":3301.82,"d":"3,301.82 €"},{"v":3408.23,"d":"3,408.23 €"},{"v":3494.7,"d":"3,494.70 €"},{"v":3567.87,"d":"3,567.87 €"}]
["2Ü",{"v":2811.2,"d":"2,811.20 €"},{"v":3030.72,"d":"3,030.72 €"},{"v":3114.64,"d":"3,114.64 €"},{"v":3217.96,"d":"3,217.96 €"},{"v":3288.97,"d":"3,288.97 €"},{"v":3385.81,"d":"3,385.81 €"},null,"2Ü",{"v":2867.42,"d":"2,867.42 €"},{"v":3091.33,"d":"3,091.33 €"},{"v":3176.93,"d":"3,176.93 €"},{"v":3282.32,"d":"3,282.32 €"},{"v":3354.75,"d":"3,354.75 €"},{"v":3453.53,"d":"3,453.53 €"},null,"2Ü",{"v":2896.09,"d":"2,896.09 €"},{"v":3122.24,"d":"3,122.24 €"},{"v":3208.7,"d":"3,208.70 €"},{"v":3315.14,"d":"3,315.14 €"},{"v":3388.3,"d":"3,388.30 €"},{"v":3488.07,"d":"3,488.07 €"}]
[2,{"v":2742.84,"d":"2,742.84 €"},{"v":2953.24,"d":"2,953.24 €"},{"v":3017.8,"d":"3,017.80 €"},{"v":3082.36,"d":"3,082.36 €"},{"v":3230.84,"d":"3,230.84 €"},{"v":3385.81,"d":"3,385.81 €"},null,2,{"v":2797.7,"d":"2,797.70 €"},{"v":3012.3,"d":"3,012.30 €"},{"v":3078.16,"d":"3,078.16 €"},{"v":3144.01,"d":"3,144.01 €"},{"v":3295.46,"d":"3,295.46 €"},{"v":3453.53,"d":"3,453.53 €"},null,2,{"v":2825.68,"d":"2,825.68 €"},{"v":3042.42,"d":"3,042.42 €"},{"v":3108.94,"d":"3,108.94 €"},{"v":3175.45,"d":"3,175.45 €"},{"v":3328.41,"d":"3,328.41 €"},{"v":3488.07,"d":"3,488.07 €"}]
[1,0,{"v":2534.49,"d":"2,534.49 €"},{"v":2565.06,"d":"2,565.06 €"},{"v":2601.78,"d":"2,601.78 €"},{"v":2638.51,"d":"2,638.51 €"},{"v":2730.3,"d":"2,730.30 €"},null,1,0,{"v":2585.18,"d":"2,585.18 €"},{"v":2616.36,"d":"2,616.36 €"},{"v":2653.82,"d":"2,653.82 €"},{"v":2691.28,"d":"2,691.28 €"},{"v":2784.91,"d":"2,784.91 €"},null,1,0,{"v":2611.03,"d":"2,611.03 €"},{"v":2642.52,"d":"2,642.52 €"},{"v":2680.36,"d":"2,680.36 €"},{"v":2718.19,"d":"2,718.19 €"},{"v":2812.76,"d":"2,812.76 €"}]

{"sheet":"Nebenkosten (NK)","index":11,"n_rows":177,"n_cols":47,"rows_kept":177,"hidden":true,"merged":[[46,0,47,0],[46,8,47,8],[46,16,47,16],[46,24,47,24],[46,32,47,32],[46,40,47,40],[65,0,65,3],[65,8,65,11],[65,13,65,14],[65,16,65,17],[65,19,65,20],[65,22,65,23],[65,25,65,26],[65,28,65,31],[65,33,65,35],[65,37,65,38]]}
[{"$nulls":6},{"$f":"IF('HR-DM (U3,U4,U5AUF)'!J20>1900,'HR-DM (U3,U4,U5AUF)'!J20,IF('HR-LM (U2,U5FOD,U7)'!J20>1900,'HR-LM (U2,U5FOD,U7)'!J20,IF('HR-AZA(P)'!J20>1900,'HR-AZA(P)'!J20,IF('HR-EU'!J20>1900,'HR-EU'!J20,'HR-DM (U3,U4,U5AUF)'!J20))))","v":1900},{"$nulls":7},{"$f":"G1+1","v":1901},{"$nulls":7},{"$f":"O1+1","v":1902},{"$nulls":7},{"$f":"W1+1","v":1903},{"$nulls":7},{"$f":"AE1+1","v":1904},{"$nulls":7},{"$f":"AM1+1","v":1905}]
["Jahressonderzahlung Bereich Länder, Tarifgebiet West",{"$nulls":7},"Jahressonderzahlung Bereich Länder, Tarifgebiet West",{"$nulls":7},"Jahressonderzahlung Bereich Länder, Tarifgebiet West",{"$nulls":7},"Jahressonderzahlung Bereich Länder, Tarifgebiet West",{"$nulls":7},"Jahressonderzahlung Bereich Länder, Tarifgebiet West",{"$nulls":7},"Jahressonderzahlung Bereich Länder, Tarifgebiet West"]
["Gruppe / Stufe",1,2,3,4,5,6,null,"Gruppe / Stufe",1,2,3,4,5,6,null,"Gruppe / Stufe",1,2,3,4,5,6,null,"Gruppe / Stufe",1,2,3,4,5,6,null,"Gruppe / Stufe",1,2,3,4,5,6,null,"Gruppe / Stufe",1,2,3,4,5,6]
["15Ü",{"$f":"IF($G$1=$AO$157,AP159,IF($G$1=$AO$135,AP137,IF($G$1=$AO$112,AP114,IF($G$1=$AO$89,AP91,AP68))))","v":{"v":0.3253,"d":"32.53%"}},{"$f":"IF($G$1=$AO$157,AQ159,IF($G$1=$AO$135,AQ137,IF($G$1=$AO$112,AQ114,IF($G$1=$AO$89,AQ91,AQ68))))","v":{"v":0.3253,"d":"32.53%"}},{"$f":"IF($G$1=$AO$157,AR159,IF($G$1=$AO$135,AR137,IF($G$1=$AO$112,AR114,IF($G$1=$AO$89,AR91,AR68))))","v":{"v":0.3253,"d":"32.53%"}},{"$f":"IF($G$1=$AO$157,AS159,IF($G$1=$AO$135,AS137,IF($G$1=$AO$112,AS114,IF($G$1=$AO$89,AS91,AS68))))","v":{"v":0.3253,"d":"32.53%"}},{"$f":"IF($G$1=$AO$157,AT159,IF($G$1=$AO$135,AT137,IF($G$1=$AO$112,AT114,IF($G$1=$AO$89,AT91,AT68))))","v":{"v":0.3253,"d":"32.53%"}},{"$f":"IF($G$1=$AO$157,AU159,IF($G$1=$AO$135,AU137,IF($G$1=$AO$112,AU114,IF($G$1=$AO$89,AU91,AU68))))","v":{"v":0.3253,"d":"32.53%"}},null,"15Ü",{"$f":"IF($O$1=$AO$157,AP159,IF($O$1=$AO$135,AP137,IF($O$1=$AO$112,AP114,IF($O$1=$AO$89,AP91,AP68))))","v":{"v":0.3253,"d":"32.53%"}},{"$f":"IF($O$1=$AO$157,AQ159,IF($O$1=$AO$135,AQ137,IF($O$1=$AO$112,AQ114,IF($O$1=$AO$89,AQ91,AQ68))))","v":{"v":0.3253,"d":"32.53%"}},{"$f":"IF($O$1=$AO$157,AR159,IF($O$1=$AO$135,AR137,IF($O$1=$AO$112,AR114,IF($O$1=$AO$89,AR91,AR68))))","v":{"v":0.3253,"d":"32.53%"}},{"$f":"IF($O$1=$AO$157,AS159,IF($O$1=$AO$135,AS137,IF($O$1=$AO$112,AS114,IF($O$1=$AO$89,AS91,AS68))))","v":{"v":0.3253,"d":"32.53%"}},{"$f":"IF($O$1=$AO$157,AT159,IF($O$1=$AO$135,AT137,IF($O$1=$AO$112,AT114,IF($O$1=$AO$89,AT91,AT68))))","v":{"v":0.3253,"d":"32.53%"}},{"$f":"IF($O$1=$AO$157,AU159,IF($O$1=$AO$135,AU137,IF($O$1=$AO$112,AU114,IF($O$1=$AO$89,AU91,AU68))))","v":{"v":0.3253,"d":"32.53%"}},null,"15Ü",{"$f":"IF($W$1=$AO$157,AP159,IF($W$1=$AO$135,AP137,IF($W$1=$AO$112,AP114,IF($W$1=$AO$89,AP91,AP68))))","v":{"v":0.3253,"d":"32.53%"}},{"$f":"IF($W$1=$AO$157,AQ159,IF($W$1=$AO$135,AQ137,IF($W$1=$AO$112,AQ114,IF($W$1=$AO$89,AQ91,AQ68))))","v":{"v":0.3253,"d":"32.53%"}},{"$f":"IF($W$1=$AO$157,AR159,IF($W$1=$AO$135,AR137,IF($W$1=$AO$112,AR114,IF($W$1=$AO$89,AR91,AR68))))","v":{"v":0.3253,"d":"32.53%"}},{"$f":"IF($W$1=$AO$157,AS159,IF($W$1=$AO$135,AS137,IF($W$1=$AO$112,AS114,IF($W$1=$AO$89,AS91,AS68))))","v":{"v":0.3253,"d":"32.53%"}},{"$f":"IF($W$1=$AO$157,AT159,IF($W$1=$AO$135,AT137,IF($W$1=$AO$112,AT114,IF($W$1=$AO$89,AT91,AT68))))","v":{"v":0.3253,"d":"32.53%"}},{"$f":"IF($W$1=$AO$157,AU159,IF($W$1=$AO$135,AU137,IF($W$1=$AO$112,AU114,IF($W$1=$AO$89,AU91,AU68))))","v":{"v":0.3253,"d":"32.53%"}},null,"15Ü",{"$f":"IF($AE$1=$AO$157,AP159,IF($AE$1=$AO$135,AP137,IF($AE$1=$AO$112,AP114,IF($AE$1=$AO$89,AP91,AP68))))","v":{"v":0.3253,"d":"32.53%"}},{"$f":"IF($AE$1=$AO$157,AQ159,IF($AE$1=$AO$135,AQ137,IF($AE$1=$AO$112,AQ114,IF($AE$1=$AO$89,AQ91,AQ68))))","v":{"v":0.3253,"d":"32.53%"}},{"$f":"IF($AE$1=$AO$157,AR159,IF($AE$1=$AO$135,AR137,IF($AE$1=$AO$112,AR114,IF($AE$1=$AO$89,AR91,AR68))))","v":{"v":0.3253,"d":"32.53%"}},{"$f":"IF($AE$1=$AO$157,AS159,IF($AE$1=$AO$135,AS137,IF($AE$1=$AO$112,AS114,IF($AE$1=$AO$89,AS91,AS68))))","v":{"v":0.3253,"d":"32.53%"}},{"$f":"IF($AE$1=$AO$157,AT159,IF($AE$1=$AO$135,AT137,IF($AE$1=$AO$112,AT114,IF($AE$1=$AO$89,AT91,AT68))))","v":{"v":0.3253,"d":"32.53%"}},{"$f":"IF($AE$1=$AO$157,AU159,IF($AE$1=$AO$135,AU137,IF($AE$1=$AO$112,AU114,IF($AE$1=$AO$89,AU91,AU68))))","v":{"v":0.3253,"d":"32.53%"}},null,"15Ü",{"$f":"IF($AM$1=$AO$157,AP159,IF($AM$1=$AO$135,AP137,IF($AM$1=$AO$112,AP114,IF($AM$1=$AO$89,AP91,AP68))))","v":{"v":0.3253,"d":"32.53%"}},{"$f":"IF($AM$1=$AO$157,AQ159,IF($AM$1=$AO$135,AQ137,IF($AM$1=$AO$112,AQ114,IF($AM$1=$AO$89,AQ91,AQ68))))","v":{"v":0.3253,"d":"32.53%"}},{"$f":"IF($AM$1=$AO$157,AR159,IF($AM$1=$AO$135,AR137,IF($AM$1=$AO$112,AR114,IF($AM$1=$AO$89,AR91,AR68))))","v":{"v":0.3253,"d":"32.53%"}},{"$f":"IF($AM$1=$AO$157,AS159,IF($AM$1=$AO$135,AS137,IF($AM$1=$AO$112,AS114,IF($AM$1=$AO$89,AS91,AS68))))","v":{"v":0.3253,"d":"32.53%"}},{"$f":"IF($AM$1=$AO$157,AT159,IF($AM$1=$AO$135,AT137,IF($AM$1=$AO$112,AT114,IF($AM$1=$AO$89,AT91,AT68))))","v":{"v":0.3253,"d":"32.53%"}},{"$f":"IF($AM$1=$AO$157,AU159,IF($AM$1=$AO$135,AU137,IF($AM$1=$AO$112,AU114,IF($AM$1=$AO$89,AU91,AU68))))","v":{"v":0.3253,"d":"32.53%"}},null,"15Ü",{"$f":"IF($AU$1=$AO$157,AP159,IF($AU$1=$AO$135,AP137,IF($AU$1=$AO$112,AP114,IF($AU$1=$AO$89,AP91,AP68))))","v":{"v":0.3253,"d":"32.53%"}},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"}]
[15,{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},null,15,{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},null,15,{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},null,15,{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},null,15,{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},null,15,{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"}]
[14,{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},null,14,{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},null,14,{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},null,14,{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},null,14,{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},null,14,{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"}]
["13Ü",{"v":0,"d":"0.00%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},null,"13Ü",{"v":0,"d":"0.00%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},null,"13Ü",{"v":0,"d":"0.00%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},null,"13Ü",{"v":0,"d":"0.00%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},null,"13Ü",{"v":0,"d":"0.00%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},null,"13Ü",{"v":0,"d":"0.00%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"}]
[13,{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},null,13,{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},null,13,{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},null,13,{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},null,13,{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},null,13,{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"}]
[12,{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},null,12,{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},null,12,{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},null,12,{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},null,12,{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},null,12,{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"}]
[11,{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},null,11,{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},null,11,{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},null,11,{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},null,11,{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},null,11,{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"}]
[10,{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},null,10,{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},null,10,{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},null,10,{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},null,10,{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},null,10,{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"}]
["9b",{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},null,"9b",{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},null,"9b",{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},null,"9b",{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},null,"9b",{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},null,"9b",{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"}]
["9a",{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},null,"9a",{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},null,"9a",{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},null,"9a",{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},null,"9a",{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},null,"9a",{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"}]
[8,{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},null,8,{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},null,8,{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},null,8,{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},null,8,{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},null,8,{"$f":"IF($AU$1=$AO$157,AP169,IF($AU$1=$AO$135,AP147,IF($AU$1=$AO$112,AP124,IF($AU$1=$AO$89,AP101,AP78))))","v":{"v":0.8814,"d":"88.14%"}},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"}]
[7,{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},null,7,{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},null,7,{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},null,7,{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},null,7,{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},null,7,{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"}]
[6,{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},null,6,{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},null,6,{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},null,6,{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},null,6,{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},null,6,{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"}]
[5,{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},null,5,{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},null,5,{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},null,5,{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},null,5,{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},null,5,{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"}]
[4,{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},null,4,{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},null,4,{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},null,4,{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},null,4,{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},null,4,{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"}]
[3,{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},null,3,{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},null,3,{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},null,3,{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},null,3,{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},null,3,{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"}]
["2Ü",{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},null,"2Ü",{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},null,"2Ü",{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},null,"2Ü",{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},null,"2Ü",{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},null,"2Ü",{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"}]
[2,{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},null,2,{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},null,2,{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},null,2,{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},null,2,{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},null,2,{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"}]
[1,{"v":0,"d":"0.00%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},null,1,{"v":0,"d":"0.00%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},null,1,{"v":0,"d":"0.00%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},null,1,{"v":0,"d":"0.00%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},null,1,{"v":0,"d":"0.00%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},null,1,{"v":0,"d":"0.00%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"}]
[]
["regelmäßige Arbeitszeit Bereich Länder, Tarifgebiet West",{"$nulls":7},"regelmäßige Arbeitszeit Bereich Länder, Tarifgebiet West",{"$nulls":7},"regelmäßige Arbeitszeit Bereich Länder, Tarifgebiet West",{"$nulls":7},"regelmäßige Arbeitszeit Bereich Länder, Tarifgebiet West",{"$nulls":7},"regelmäßige Arbeitszeit Bereich Länder, Tarifgebiet West",{"$nulls":7},"regelmäßige Arbeitszeit Bereich Länder, Tarifgebiet West"]
[]
[null,"Stunden",{"$nulls":7},"Stunden",{"$nulls":7},"Stunden",{"$nulls":7},"Stunden",{"$nulls":7},"Stunden",{"$nulls":7},"Stunden"]
["Wöchentl.",39,{"$nulls":6},"Wöchentl.",{"$f":"$B$27","v":39},{"$nulls":6},"Wöchentl.",{"$f":"$B$27","v":39},{"$nulls":6},"Wöchentl.",{"$f":"$B$27","v":39},{"$nulls":6},"Wöchentl.",{"$f":"$B$27","v":39},{"$nulls":6},"Wöchentl.",{"$f":"$B$27","v":39}]
[]
["Versorgungszuschlag",{"$nulls":7},"Versorgungszuschlag",{"$nulls":7},"Versorgungszuschlag",{"$nulls":7},"Versorgungszuschlag",{"$nulls":7},"Versorgungszuschlag",{"$nulls":7},"Versorgungszuschlag"]
[]
[null,"Prozent DM","Prozent  LM","Prozent DM unbefristet",{"$nulls":5},"Prozent DM","Prozent  LM","Prozent DM unbefristet",{"$nulls":5},"Prozent DM","Prozent  LM","Prozent DM unbefristet",{"$nulls":5},"Prozent DM","Prozent  LM","Prozent DM unbefristet",{"$nulls":5},"Prozent DM","Prozent  LM","Prozent DM unbefristet",{"$nulls":5},"Prozent DM","Prozent  LM","Prozent DM unbefristet"]
["Zuschlag",{"$f":"VLOOKUP(G1,$AC$67:$AF$124,2,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(G1,$AC$67:$AF$124,3,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(G1,$AC$67:$AG$124,4,0)","v":{"$error":"#N/A"}},{"$nulls":4},"Zuschlag",{"$f":"VLOOKUP(O1,$AC$67:$AF$124,2,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(O1,$AC$67:$AF$124,3,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(O1,$AC$67:$AG$124,4,0)","v":{"$error":"#N/A"}},{"$nulls":4},"Zuschlag",{"$f":"VLOOKUP(W1,$AC$67:$AF$124,2,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(W1,$AC$67:$AF$124,3,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(W1,$AC$67:$AG$124,4,0)","v":{"$error":"#N/A"}},{"$nulls":4},"Zuschlag",{"$f":"VLOOKUP(AE1,$AC$67:$AF$124,2,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(AE1,$AC$67:$AF$124,3,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(AE1,$AC$67:$AG$124,4,0)","v":{"$error":"#N/A"}},{"$nulls":4},"Zuschlag",{"$f":"VLOOKUP(AM1,$AC$67:$AF$124,2,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(AM1,$AC$67:$AF$124,3,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(AM1,$AC$67:$AG$124,4,0)","v":{"$error":"#N/A"}},{"$nulls":4},"Zuschlag",{"$f":"VLOOKUP(AU1,$AC$67:$AF$124,2,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(AU1,$AC$67:$AF$124,3,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(AU1,$AC$67:$AG$124,4,0)","v":{"$error":"#N/A"}}]
[]
["Mobilitätszuschuss (Jobticket)",{"$nulls":7},"Mobilitätszuschuss (Jobticket)",{"$nulls":7},"Mobilitätszuschuss (Jobticket)",{"$nulls":7},"Mobilitätszuschuss (Jobticket)",{"$nulls":7},"Mobilitätszuschuss (Jobticket)",{"$nulls":7},"Mobilitätszuschuss (Jobticket)"]
[]
[null,"Betrag",{"$nulls":7},"Betrag",{"$nulls":7},"Betrag",{"$nulls":7},"Betrag",{"$nulls":7},"Betrag",{"$nulls":7},"Betrag"]
["monatlich",{"$f":"VLOOKUP(G1,$AL$67:$AM$124,2,0)","v":{"$error":"#N/A"}},{"$nulls":6},"monatlich",{"$f":"VLOOKUP(O1,$AL$67:$AM$124,2,0)","v":{"$error":"#N/A"}},{"$nulls":6},"monatlich",{"$f":"VLOOKUP(W1,$AL$67:$AM$124,2,0)","v":{"$error":"#N/A"}},{"$nulls":6},"monatlich",{"$f":"VLOOKUP(AE1,$AL$67:$AM$124,2,0)","v":{"$error":"#N/A"}},{"$nulls":6},"monatlich",{"$f":"VLOOKUP(AM1,$AL$67:$AM$124,2,0)","v":{"$error":"#N/A"}},{"$nulls":6},"monatlich",{"$f":"VLOOKUP(AU1,$AL$67:$AM$124,2,0)","v":{"$error":"#N/A"}}]
[]
["Beitrag Landesunfallkasse (Unfallversicherung)",{"$nulls":7},"Beitrag Landesunfallkasse (Unfallversicherung)",{"$nulls":7},"Beitrag Landesunfallkasse (Unfallversicherung)",{"$nulls":7},"Beitrag Landesunfallkasse (Unfallversicherung)",{"$nulls":7},"Beitrag Landesunfallkasse (Unfallversicherung)",{"$nulls":7},"Beitrag Landesunfallkasse (Unfallversicherung)"]
[]
[null,"Betrag",{"$nulls":7},"Betrag",{"$nulls":7},"Betrag",{"$nulls":7},"Betrag",{"$nulls":7},"Betrag",{"$nulls":7},"Betrag"]
["monatlich",{"$f":"VLOOKUP(G1,$W$67:$X$124,2,0)","v":{"$error":"#N/A"}},{"$nulls":6},"monatlich",{"$f":"VLOOKUP(O1,$W$67:$X$124,2,0)","v":{"$error":"#N/A"}},{"$nulls":6},"monatlich",{"$f":"VLOOKUP(W1,$W$67:$X$124,2,0)","v":{"$error":"#N/A"}},{"$nulls":6},"monatlich",{"$f":"VLOOKUP(AE1,$W$67:$X$124,2,0)","v":{"$error":"#N/A"}},{"$nulls":6},"monatlich",{"$f":"VLOOKUP(AM1,$W$67:$X$124,2,0)","v":{"$error":"#N/A"}},{"$nulls":6},"monatlich",{"$f":"VLOOKUP(AU1,$W$67:$X$124,2,0)","v":{"$error":"#N/A"}}]
[]
[]
["SV-Beiträge ","https://www.lohn-info.de/sozialversicherungsbeitraege2026.html",{"$nulls":6},"SV-Beiträge ",{"$f":"$B$45","v":"https://www.lohn-info.de/sozialversicherungsbeitraege2026.html"},{"$nulls":6},"SV-Beiträge ",{"$f":"$B$45","v":"https://www.lohn-info.de/sozialversicherungsbeitraege2026.html"},{"$nulls":6},"SV-Beiträge ",{"$f":"$B$45","v":"https://www.lohn-info.de/sozialversicherungsbeitraege2026.html"},{"$nulls":6},"SV-Beiträge ",{"$f":"$B$45","v":"https://www.lohn-info.de/sozialversicherungsbeitraege2026.html"},{"$nulls":6},"SV-Beiträge ",{"$f":"$B$45","v":"https://www.lohn-info.de/sozialversicherungsbeitraege2026.html"}]
[]
["Sozialversicherung","Beitragssatz","Arbeitnehmer-","Arbeitgeber-","Beitrags-bemessungsgrenze","Arbeitgeber-\n",null,null,"Sozialversicherung","Beitragssatz","Arbeitnehmer-","Arbeitgeber-","Beitrags-bemessungsgrenze","Arbeitgeber-\n",null,null,"Sozialversicherung","Beitragssatz","Arbeitnehmer-","Arbeitgeber-","Beitrags-bemessungsgrenze","Arbeitgeber-\n",null,null,"Sozialversicherung","Beitragssatz","Arbeitnehmer-","Arbeitgeber-","Beitrags-bemessungsgrenze","Arbeitgeber-\n",null,null,"Sozialversicherung","Beitragssatz","Arbeitnehmer-","Arbeitgeber-","Beitrags-bemessungsgrenze","Arbeitgeber-\n",null,null,"Sozialversicherung","Beitragssatz","Arbeitnehmer-","Arbeitgeber-","Beitrags-bemessungsgrenze","Arbeitgeber-\n"]
[null,"Gesamt","Beitrag","Beitrag",null,"Höchstbeitrag",{"$nulls":3},"Gesamt","Beitrag","Beitrag",null,"Höchstbeitrag",{"$nulls":3},"Gesamt","Beitrag","Beitrag",null,"Höchstbeitrag",{"$nulls":3},"Gesamt","Beitrag","Beitrag",null,"Höchstbeitrag",{"$nulls":3},"Gesamt","Beitrag","Beitrag",null,"Höchstbeitrag",{"$nulls":3},"Gesamt","Beitrag","Beitrag",null,"Höchstbeitrag"]
["Krankenversicherung*",{"$f":"VLOOKUP(G1,$I$67:$L$124,4,0)","v":{"$error":"#N/A"}},{"$f":"B49/2","v":{"$error":"#N/A"}},{"$f":"B49/2","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(G1,$AH$67:$AJ$124,2,0)","v":{"$error":"#N/A"}},{"$f":"E49*D49","v":{"$error":"#N/A"}},null,null,"Krankenversicherung*",{"$f":"VLOOKUP(O1,$I$67:$L$124,4,0)","v":{"$error":"#N/A"}},{"$f":"J49/2","v":{"$error":"#N/A"}},{"$f":"J49/2","v":{"$error":"#N/A"}},{"$f":"IF(OR('HR-EU'!$X$5=FALSE,'HR-LM (U2,U5FOD,U7)'!$X$5=FALSE,'HR-DM (U3,U4,U5AUF)'!$X$5=FALSE,'HR-AZA(P)'!$X$5=FALSE)=TRUE,Bmg1Jahr1,VLOOKUP(O1,$AH$67:$AJ$124,2,0))","v":{"$error":"#N/A"}},{"$f":"M49*L49","v":{"$error":"#N/A"}},null,null,"Krankenversicherung*",{"$f":"VLOOKUP(W1,$I$67:$L$124,4,0)","v":{"$error":"#N/A"}},{"$f":"R49/2","v":{"$error":"#N/A"}},{"$f":"R49/2","v":{"$error":"#N/A"}},{"$f":"IF(OR('HR-EU'!$X$5=FALSE,'HR-LM (U2,U5FOD,U7)'!$X$5=FALSE,'HR-DM (U3,U4,U5AUF)'!$X$5=FALSE,'HR-AZA(P)'!$X$5=FALSE)=TRUE,Bmg1Jahr1,VLOOKUP(W1,$AH$67:$AJ$124,2,0))","v":{"$error":"#N/A"}},{"$f":"U49*T49","v":{"$error":"#N/A"}},null,null,"Krankenversicherung*",{"$f":"VLOOKUP(AE1,$I$67:$L$124,4,0)","v":{"$error":"#N/A"}},{"$f":"Z49/2","v":{"$error":"#N/A"}},{"$f":"Z49/2","v":{"$error":"#N/A"}},{"$f":"IF(OR('HR-EU'!$X$5=FALSE,'HR-LM (U2,U5FOD,U7)'!$X$5=FALSE,'HR-DM (U3,U4,U5AUF)'!$X$5=FALSE,'HR-AZA(P)'!$X$5=FALSE)=TRUE,Bmg1Jahr1,VLOOKUP(AE1,$AH$67:$AJ$124,2,0))","v":{"$error":"#N/A"}},{"$f":"AC49*AB49","v":{"$error":"#N/A"}},null,null,"Krankenversicherung*",{"$f":"VLOOKUP(AM1,$I$67:$L$124,4,0)","v":{"$error":"#N/A"}},{"$f":"AH49/2","v":{"$error":"#N/A"}},{"$f":"AH49/2","v":{"$error":"#N/A"}},{"$f":"IF(OR('HR-EU'!$X$5=FALSE,'HR-LM (U2,U5FOD,U7)'!$X$5=FALSE,'HR-DM (U3,U4,U5AUF)'!$X$5=FALSE,'HR-AZA(P)'!$X$5=FALSE)=TRUE,Bmg1Jahr1,VLOOKUP(AM1,$AH$67:$AJ$124,2,0))","v":{"$error":"#N/A"}},{"$f":"AK49*AJ49","v":{"$error":"#N/A"}},null,null,"Krankenversicherung*",{"$f":"VLOOKUP(AU1,$I$67:$L$124,4,0)","v":{"$error":"#N/A"}},{"$f":"AP49/2","v":{"$error":"#N/A"}},{"$f":"AP49/2","v":{"$error":"#N/A"}},{"$f":"IF(OR('HR-EU'!$X$5=FALSE,'HR-LM (U2,U5FOD,U7)'!$X$5=FALSE,'HR-DM (U3,U4,U5AUF)'!$X$5=FALSE,'HR-AZA(P)'!$X$5=FALSE)=TRUE,Bmg1Jahr1,VLOOKUP(AU1,$AH$67:$AJ$124,2,0))","v":{"$error":"#N/A"}},{"$f":"AS49*AR49","v":{"$error":"#N/A"}}]
["Pflegeversicherung**",{"$f":"VLOOKUP(G1,$N$67:$O$124,2,0)","v":{"$error":"#N/A"}},{"$f":"B50/2","v":{"$error":"#N/A"}},{"$f":"B50/2","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(G1,$AH$67:$AJ$124,2,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,"Pflegeversicherung**",{"$f":"VLOOKUP(O1,$N$67:$O$124,2,0)","v":{"$error":"#N/A"}},{"$f":"J50/2","v":{"$error":"#N/A"}},{"$f":"J50/2","v":{"$error":"#N/A"}},{"$f":"IF(OR('HR-EU'!$X$5=FALSE,'HR-LM (U2,U5FOD,U7)'!$X$5=FALSE,'HR-DM (U3,U4,U5AUF)'!$X$5=FALSE,'HR-AZA(P)'!$X$5=FALSE)=TRUE,Bmg1Jahr1,VLOOKUP(O1,$AH$67:$AJ$124,2,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,"Pflegeversicherung**",{"$f":"VLOOKUP(W1,$N$67:$O$124,2,0)","v":{"$error":"#N/A"}},{"$f":"R50/2","v":{"$error":"#N/A"}},{"$f":"R50/2","v":{"$error":"#N/A"}},{"$f":"IF(OR('HR-EU'!$X$5=FALSE,'HR-LM (U2,U5FOD,U7)'!$X$5=FALSE,'HR-DM (U3,U4,U5AUF)'!$X$5=FALSE,'HR-AZA(P)'!$X$5=FALSE)=TRUE,Bmg1Jahr1,VLOOKUP(W1,$AH$67:$AJ$124,2,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,"Pflegeversicherung**",{"$f":"VLOOKUP(AE1,$N$67:$O$124,2,0)","v":{"$error":"#N/A"}},{"$f":"Z50/2","v":{"$error":"#N/A"}},{"$f":"Z50/2","v":{"$error":"#N/A"}},{"$f":"IF(OR('HR-EU'!$X$5=FALSE,'HR-LM (U2,U5FOD,U7)'!$X$5=FALSE,'HR-DM (U3,U4,U5AUF)'!$X$5=FALSE,'HR-AZA(P)'!$X$5=FALSE)=TRUE,Bmg1Jahr1,VLOOKUP(AE1,$AH$67:$AJ$124,2,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,"Pflegeversicherung**",{"$f":"VLOOKUP(AM1,$N$67:$O$124,2,0)","v":{"$error":"#N/A"}},{"$f":"AH50/2","v":{"$error":"#N/A"}},{"$f":"AH50/2","v":{"$error":"#N/A"}},{"$f":"IF(OR('HR-EU'!$X$5=FALSE,'HR-LM (U2,U5FOD,U7)'!$X$5=FALSE,'HR-DM (U3,U4,U5AUF)'!$X$5=FALSE,'HR-AZA(P)'!$X$5=FALSE)=TRUE,Bmg1Jahr1,VLOOKUP(AM1,$AH$67:$AJ$124,2,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,"Pflegeversicherung**",{"$f":"VLOOKUP(AU1,$N$67:$O$124,2,0)","v":{"$error":"#N/A"}},{"$f":"AP50/2","v":{"$error":"#N/A"}},{"$f":"AP50/2","v":{"$error":"#N/A"}},{"$f":"IF(OR('HR-EU'!$X$5=FALSE,'HR-LM (U2,U5FOD,U7)'!$X$5=FALSE,'HR-DM (U3,U4,U5AUF)'!$X$5=FALSE,'HR-AZA(P)'!$X$5=FALSE)=TRUE,Bmg1Jahr1,VLOOKUP(AU1,$AH$67:$AJ$124,2,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
["Rentenversicherung",{"$f":"VLOOKUP(G1,$Q$67:$R$124,2,0)","v":{"$error":"#N/A"}},{"$f":"B51/2","v":{"$error":"#N/A"}},{"$f":"B51/2","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(G1,$AH$67:$AJ$124,3,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,"Rentenversicherung",{"$f":"VLOOKUP(O1,$Q$67:$R$124,2,0)","v":{"$error":"#N/A"}},{"$f":"J51/2","v":{"$error":"#N/A"}},{"$f":"J51/2","v":{"$error":"#N/A"}},{"$f":"IF(OR('HR-EU'!$W$5=FALSE,'HR-LM (U2,U5FOD,U7)'!$W$5=FALSE,'HR-DM (U3,U4,U5AUF)'!$X$5=FALSE,'HR-AZA(P)'!$X$5=FALSE)=TRUE,Bmg2Jahr1,VLOOKUP(O1,$AH$67:$AJ$124,3,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,"Rentenversicherung",{"$f":"VLOOKUP(W1,$Q$67:$R$124,2,0)","v":{"$error":"#N/A"}},{"$f":"R51/2","v":{"$error":"#N/A"}},{"$f":"R51/2","v":{"$error":"#N/A"}},{"$f":"IF(OR('HR-EU'!$W$5=FALSE,'HR-LM (U2,U5FOD,U7)'!$W$5=FALSE,'HR-DM (U3,U4,U5AUF)'!$X$5=FALSE,'HR-AZA(P)'!$X$5=FALSE)=TRUE,Bmg2Jahr1,VLOOKUP(W1,$AH$67:$AJ$124,3,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,"Rentenversicherung",{"$f":"VLOOKUP(AE1,$Q$67:$R$124,2,0)","v":{"$error":"#N/A"}},{"$f":"Z51/2","v":{"$error":"#N/A"}},{"$f":"Z51/2","v":{"$error":"#N/A"}},{"$f":"IF(OR('HR-EU'!$W$5=FALSE,'HR-LM (U2,U5FOD,U7)'!$W$5=FALSE,'HR-DM (U3,U4,U5AUF)'!$X$5=FALSE,'HR-AZA(P)'!$X$5=FALSE)=TRUE,Bmg2Jahr1,VLOOKUP(AE1,$AH$67:$AJ$124,3,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,"Rentenversicherung",{"$f":"VLOOKUP(AM1,$Q$67:$R$124,2,0)","v":{"$error":"#N/A"}},{"$f":"AH51/2","v":{"$error":"#N/A"}},{"$f":"AH51/2","v":{"$error":"#N/A"}},{"$f":"IF(OR('HR-EU'!$W$5=FALSE,'HR-LM (U2,U5FOD,U7)'!$W$5=FALSE,'HR-DM (U3,U4,U5AUF)'!$X$5=FALSE,'HR-AZA(P)'!$X$5=FALSE)=TRUE,Bmg2Jahr1,VLOOKUP(AM1,$AH$67:$AJ$124,3,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,"Rentenversicherung",{"$f":"VLOOKUP(AU1,$Q$67:$R$124,2,0)","v":{"$error":"#N/A"}},{"$f":"AP51/2","v":{"$error":"#N/A"}},{"$f":"AP51/2","v":{"$error":"#N/A"}},{"$f":"IF(OR('HR-EU'!$W$5=FALSE,'HR-LM (U2,U5FOD,U7)'!$W$5=FALSE,'HR-DM (U3,U4,U5AUF)'!$X$5=FALSE,'HR-AZA(P)'!$X$5=FALSE)=TRUE,Bmg2Jahr1,VLOOKUP(AU1,$AH$67:$AJ$124,3,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
["Arbeitslosenversicherung",{"$f":"VLOOKUP(G1,$T$67:$U$124,2,0)","v":{"$error":"#N/A"}},{"$f":"B52/2","v":{"$error":"#N/A"}},{"$f":"B52/2","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(G1,$AH$67:$AJ$124,3,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,"Arbeitslosenversicherung",{"$f":"VLOOKUP(O1,$T$67:$U$124,2,0)","v":{"$error":"#N/A"}},{"$f":"J52/2","v":{"$error":"#N/A"}},{"$f":"J52/2","v":{"$error":"#N/A"}},{"$f":"IF(OR('HR-EU'!$W$5=FALSE,'HR-LM (U2,U5FOD,U7)'!$W$5=FALSE,'HR-DM (U3,U4,U5AUF)'!$X$5=FALSE,'HR-AZA(P)'!$X$5=FALSE)=TRUE,Bmg2Jahr1,VLOOKUP(O1,$AH$67:$AJ$124,3,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,"Arbeitslosenversicherung",{"$f":"VLOOKUP(W1,$T$67:$U$124,2,0)","v":{"$error":"#N/A"}},{"$f":"R52/2","v":{"$error":"#N/A"}},{"$f":"R52/2","v":{"$error":"#N/A"}},{"$f":"IF(OR('HR-EU'!$W$5=FALSE,'HR-LM (U2,U5FOD,U7)'!$W$5=FALSE,'HR-DM (U3,U4,U5AUF)'!$X$5=FALSE,'HR-AZA(P)'!$X$5=FALSE)=TRUE,Bmg2Jahr1,VLOOKUP(W1,$AH$67:$AJ$124,3,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,"Arbeitslosenversicherung",{"$f":"VLOOKUP(AE1,$T$67:$U$124,2,0)","v":{"$error":"#N/A"}},{"$f":"Z52/2","v":{"$error":"#N/A"}},{"$f":"Z52/2","v":{"$error":"#N/A"}},{"$f":"IF(OR('HR-EU'!$W$5=FALSE,'HR-LM (U2,U5FOD,U7)'!$W$5=FALSE,'HR-DM (U3,U4,U5AUF)'!$X$5=FALSE,'HR-AZA(P)'!$X$5=FALSE)=TRUE,Bmg2Jahr1,VLOOKUP(AE1,$AH$67:$AJ$124,3,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,"Arbeitslosenversicherung",{"$f":"VLOOKUP(AM1,$T$67:$U$124,2,0)","v":{"$error":"#N/A"}},{"$f":"AH52/2","v":{"$error":"#N/A"}},{"$f":"AH52/2","v":{"$error":"#N/A"}},{"$f":"IF(OR('HR-EU'!$W$5=FALSE,'HR-LM (U2,U5FOD,U7)'!$W$5=FALSE,'HR-DM (U3,U4,U5AUF)'!$X$5=FALSE,'HR-AZA(P)'!$X$5=FALSE)=TRUE,Bmg2Jahr1,VLOOKUP(AM1,$AH$67:$AJ$124,3,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,"Arbeitslosenversicherung",{"$f":"VLOOKUP(AU1,$T$67:$U$124,2,0)","v":{"$error":"#N/A"}},{"$f":"AP52/2","v":{"$error":"#N/A"}},{"$f":"AP52/2","v":{"$error":"#N/A"}},{"$f":"IF(OR('HR-EU'!$W$5=FALSE,'HR-LM (U2,U5FOD,U7)'!$W$5=FALSE,'HR-DM (U3,U4,U5AUF)'!$X$5=FALSE,'HR-AZA(P)'!$X$5=FALSE)=TRUE,Bmg2Jahr1,VLOOKUP(AU1,$AH$67:$AJ$124,3,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
["Unfallversicherung ",{"v":0,"d":"0.000%"},{"v":0,"d":"0.000%"},{"v":0,"d":"0.000%"},{"$f":"VLOOKUP(G1,$AH$67:$AJ$124,3,0)","v":{"$error":"#N/A"}},{"$f":"E53*D53","v":{"$error":"#N/A"}},null,null,"Unfallversicherung ",{"v":0,"d":"0.000%"},{"v":0,"d":"0.000%"},{"v":0,"d":"0.000%"},{"$f":"IF(OR('HR-EU'!$W$5=FALSE,'HR-LM (U2,U5FOD,U7)'!$W$5=FALSE,'HR-DM (U3,U4,U5AUF)'!$X$5=FALSE,'HR-AZA(P)'!$X$5=FALSE)=TRUE,Bmg2Jahr1,VLOOKUP(O1,$AH$67:$AJ$124,3,0))","v":{"$error":"#N/A"}},{"$f":"M53*L53","v":{"$error":"#N/A"}},null,null,"Unfallversicherung ",{"v":0,"d":"0.000%"},{"v":0,"d":"0.000%"},{"v":0,"d":"0.000%"},{"$f":"IF(OR('HR-EU'!$W$5=FALSE,'HR-LM (U2,U5FOD,U7)'!$W$5=FALSE,'HR-DM (U3,U4,U5AUF)'!$X$5=FALSE,'HR-AZA(P)'!$X$5=FALSE)=TRUE,Bmg2Jahr1,VLOOKUP(W1,$AH$67:$AJ$124,3,0))","v":{"$error":"#N/A"}},{"$f":"U53*T53","v":{"$error":"#N/A"}},null,null,"Unfallversicherung ",{"v":0,"d":"0.000%"},{"v":0,"d":"0.000%"},{"v":0,"d":"0.000%"},{"$f":"IF(OR('HR-EU'!$W$5=FALSE,'HR-LM (U2,U5FOD,U7)'!$W$5=FALSE,'HR-DM (U3,U4,U5AUF)'!$X$5=FALSE,'HR-AZA(P)'!$X$5=FALSE)=TRUE,Bmg2Jahr1,VLOOKUP(AE1,$AH$67:$AJ$124,3,0))","v":{"$error":"#N/A"}},{"$f":"AC53*AB53","v":{"$error":"#N/A"}},null,null,"Unfallversicherung ",{"v":0,"d":"0.000%"},{"v":0,"d":"0.000%"},{"v":0,"d":"0.000%"},{"$f":"IF(OR('HR-EU'!$W$5=FALSE,'HR-LM (U2,U5FOD,U7)'!$W$5=FALSE,'HR-DM (U3,U4,U5AUF)'!$X$5=FALSE,'HR-AZA(P)'!$X$5=FALSE)=TRUE,Bmg2Jahr1,VLOOKUP(AM1,$AH$67:$AJ$124,3,0))","v":{"$error":"#N/A"}},{"$f":"AK53*AJ53","v":{"$error":"#N/A"}},null,null,"Unfallversicherung ",{"v":0,"d":"0.000%"},{"v":0,"d":"0.000%"},{"v":0,"d":"0.000%"},{"$f":"IF(OR('HR-EU'!$W$5=FALSE,'HR-LM (U2,U5FOD,U7)'!$W$5=FALSE,'HR-DM (U3,U4,U5AUF)'!$X$5=FALSE,'HR-AZA(P)'!$X$5=FALSE)=TRUE,Bmg2Jahr1,VLOOKUP(AU1,$AH$67:$AJ$124,3,0))","v":{"$error":"#N/A"}},{"$f":"AS53*AR53","v":{"$error":"#N/A"}}]
["U2-Umlage***",{"$f":"VLOOKUP(G1,$Z$67:$AA$124,2,0)","v":{"$error":"#N/A"}},{"v":0,"d":"0.000%"},{"$f":"B54","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(G1,$AH$67:$AJ$124,3,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,"U2-Umlage***",{"$f":"VLOOKUP(O1,$Z$67:$AA$124,2,0)","v":{"$error":"#N/A"}},{"v":0,"d":"0.000%"},{"$f":"J54","v":{"$error":"#N/A"}},{"$f":"IF(OR('HR-EU'!$W$5=FALSE,'HR-LM (U2,U5FOD,U7)'!$W$5=FALSE,'HR-DM (U3,U4,U5AUF)'!$X$5=FALSE,'HR-AZA(P)'!$X$5=FALSE)=TRUE,Bmg2Jahr1,VLOOKUP(O1,$AH$67:$AJ$124,3,0))","v":{"$error":"#N/A"}},{"$f":"M54*L54","v":{"$error":"#N/A"}},null,null,"U2-Umlage***",{"$f":"VLOOKUP(W1,$Z$67:$AA$124,2,0)","v":{"$error":"#N/A"}},{"v":0,"d":"0.000%"},{"$f":"R54","v":{"$error":"#N/A"}},{"$f":"IF(OR('HR-EU'!$W$5=FALSE,'HR-LM (U2,U5FOD,U7)'!$W$5=FALSE,'HR-DM (U3,U4,U5AUF)'!$X$5=FALSE,'HR-AZA(P)'!$X$5=FALSE)=TRUE,Bmg2Jahr1,VLOOKUP(W1,$AH$67:$AJ$124,3,0))","v":{"$error":"#N/A"}},{"$f":"U54*T54","v":{"$error":"#N/A"}},null,null,"U2-Umlage***",{"$f":"VLOOKUP(AE1,$Z$67:$AA$124,2,0)","v":{"$error":"#N/A"}},{"v":0,"d":"0.000%"},{"$f":"Z54","v":{"$error":"#N/A"}},{"$f":"IF(OR('HR-EU'!$W$5=FALSE,'HR-LM (U2,U5FOD,U7)'!$W$5=FALSE,'HR-DM (U3,U4,U5AUF)'!$X$5=FALSE,'HR-AZA(P)'!$X$5=FALSE)=TRUE,Bmg2Jahr1,VLOOKUP(AE1,$AH$67:$AJ$124,3,0))","v":{"$error":"#N/A"}},{"$f":"AC54*AB54","v":{"$error":"#N/A"}},null,null,"U2-Umlage***",{"$f":"VLOOKUP(AM1,$Z$67:$AA$124,2,0)","v":{"$error":"#N/A"}},{"v":0,"d":"0.000%"},{"$f":"AH54","v":{"$error":"#N/A"}},{"$f":"IF(OR('HR-EU'!$W$5=FALSE,'HR-LM (U2,U5FOD,U7)'!$W$5=FALSE,'HR-DM (U3,U4,U5AUF)'!$X$5=FALSE,'HR-AZA(P)'!$X$5=FALSE)=TRUE,Bmg2Jahr1,VLOOKUP(AM1,$AH$67:$AJ$124,3,0))","v":{"$error":"#N/A"}},{"$f":"AK54*AJ54","v":{"$error":"#N/A"}},null,null,"U2-Umlage***",{"$f":"VLOOKUP(AU1,$Z$67:$AA$124,2,0)","v":{"$error":"#N/A"}},{"v":0,"d":"0.000%"},{"$f":"AP54","v":{"$error":"#N/A"}},{"$f":"IF(OR('HR-EU'!$W$5=FALSE,'HR-LM (U2,U5FOD,U7)'!$W$5=FALSE,'HR-DM (U3,U4,U5AUF)'!$X$5=FALSE,'HR-AZA(P)'!$X$5=FALSE)=TRUE,Bmg2Jahr1,VLOOKUP(AU1,$AH$67:$AJ$124,3,0))","v":{"$error":"#N/A"}},{"$f":"AS54*AR54","v":{"$error":"#N/A"}}]
["Summe",{"$f":"SUM(B49:B54)","v":{"$error":"#N/A"}},{"$f":"SUM(C49:C54)","v":{"$error":"#N/A"}},{"$f":"SUM(D49:D54)","v":{"$error":"#N/A"}},null,{"$f":"SUM(F49:F54)","v":{"$error":"#N/A"}},null,null,"Summe",{"$f":"SUM(J49:J54)","v":{"$error":"#N/A"}},{"$f":"SUM(K49:K54)","v":{"$error":"#N/A"}},{"$f":"SUM(L49:L54)","v":{"$error":"#N/A"}},null,{"$f":"SUM(N49:N54)","v":{"$error":"#N/A"}},null,null,"Summe",{"$f":"SUM(R49:R54)","v":{"$error":"#N/A"}},{"$f":"SUM(S49:S54)","v":{"$error":"#N/A"}},{"$f":"SUM(T49:T54)","v":{"$error":"#N/A"}},null,{"$f":"SUM(V49:V54)","v":{"$error":"#N/A"}},null,null,"Summe",{"$f":"SUM(Z49:Z54)","v":{"$error":"#N/A"}},{"$f":"SUM(AA49:AA54)","v":{"$error":"#N/A"}},{"$f":"SUM(AB49:AB54)","v":{"$error":"#N/A"}},null,{"$f":"SUM(AD49:AD54)","v":{"$error":"#N/A"}},null,null,"Summe",{"$f":"SUM(AH49:AH54)","v":{"$error":"#N/A"}},{"$f":"SUM(AI49:AI54)","v":{"$error":"#N/A"}},{"$f":"SUM(AJ49:AJ54)","v":{"$error":"#N/A"}},null,{"$f":"SUM(AL49:AL54)","v":{"$error":"#N/A"}},null,null,"Summe",{"$f":"SUM(AP49:AP54)","v":{"$error":"#N/A"}},{"$f":"SUM(AQ49:AQ54)","v":{"$error":"#N/A"}},{"$f":"SUM(AR49:AR54)","v":{"$error":"#N/A"}},null,{"$f":"SUM(AT49:AT54)","v":{"$error":"#N/A"}}]
[]
["*inkl. Durchschnittl. Zusatzbeitrag \n**Beitragssatz Arbeitnehmer = Beschäftigte mit mindestens 1 Kind oder Kinderlose Beschäftigte bis zur Vollendung des \n23. Lebensjahres ","***Referenzkasse = Techniker Krankenkasse",{"$nulls":6},{"$f":"$A$57","v":"*inkl. Durchschnittl. Zusatzbeitrag \n**Beitragssatz Arbeitnehmer = Beschäftigte mit mindestens 1 Kind oder Kinderlose Beschäftigte bis zur Vollendung des \n23. Lebensjahres "},{"$f":"$B$57","v":"***Referenzkasse = Techniker Krankenkasse"},{"$nulls":6},{"$f":"$A$57","v":"*inkl. Durchschnittl. Zusatzbeitrag \n**Beitragssatz Arbeitnehmer = Beschäftigte mit mindestens 1 Kind oder Kinderlose Beschäftigte bis zur Vollendung des \n23. Lebensjahres "},{"$f":"$B$57","v":"***Referenzkasse = Techniker Krankenkasse"},{"$nulls":6},{"$f":"$A$57","v":"*inkl. Durchschnittl. Zusatzbeitrag \n**Beitragssatz Arbeitnehmer = Beschäftigte mit mindestens 1 Kind oder Kinderlose Beschäftigte bis zur Vollendung des \n23. Lebensjahres "},{"$f":"$B$57","v":"***Referenzkasse = Techniker Krankenkasse"},{"$nulls":6},{"$f":"$A$57","v":"*inkl. Durchschnittl. Zusatzbeitrag \n**Beitragssatz Arbeitnehmer = Beschäftigte mit mindestens 1 Kind oder Kinderlose Beschäftigte bis zur Vollendung des \n23. Lebensjahres "},{"$f":"$B$57","v":"***Referenzkasse = Techniker Krankenkasse"},{"$nulls":6},{"$f":"$A$57","v":"*inkl. Durchschnittl. Zusatzbeitrag \n**Beitragssatz Arbeitnehmer = Beschäftigte mit mindestens 1 Kind oder Kinderlose Beschäftigte bis zur Vollendung des \n23. Lebensjahres "},{"$f":"$B$57","v":"***Referenzkasse = Techniker Krankenkasse"}]
[]
["Kalkulatorische Tariferhöhung",{"$nulls":7},"Kalkulatorische Tariferhöhung",{"$nulls":7},"Kalkulatorische Tariferhöhung",{"$nulls":7},"Kalkulatorische Tariferhöhung",{"$nulls":7},"Kalkulatorische Tariferhöhung",{"$nulls":7},"Kalkulatorische Tariferhöhung"]
[]
[null,"Prozent",{"$nulls":7},"Prozent",{"$nulls":7},"Prozent",{"$nulls":7},"Prozent",{"$nulls":7},"Prozent",{"$nulls":7},"Prozent"]
["Zuschlag",{"$f":"VLOOKUP(G1,$A$67:$D$123,4)","v":{"$error":"#N/A"}},{"$nulls":6},"Zuschlag",{"$f":"VLOOKUP(O1,$A$67:$D$123,4)","v":{"$error":"#N/A"}},{"$nulls":6},"Zuschlag",{"$f":"VLOOKUP(W1,$A$67:$D$123,4)","v":{"$error":"#N/A"}},{"$nulls":6},"Zuschlag",{"$f":"VLOOKUP(AE1,$A$67:$D$123,4)","v":{"$error":"#N/A"}},{"$nulls":6},"Zuschlag",{"$f":"VLOOKUP(AM1,$A$67:$D$123,4)","v":{"$error":"#N/A"}},{"$nulls":6},"Zuschlag",{"$f":"VLOOKUP(AU1,$A$67:$D$123,4)","v":{"$error":"#N/A"}}]
[]
[]
[]
["Kalkulatorische Tariferhöhung",{"$nulls":7},"Krankenversicherung ",{"$nulls":4},"Pflegeversicherung  ",null,null,"Rentenversicherung",null,null,"Arbeitslosenversicherung ",null,null,"Landesunfallkassenbeitrag",null,null,"U2-Umlage",null,null,"Versorgungszuschlag",{"$nulls":4},"Beitragsbemessungsgrenze",{"$nulls":3},"Mobilitätszuschuss (Jobticket)",null,null,"aktuelles Jahr ","Jahressonderzahlung Bereich Länder, Tarifgebiet West"]
["Jahr","kalkulatorische Erhöhung  ","kalkulatorische Erhöhung  ",null,{"$f":"F67/100+1","v":{"v":1.03,"d":"1.03000"}},{"$f":"G67*100","v":{"v":3,"d":"3.00000"}},{"v":0.03,"d":"3.000%"},null,"Jahr","Satz","Druchschnittlicher Satz","Gesamt",null,"Jahr","Satz",null,"Jahr","Satz",null,"Jahr","Satz",null,"Jahr","Satz",null,"Jahr","Satz",null,"Jahr","DM","LM","DM unbefristet",null,"Jahr","KV und PV","RV und AV",null,"Jahr","Satz",null,"Gruppe / Stufe",1,2,3,4,5,6]
[2018,{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.000%"},{"$nulls":4},2018,{"v":0.146,"d":"14.60%"},{"v":0.01,"d":"1.00%"},{"$f":"J68+K68","v":{"v":0.156,"d":"15.60%"}},null,2018,{"v":0.0255,"d":"2.55%"},null,2018,{"v":0.186,"d":"18.60%"},null,2018,{"v":0.03,"d":"3.00%"},null,2018,{"v":15.33,"d":"15.33 €"},null,2018,{"v":0.0049,"d":"0.49%"},null,2018,{"v":0.0645,"d":"6.45%"},{"v":0.09,"d":"9.00%"},{"v":0.09,"d":"9.00%"},null,2018,{"v":4425,"d":"4,425.00 €"},{"v":6500,"d":"6,500.00 €"},null,2018,0,null,"15 Ü",{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"}]
[{"$f":"A68+1","v":2019},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"$f":"C69/100","v":{"v":0,"d":"0.000%"}},{"$nulls":4},2019,{"v":0.146,"d":"14.60%"},{"v":0.009,"d":"0.90%"},{"$f":"J69+K69","v":{"v":0.155,"d":"15.50%"}},null,2019,{"v":0.0305,"d":"3.05%"},null,2019,{"v":0.186,"d":"18.60%"},null,2019,{"v":0.025,"d":"2.50%"},null,2019,{"v":15.75,"d":"15.75 €"},null,2019,{"v":0.0047,"d":"0.47%"},null,2019,{"v":0.0645,"d":"6.45%"},{"v":0.07,"d":"7.00%"},{"v":0.09,"d":"9.00%"},null,2019,{"v":4537.5,"d":"4,537.50 €"},{"v":6700,"d":"6,700.00 €"},null,2019,0,null,15,{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"}]
[{"$f":"A69+1","v":2020},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"$f":"C70/100","v":{"v":0,"d":"0.000%"}},{"$nulls":4},2020,{"v":0.146,"d":"14.60%"},{"v":0.011,"d":"1.10%"},{"$f":"J70+K70","v":{"v":0.157,"d":"15.70%"}},null,2020,{"v":0.0305,"d":"3.05%"},null,2020,{"v":0.186,"d":"18.60%"},null,2020,{"v":0.024,"d":"2.40%"},null,2020,{"v":15.25,"d":"15.25 €"},null,2020,{"$f":"AA69","v":{"v":0.0047,"d":"0.47%"}},null,2020,{"v":0.0645,"d":"6.45%"},{"v":0.07,"d":"7.00%"},{"v":0.09,"d":"9.00%"},null,2020,{"v":4687.5,"d":"4,687.50 €"},{"v":6900,"d":"6,900.00 €"},null,2020,0,null,14,{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"}]
[{"$f":"A70+1","v":2021},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.000%"},{"$nulls":4},2021,{"v":0.146,"d":"14.60%"},{"v":0.013,"d":"1.30%"},{"$f":"J71+K71","v":{"v":0.159,"d":"15.90%"}},null,2021,{"v":0.0305,"d":"3.05%"},null,2021,{"v":0.186,"d":"18.60%"},null,2021,{"v":0.024,"d":"2.40%"},null,2021,{"v":15,"d":"15.00 €"},null,2021,{"v":0.0055,"d":"0.55%"},null,2021,{"v":0.0645,"d":"6.45%"},{"v":0.075,"d":"7.50%"},{"v":0.09,"d":"9.00%"},null,2021,{"v":4837.5,"d":"4,837.50 €"},{"v":7100,"d":"7,100.00 €"},null,2021,0,null,"13 Ü",{"v":0,"d":"0.00%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"}]
[2022,{"$f":"B71*$E$67","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.000%"},{"$nulls":4},2022,{"v":0.146,"d":"14.60%"},{"$f":"K71","v":{"v":0.013,"d":"1.30%"}},{"v":0.159,"d":"15.90%"},null,2022,{"v":0.0305,"d":"3.05%"},null,2022,{"v":0.186,"d":"18.60%"},null,2022,{"v":0.024,"d":"2.40%"},null,2022,{"v":15.42,"d":"15.42 €"},null,2022,{"v":0.0065,"d":"0.65%"},null,2022,{"v":0.0645,"d":"6.45%"},{"$f":"AE71","v":{"v":0.075,"d":"7.50%"}},{"v":0.09,"d":"9.00%"},null,2022,{"v":4837.5,"d":"4,837.50 €"},{"v":7050,"d":"7,050.00 €"},null,2022,0,null,13,{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"}]
[2023,{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.000%"},{"$nulls":4},2023,{"v":0.146,"d":"14.60%"},{"v":0.016,"d":"1.60%"},{"v":0.162,"d":"16.20%"},null,2023,{"v":0.034,"d":"3.40%"},null,2023,{"v":0.186,"d":"18.60%"},null,2023,{"v":0.026,"d":"2.60%"},null,2023,{"$f":"183/12","v":{"v":15.25,"d":"15.25 €"}},null,2023,{"v":0.0058,"d":"0.58%"},null,2023,{"v":0.0645,"d":"6.45%"},{"v":0.08,"d":"8.00%"},{"v":0.09,"d":"9.00%"},null,2023,{"v":4987.5,"d":"4,987.50 €"},{"v":7300,"d":"7,300.00 €"},null,2023,0,null,12,{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"}]
[2024,{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.000%"},{"$nulls":4},2024,{"v":0.146,"d":"14.60%"},{"v":0.017,"d":"1.70%"},{"v":0.163,"d":"16.30%"},null,2024,{"$f":"O73","v":{"v":0.034,"d":"3.40%"}},null,2024,{"v":0.186,"d":"18.60%"},null,2024,{"$f":"U73","v":{"v":0.026,"d":"2.60%"}},null,2024,{"v":18,"d":"18.00 €"},null,2024,{"v":0.0044,"d":"0.44%"},null,2024,{"v":0.0645,"d":"6.45%"},{"$f":"AE73","v":{"v":0.08,"d":"8.00%"}},{"v":0.09,"d":"9.00%"},null,2024,{"v":5175,"d":"5,175.00 €"},{"v":7550,"d":"7,550.00 €"},null,2024,0,null,11,{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"}]
[2025,{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.000%"},{"$nulls":4},2025,{"v":0.146,"d":"14.60%"},{"v":0.025,"d":"2.50%"},{"v":0.171,"d":"17.10%"},null,2025,{"v":0.036,"d":"3.60%"},null,2025,{"v":0.186,"d":"18.60%"},null,2025,{"v":0.026,"d":"2.60%"},null,2025,{"v":18.25,"d":"18.25 €"},null,2025,{"$f":"AA74","v":{"v":0.0044,"d":"0.44%"}},null,2025,{"v":0.0645,"d":"6.45%"},{"v":0.075,"d":"7.50%"},{"v":0.09,"d":"9.00%"},null,2025,{"v":5512.5,"d":"5,512.50 €"},{"v":8050,"d":"8,050.00 €"},null,2025,0,null,10,{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"}]
[2026,{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.000%"},{"$nulls":4},2026,{"v":0.146,"d":"14.60%"},{"v":0.029,"d":"2.90%"},{"v":0.175,"d":"17.50%"},null,2026,{"v":0.036,"d":"3.60%"},null,2026,{"v":0.186,"d":"18.60%"},null,2026,{"v":0.026,"d":"2.60%"},null,2026,{"$f":"X75","v":{"v":18.25,"d":"18.25 €"}},null,2026,{"v":0.0044,"d":"0.44%"},null,2026,{"v":0.0645,"d":"6.45%"},{"v":0.075,"d":"7.50%"},{"v":0.09,"d":"9.00%"},null,2026,{"v":5812.5,"d":"5,812.50 €"},{"v":8450,"d":"8,450.00 €"},null,2026,{"v":15.75,"d":"15.75 €"},null,"9 K",{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"}]
[2027,{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.000%"},{"$nulls":4},2027,{"$f":"J76","v":{"v":0.146,"d":"14.60%"}},{"$f":"K76","v":{"v":0.029,"d":"2.90%"}},{"v":0.175,"d":"17.50%"},null,2027,{"v":0.036,"d":"3.60%"},null,2027,{"$f":"R76","v":{"v":0.186,"d":"18.60%"}},null,2027,{"v":0.026,"d":"2.60%"},null,2027,{"v":18.25,"d":"18.25 €"},null,2027,{"v":0.0044,"d":"0.44%"},null,2027,{"v":0.0645,"d":"6.45%"},{"v":0.07,"d":"7.00%"},{"v":0.09,"d":"9.00%"},null,2027,{"$f":"$AI$76+($AI$76*D77)","v":{"v":5812.5,"d":"5,812.50 €"}},{"$f":"$AJ$76+($AJ$76*D77)","v":{"v":8450,"d":"8,450.00 €"}},null,2027,{"$f":"AM76","v":{"v":15.75,"d":"15.75 €"}},null,9,{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"}]
[2028,{"$f":"1.02","v":{"v":1.02,"d":"1.02000"}},{"$f":"(B78*100)-100","v":{"v":2,"d":"2.00000"}},{"v":0.02,"d":"2.000%"},"manuelle angepasst gerechnet ab 01.07.2028",{"$nulls":3},2028,{"v":0.146,"d":"14.60%"},{"v":0.029,"d":"2.90%"},{"v":0.175,"d":"17.50%"},null,2028,{"v":0.036,"d":"3.60%"},null,2028,{"v":0.186,"d":"18.60%"},null,2028,{"v":0.026,"d":"2.60%"},null,2028,{"v":18.25,"d":"18.25 €"},null,2028,{"v":0.0044,"d":"0.44%"},null,2028,{"v":0.0645,"d":"6.45%"},{"v":0.07,"d":"7.00%"},{"v":0.09,"d":"9.00%"},null,2028,{"$f":"$AI$76+($AI$76*D78)","v":{"v":5928.75,"d":"5,928.75 €"}},{"$f":"$AJ$76+($AJ$76*D78)","v":{"v":8619,"d":"8,619.00 €"}},null,2028,{"v":15.75,"d":"15.75 €"},null,8,{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"}]
[2029,{"$f":"B78*$E$67","v":{"v":1.0506,"d":"1.05060"}},{"v":5.06,"d":"5.06000"},{"v":0.0506,"d":"5.060%"},{"$nulls":4},2029,{"v":0.146,"d":"14.60%"},{"v":0.029,"d":"2.90%"},{"v":0.175,"d":"17.50%"},null,2029,{"v":0.036,"d":"3.60%"},null,2029,{"v":0.186,"d":"18.60%"},null,2029,{"v":0.026,"d":"2.60%"},null,2029,{"v":18.25,"d":"18.25 €"},null,2029,{"v":0.0044,"d":"0.44%"},null,2029,{"v":0.0645,"d":"6.45%"},{"v":0.07,"d":"7.00%"},{"v":0.09,"d":"9.00%"},null,2029,{"v":6106.61,"d":"6,106.61 €"},{"v":8877.57,"d":"8,877.57 €"},null,2029,{"v":15.75,"d":"15.75 €"},null,7,{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"}]
[2030,1.08212,{"v":8.212,"d":"8.21200"},{"v":0.08212,"d":"8.212%"},{"$nulls":4},2030,{"v":0.146,"d":"14.60%"},{"v":0.029,"d":"2.90%"},{"v":0.175,"d":"17.50%"},null,2030,{"v":0.036,"d":"3.60%"},null,2030,{"v":0.186,"d":"18.60%"},null,2030,{"v":0.026,"d":"2.60%"},null,2030,{"v":18.25,"d":"18.25 €"},null,2030,{"v":0.0044,"d":"0.44%"},null,2030,{"v":0.0645,"d":"6.45%"},{"v":0.07,"d":"7.00%"},{"v":0.09,"d":"9.00%"},null,2030,{"v":6289.82,"d":"6,289.82 €"},{"v":9143.91,"d":"9,143.91 €"},null,2030,{"v":15.75,"d":"15.75 €"},null,6,{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"}]
[2031,1.11458,{"v":11.458,"d":"11.45800"},{"v":0.11458,"d":"11.458%"},{"$nulls":4},2031,{"v":0.146,"d":"14.60%"},{"v":0.029,"d":"2.90%"},{"v":0.175,"d":"17.50%"},null,2031,{"v":0.036,"d":"3.60%"},null,2031,{"v":0.186,"d":"18.60%"},null,2031,{"v":0.026,"d":"2.60%"},null,2031,{"v":18.25,"d":"18.25 €"},null,2031,{"v":0.0044,"d":"0.44%"},null,2031,{"v":0.0645,"d":"6.45%"},{"v":0.07,"d":"7.00%"},{"v":0.09,"d":"9.00%"},null,2031,{"v":6478.5,"d":"6,478.50 €"},{"v":9418.2,"d":"9,418.20 €"},null,2031,{"v":15.75,"d":"15.75 €"},null,5,{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"}]
[2032,1.14802,{"v":14.802,"d":"14.80200"},{"v":0.14802,"d":"14.802%"},{"$nulls":4},2032,{"v":0.146,"d":"14.60%"},{"v":0.029,"d":"2.90%"},{"v":0.175,"d":"17.50%"},null,2032,{"v":0.036,"d":"3.60%"},null,2032,{"v":0.186,"d":"18.60%"},null,2032,{"v":0.026,"d":"2.60%"},null,2032,{"v":18.25,"d":"18.25 €"},null,2032,{"v":0.0044,"d":"0.44%"},null,2032,{"v":0.0645,"d":"6.45%"},{"v":0.07,"d":"7.00%"},{"v":0.09,"d":"9.00%"},null,2032,{"v":6672.87,"d":"6,672.87 €"},{"v":9700.77,"d":"9,700.77 €"},null,2032,{"v":15.75,"d":"15.75 €"},null,4,{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"}]
[2033,1.18246,{"v":18.246,"d":"18.24600"},{"v":0.18246,"d":"18.246%"},{"$nulls":4},2033,{"v":0.146,"d":"14.60%"},{"v":0.029,"d":"2.90%"},{"v":0.175,"d":"17.50%"},null,2033,{"v":0.036,"d":"3.60%"},null,2033,{"v":0.186,"d":"18.60%"},null,2033,{"v":0.026,"d":"2.60%"},null,2033,{"v":18.25,"d":"18.25 €"},null,2033,{"v":0.0044,"d":"0.44%"},null,2033,{"v":0.0645,"d":"6.45%"},{"v":0.07,"d":"7.00%"},{"v":0.09,"d":"9.00%"},null,2033,{"v":6873.05,"d":"6,873.05 €"},{"v":9991.79,"d":"9,991.79 €"},null,2033,{"v":15.75,"d":"15.75 €"},null,3,{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"}]
[2034,1.21793,{"v":21.793,"d":"21.79300"},{"v":0.21793,"d":"21.793%"},{"$nulls":4},2034,{"v":0.146,"d":"14.60%"},{"v":0.029,"d":"2.90%"},{"v":0.175,"d":"17.50%"},null,2034,{"v":0.036,"d":"3.60%"},null,2034,{"v":0.186,"d":"18.60%"},null,2034,{"v":0.026,"d":"2.60%"},null,2034,{"v":18.25,"d":"18.25 €"},null,2034,{"v":0.0044,"d":"0.44%"},null,2034,{"v":0.0645,"d":"6.45%"},{"v":0.07,"d":"7.00%"},{"v":0.09,"d":"9.00%"},null,2034,{"v":7079.22,"d":"7,079.22 €"},{"v":10291.51,"d":"10,291.51 €"},null,2034,{"v":15.75,"d":"15.75 €"},null,"2 Ü",{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"}]
[2035,1.25447,{"v":25.447,"d":"25.44700"},{"v":0.25447,"d":"25.447%"},{"$nulls":4},2035,{"v":0.146,"d":"14.60%"},{"v":0.029,"d":"2.90%"},{"v":0.175,"d":"17.50%"},null,2035,{"v":0.036,"d":"3.60%"},null,2035,{"v":0.186,"d":"18.60%"},null,2035,{"v":0.026,"d":"2.60%"},null,2035,{"v":18.25,"d":"18.25 €"},null,2035,{"v":0.0044,"d":"0.44%"},null,2035,{"v":0.0645,"d":"6.45%"},{"v":0.07,"d":"7.00%"},{"v":0.09,"d":"9.00%"},null,2035,{"v":7291.61,"d":"7,291.61 €"},{"v":10600.27,"d":"10,600.27 €"},null,2035,{"v":15.75,"d":"15.75 €"},null,2,{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"}]
[{"$f":"A85+1","v":2036},{"v":1.2921,"d":"1.29210"},{"$f":"(B86*100)-100","v":{"v":29.21,"d":"29.21000"}},{"v":0.2921,"d":"29.210%"},{"$nulls":4},2036,{"v":0.146,"d":"14.60%"},{"v":0.029,"d":"2.90%"},{"v":0.175,"d":"17.50%"},null,2036,{"v":0.036,"d":"3.60%"},null,2036,{"v":0.186,"d":"18.60%"},null,2036,{"v":0.026,"d":"2.60%"},null,2036,{"v":18.25,"d":"18.25 €"},null,2036,{"v":0.0044,"d":"0.44%"},null,2036,{"v":0.0645,"d":"6.45%"},{"v":0.07,"d":"7.00%"},{"v":0.09,"d":"9.00%"},null,2036,{"v":7510.33,"d":"7,510.33 €"},{"v":10918.25,"d":"10,918.25 €"},null,2036,{"v":15.75,"d":"15.75 €"},null,1,{"v":0,"d":"0.00%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"}]
[2037,1.33086,{"v":33.086,"d":"33.08600"},{"v":0.33086,"d":"33.086%"},{"$nulls":4},2037,{"v":0.146,"d":"14.60%"},{"v":0.029,"d":"2.90%"},{"v":0.175,"d":"17.50%"},null,2037,{"v":0.036,"d":"3.60%"},null,2037,{"v":0.186,"d":"18.60%"},null,2037,{"v":0.026,"d":"2.60%"},null,2037,{"v":18.25,"d":"18.25 €"},null,2037,{"v":0.0044,"d":"0.44%"},null,2037,{"v":0.0645,"d":"6.45%"},{"v":0.07,"d":"7.00%"},{"v":0.09,"d":"9.00%"},null,2037,{"v":7735.62,"d":"7,735.62 €"},{"v":11245.77,"d":"11,245.77 €"},null,2037,{"v":15.75,"d":"15.75 €"}]
[2038,1.37079,{"v":37.079,"d":"37.07900"},{"v":0.37079,"d":"37.079%"},{"$nulls":4},2038,{"v":0.146,"d":"14.60%"},{"v":0.029,"d":"2.90%"},{"v":0.175,"d":"17.50%"},null,2038,{"v":0.036,"d":"3.60%"},null,2038,{"v":0.186,"d":"18.60%"},null,2038,{"v":0.026,"d":"2.60%"},null,2038,{"v":18.25,"d":"18.25 €"},null,2038,{"v":0.0044,"d":"0.44%"},null,2038,{"v":0.0645,"d":"6.45%"},{"v":0.07,"d":"7.00%"},{"v":0.09,"d":"9.00%"},null,2038,{"v":7967.72,"d":"7,967.72 €"},{"v":11583.18,"d":"11,583.18 €"},null,2038,{"v":15.75,"d":"15.75 €"}]
[2039,1.41191,{"v":41.191,"d":"41.19100"},{"v":0.41191,"d":"41.191%"},{"$nulls":4},2039,{"v":0.146,"d":"14.60%"},{"v":0.029,"d":"2.90%"},{"v":0.175,"d":"17.50%"},null,2039,{"v":0.036,"d":"3.60%"},null,2039,{"v":0.186,"d":"18.60%"},null,2039,{"v":0.026,"d":"2.60%"},null,2039,{"v":18.25,"d":"18.25 €"},null,2039,{"v":0.0044,"d":"0.44%"},null,2039,{"v":0.0645,"d":"6.45%"},{"v":0.07,"d":"7.00%"},{"v":0.09,"d":"9.00%"},null,2039,{"v":8206.73,"d":"8,206.73 €"},{"v":11930.64,"d":"11,930.64 €"},null,2039,{"v":15.75,"d":"15.75 €"},null,2025,"Jahressonderzahlung Bereich Länder, Tarifgebiet West"]
[2040,1.45427,{"v":45.427,"d":"45.42700"},{"v":0.45427,"d":"45.427%"},{"$nulls":4},2040,{"v":0.146,"d":"14.60%"},{"v":0.029,"d":"2.90%"},{"v":0.175,"d":"17.50%"},null,2040,{"v":0.036,"d":"3.60%"},null,2040,{"v":0.186,"d":"18.60%"},null,2040,{"v":0.026,"d":"2.60%"},null,2040,{"v":18.25,"d":"18.25 €"},null,2040,{"v":0.0044,"d":"0.44%"},null,2040,{"v":0.0645,"d":"6.45%"},{"v":0.07,"d":"7.00%"},{"v":0.09,"d":"9.00%"},null,2040,{"v":8452.94,"d":"8,452.94 €"},{"v":12288.58,"d":"12,288.58 €"},null,2040,{"v":15.75,"d":"15.75 €"},null,"Gruppe / Stufe",1,2,3,4,5,6]
[2041,{"v":1.4979,"d":"1.49790"},{"v":49.79,"d":"49.79000"},{"v":0.4979,"d":"49.790%"},{"$nulls":4},2041,{"v":0.146,"d":"14.60%"},{"v":0.029,"d":"2.90%"},{"v":0.175,"d":"17.50%"},null,2041,{"v":0.036,"d":"3.60%"},null,2041,{"v":0.186,"d":"18.60%"},null,2041,{"v":0.026,"d":"2.60%"},null,2041,{"v":18.25,"d":"18.25 €"},null,2041,{"v":0.0044,"d":"0.44%"},null,2041,{"v":0.0645,"d":"6.45%"},{"v":0.07,"d":"7.00%"},{"v":0.09,"d":"9.00%"},null,2041,{"v":8706.54,"d":"8,706.54 €"},{"v":12657.26,"d":"12,657.26 €"},null,2041,{"v":15.75,"d":"15.75 €"},null,"15 Ü",{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"}]
[2042,1.54284,{"v":54.284,"d":"54.28400"},{"v":0.54284,"d":"54.284%"},{"$nulls":4},2042,{"v":0.146,"d":"14.60%"},{"v":0.029,"d":"2.90%"},{"v":0.175,"d":"17.50%"},null,2042,{"v":0.036,"d":"3.60%"},null,2042,{"v":0.186,"d":"18.60%"},null,2042,{"v":0.026,"d":"2.60%"},null,2042,{"v":18.25,"d":"18.25 €"},null,2042,{"v":0.0044,"d":"0.44%"},null,2042,{"v":0.0645,"d":"6.45%"},{"v":0.07,"d":"7.00%"},{"v":0.09,"d":"9.00%"},null,2042,{"v":8967.76,"d":"8,967.76 €"},{"v":13037,"d":"13,037.00 €"},null,2042,{"v":15.75,"d":"15.75 €"},null,15,{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"}]
[2043,1.58913,{"v":58.913,"d":"58.91300"},{"v":0.58913,"d":"58.913%"},{"$nulls":4},2043,{"v":0.146,"d":"14.60%"},{"v":0.029,"d":"2.90%"},{"v":0.175,"d":"17.50%"},null,2043,{"v":0.036,"d":"3.60%"},null,2043,{"v":0.186,"d":"18.60%"},null,2043,{"v":0.026,"d":"2.60%"},null,2043,{"v":18.25,"d":"18.25 €"},null,2043,{"v":0.0044,"d":"0.44%"},null,2043,{"v":0.0645,"d":"6.45%"},{"v":0.07,"d":"7.00%"},{"v":0.09,"d":"9.00%"},null,2043,{"v":9236.82,"d":"9,236.82 €"},{"v":13428.15,"d":"13,428.15 €"},null,2043,{"v":15.75,"d":"15.75 €"},null,14,{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"}]
[2044,{"v":1.6368,"d":"1.63680"},{"v":63.68,"d":"63.68000"},{"v":0.6368,"d":"63.680%"},{"$nulls":4},2044,{"v":0.146,"d":"14.60%"},{"v":0.029,"d":"2.90%"},{"v":0.175,"d":"17.50%"},null,2044,{"v":0.036,"d":"3.60%"},null,2044,{"v":0.186,"d":"18.60%"},null,2044,{"v":0.026,"d":"2.60%"},null,2044,{"v":18.25,"d":"18.25 €"},null,2044,{"v":0.0044,"d":"0.44%"},null,2044,{"v":0.0645,"d":"6.45%"},{"v":0.07,"d":"7.00%"},{"v":0.09,"d":"9.00%"},null,2044,{"v":9513.9,"d":"9,513.90 €"},{"v":13830.96,"d":"13,830.96 €"},null,2044,{"v":15.75,"d":"15.75 €"},null,"13 Ü",{"v":0,"d":"0.00%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"}]
[2045,{"v":1.6859,"d":"1.68590"},{"v":68.59,"d":"68.59000"},{"v":0.6859,"d":"68.590%"},{"$nulls":4},2045,{"v":0.146,"d":"14.60%"},{"v":0.029,"d":"2.90%"},{"v":0.175,"d":"17.50%"},null,2045,{"v":0.036,"d":"3.60%"},null,2045,{"v":0.186,"d":"18.60%"},null,2045,{"v":0.026,"d":"2.60%"},null,2045,{"v":18.25,"d":"18.25 €"},null,2045,{"v":0.0044,"d":"0.44%"},null,2045,{"v":0.0645,"d":"6.45%"},{"v":0.07,"d":"7.00%"},{"v":0.09,"d":"9.00%"},null,2045,{"v":9799.29,"d":"9,799.29 €"},{"v":14245.86,"d":"14,245.86 €"},null,2045,{"v":15.75,"d":"15.75 €"},null,13,{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"}]
[2046,1.73648,{"v":73.648,"d":"73.64800"},{"v":0.73648,"d":"73.648%"},{"$nulls":4},2046,{"v":0.146,"d":"14.60%"},{"v":0.029,"d":"2.90%"},{"v":0.175,"d":"17.50%"},null,2046,{"v":0.036,"d":"3.60%"},null,2046,{"v":0.186,"d":"18.60%"},null,2046,{"v":0.026,"d":"2.60%"},null,2046,{"v":18.25,"d":"18.25 €"},null,2046,{"v":0.0044,"d":"0.44%"},null,2046,{"v":0.0645,"d":"6.45%"},{"v":0.07,"d":"7.00%"},{"v":0.09,"d":"9.00%"},null,2046,{"v":10093.29,"d":"10,093.29 €"},{"v":14673.26,"d":"14,673.26 €"},null,2046,{"v":15.75,"d":"15.75 €"},null,12,{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"}]
[2047,1.78857,{"v":78.857,"d":"78.85700"},{"v":0.78857,"d":"78.857%"},{"$nulls":4},2047,{"v":0.146,"d":"14.60%"},{"v":0.029,"d":"2.90%"},{"v":0.175,"d":"17.50%"},null,2047,{"v":0.036,"d":"3.60%"},null,2047,{"v":0.186,"d":"18.60%"},null,2047,{"v":0.026,"d":"2.60%"},null,2047,{"v":18.25,"d":"18.25 €"},null,2047,{"v":0.0044,"d":"0.44%"},null,2047,{"v":0.0645,"d":"6.45%"},{"v":0.07,"d":"7.00%"},{"v":0.09,"d":"9.00%"},null,2047,{"v":10396.06,"d":"10,396.06 €"},{"v":15113.42,"d":"15,113.42 €"},null,2047,{"v":15.75,"d":"15.75 €"},null,11,{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"}]
[2048,1.84223,{"v":84.223,"d":"84.22300"},{"v":0.84223,"d":"84.223%"},{"$nulls":4},2048,{"v":0.146,"d":"14.60%"},{"v":0.029,"d":"2.90%"},{"v":0.175,"d":"17.50%"},null,2048,{"v":0.036,"d":"3.60%"},null,2048,{"v":0.186,"d":"18.60%"},null,2048,{"v":0.026,"d":"2.60%"},null,2048,{"v":18.25,"d":"18.25 €"},null,2048,{"v":0.0044,"d":"0.44%"},null,2048,{"v":0.0645,"d":"6.45%"},{"v":0.07,"d":"7.00%"},{"v":0.09,"d":"9.00%"},null,2048,{"v":10707.96,"d":"10,707.96 €"},{"v":15566.84,"d":"15,566.84 €"},null,2048,{"v":15.75,"d":"15.75 €"},null,10,{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"}]
[2049,{"v":1.8975,"d":"1.89750"},{"v":89.75,"d":"89.75000"},{"v":0.8975,"d":"89.750%"},{"$nulls":4},2049,{"v":0.146,"d":"14.60%"},{"v":0.029,"d":"2.90%"},{"v":0.175,"d":"17.50%"},null,2049,{"v":0.036,"d":"3.60%"},null,2049,{"v":0.186,"d":"18.60%"},null,2049,{"v":0.026,"d":"2.60%"},null,2049,{"v":18.25,"d":"18.25 €"},null,2049,{"v":0.0044,"d":"0.44%"},null,2049,{"v":0.0645,"d":"6.45%"},{"v":0.07,"d":"7.00%"},{"v":0.09,"d":"9.00%"},null,2049,{"v":11029.22,"d":"11,029.22 €"},{"v":16033.88,"d":"16,033.88 €"},null,2049,{"v":15.75,"d":"15.75 €"},null,"9 K",{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"}]
[2050,1.95443,{"v":95.443,"d":"95.44300"},{"v":0.95443,"d":"95.443%"},{"$nulls":4},2050,{"v":0.146,"d":"14.60%"},{"v":0.029,"d":"2.90%"},{"v":0.175,"d":"17.50%"},null,2050,{"v":0.036,"d":"3.60%"},null,2050,{"v":0.186,"d":"18.60%"},null,2050,{"v":0.026,"d":"2.60%"},null,2050,{"v":18.25,"d":"18.25 €"},null,2050,{"v":0.0044,"d":"0.44%"},null,2050,{"v":0.0645,"d":"6.45%"},{"v":0.07,"d":"7.00%"},{"v":0.09,"d":"9.00%"},null,2050,{"v":11360.12,"d":"11,360.12 €"},{"v":16514.93,"d":"16,514.93 €"},null,2050,{"v":15.75,"d":"15.75 €"},null,9,{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"}]
[2051,2.01306,{"v":101.306,"d":"101.30600"},{"v":1.01306,"d":"101.306%"},{"$nulls":4},2051,{"v":0.146,"d":"14.60%"},{"v":0.029,"d":"2.90%"},{"v":0.175,"d":"17.50%"},null,2051,{"v":0.036,"d":"3.60%"},null,2051,{"v":0.186,"d":"18.60%"},null,2051,{"v":0.026,"d":"2.60%"},null,2051,{"v":18.25,"d":"18.25 €"},null,2051,{"v":0.0044,"d":"0.44%"},null,2051,{"v":0.0645,"d":"6.45%"},{"v":0.07,"d":"7.00%"},{"v":0.09,"d":"9.00%"},null,2051,{"v":11700.91,"d":"11,700.91 €"},{"v":17010.36,"d":"17,010.36 €"},null,2051,{"v":15.75,"d":"15.75 €"},null,8,{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"}]
[2052,2.07345,{"v":107.345,"d":"107.34500"},{"v":1.07345,"d":"107.345%"},{"$nulls":4},2052,{"v":0.146,"d":"14.60%"},{"v":0.029,"d":"2.90%"},{"v":0.175,"d":"17.50%"},null,2052,{"v":0.036,"d":"3.60%"},null,2052,{"v":0.186,"d":"18.60%"},null,2052,{"v":0.026,"d":"2.60%"},null,2052,{"v":18.25,"d":"18.25 €"},null,2052,{"v":0.0044,"d":"0.44%"},null,2052,{"v":0.0645,"d":"6.45%"},{"v":0.07,"d":"7.00%"},{"v":0.09,"d":"9.00%"},null,2052,{"v":12051.93,"d":"12,051.93 €"},{"v":17520.65,"d":"17,520.65 €"},null,2052,{"v":15.75,"d":"15.75 €"},null,7,{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"}]
[2053,2.13565,{"v":113.565,"d":"113.56500"},{"v":1.13565,"d":"113.565%"},{"$nulls":4},2053,{"v":0.146,"d":"14.60%"},{"v":0.029,"d":"2.90%"},{"v":0.175,"d":"17.50%"},null,2053,{"v":0.036,"d":"3.60%"},null,2053,{"v":0.186,"d":"18.60%"},null,2053,{"v":0.026,"d":"2.60%"},null,2053,{"v":18.25,"d":"18.25 €"},null,2053,{"v":0.0044,"d":"0.44%"},null,2053,{"v":0.0645,"d":"6.45%"},{"v":0.07,"d":"7.00%"},{"v":0.09,"d":"9.00%"},null,2053,{"v":12413.47,"d":"12,413.47 €"},{"v":18046.24,"d":"18,046.24 €"},null,2053,{"v":15.75,"d":"15.75 €"},null,6,{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"}]
[2054,2.19972,{"v":119.972,"d":"119.97200"},{"v":1.19972,"d":"119.972%"},{"$nulls":4},2054,{"v":0.146,"d":"14.60%"},{"v":0.029,"d":"2.90%"},{"v":0.175,"d":"17.50%"},null,2054,{"v":0.036,"d":"3.60%"},null,2054,{"v":0.186,"d":"18.60%"},null,2054,{"v":0.026,"d":"2.60%"},null,2054,{"v":18.25,"d":"18.25 €"},null,2054,{"v":0.0044,"d":"0.44%"},null,2054,{"v":0.0645,"d":"6.45%"},{"v":0.07,"d":"7.00%"},{"v":0.09,"d":"9.00%"},null,2054,{"v":12785.87,"d":"12,785.87 €"},{"v":18587.63,"d":"18,587.63 €"},null,2054,{"v":15.75,"d":"15.75 €"},null,5,{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"}]
[2055,2.26571,{"v":126.571,"d":"126.57100"},{"v":1.26571,"d":"126.571%"},{"$nulls":4},2055,{"v":0.146,"d":"14.60%"},{"v":0.029,"d":"2.90%"},{"v":0.175,"d":"17.50%"},null,2055,{"v":0.036,"d":"3.60%"},null,2055,{"v":0.186,"d":"18.60%"},null,2055,{"v":0.026,"d":"2.60%"},null,2055,{"v":18.25,"d":"18.25 €"},null,2055,{"v":0.0044,"d":"0.44%"},null,2055,{"v":0.0645,"d":"6.45%"},{"v":0.07,"d":"7.00%"},{"v":0.09,"d":"9.00%"},null,2055,{"v":13169.44,"d":"13,169.44 €"},{"v":19145.25,"d":"19,145.25 €"},null,2055,{"v":15.75,"d":"15.75 €"},null,4,{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"}]
[2056,2.33368,{"v":133.368,"d":"133.36800"},{"v":1.33368,"d":"133.368%"},{"$nulls":4},2056,{"v":0.146,"d":"14.60%"},{"v":0.029,"d":"2.90%"},{"v":0.175,"d":"17.50%"},null,2056,{"v":0.036,"d":"3.60%"},null,2056,{"v":0.186,"d":"18.60%"},null,2056,{"v":0.026,"d":"2.60%"},null,2056,{"v":18.25,"d":"18.25 €"},null,2056,{"v":0.0044,"d":"0.44%"},null,2056,{"v":0.0645,"d":"6.45%"},{"v":0.07,"d":"7.00%"},{"v":0.09,"d":"9.00%"},null,2056,{"v":13564.52,"d":"13,564.52 €"},{"v":19719.6,"d":"19,719.60 €"},null,2056,{"v":15.75,"d":"15.75 €"},null,3,{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"}]
[2057,2.40369,{"v":140.369,"d":"140.36900"},{"v":1.40369,"d":"140.369%"},{"$nulls":4},2057,{"v":0.146,"d":"14.60%"},{"v":0.029,"d":"2.90%"},{"v":0.175,"d":"17.50%"},null,2057,{"v":0.036,"d":"3.60%"},null,2057,{"v":0.186,"d":"18.60%"},null,2057,{"v":0.026,"d":"2.60%"},null,2057,{"v":18.25,"d":"18.25 €"},null,2057,{"v":0.0044,"d":"0.44%"},null,2057,{"v":0.0645,"d":"6.45%"},{"v":0.07,"d":"7.00%"},{"v":0.09,"d":"9.00%"},null,2057,{"v":13971.45,"d":"13,971.45 €"},{"v":20311.18,"d":"20,311.18 €"},null,2057,{"v":15.75,"d":"15.75 €"},null,"2 Ü",{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"}]
[2058,{"v":2.4758,"d":"2.47580"},{"v":147.58,"d":"147.58000"},{"v":1.4758,"d":"147.580%"},{"$nulls":4},2058,{"v":0.146,"d":"14.60%"},{"v":0.029,"d":"2.90%"},{"v":0.175,"d":"17.50%"},null,2058,{"v":0.036,"d":"3.60%"},null,2058,{"v":0.186,"d":"18.60%"},null,2058,{"v":0.026,"d":"2.60%"},null,2058,{"v":18.25,"d":"18.25 €"},null,2058,{"v":0.0044,"d":"0.44%"},null,2058,{"v":0.0645,"d":"6.45%"},{"v":0.07,"d":"7.00%"},{"v":0.09,"d":"9.00%"},null,2058,{"v":14390.59,"d":"14,390.59 €"},{"v":20920.51,"d":"20,920.51 €"},null,2058,{"v":15.75,"d":"15.75 €"},null,2,{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"}]
[2059,2.55007,{"v":155.007,"d":"155.00700"},{"v":1.55007,"d":"155.007%"},{"$nulls":4},2059,{"v":0.146,"d":"14.60%"},{"v":0.029,"d":"2.90%"},{"v":0.175,"d":"17.50%"},null,2059,{"v":0.036,"d":"3.60%"},null,2059,{"v":0.186,"d":"18.60%"},null,2059,{"v":0.026,"d":"2.60%"},null,2059,{"v":18.25,"d":"18.25 €"},null,2059,{"v":0.0044,"d":"0.44%"},null,2059,{"v":0.0645,"d":"6.45%"},{"v":0.07,"d":"7.00%"},{"v":0.09,"d":"9.00%"},null,2059,{"v":14822.28,"d":"14,822.28 €"},{"v":21548.09,"d":"21,548.09 €"},null,2059,{"v":15.75,"d":"15.75 €"},null,1,{"v":0,"d":"0.00%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"}]
[2060,2.62657,{"v":162.657,"d":"162.65700"},{"v":1.62657,"d":"162.657%"},{"$nulls":4},2060,{"v":0.146,"d":"14.60%"},{"v":0.029,"d":"2.90%"},{"v":0.175,"d":"17.50%"},null,2060,{"v":0.036,"d":"3.60%"},null,2060,{"v":0.186,"d":"18.60%"},null,2060,{"v":0.026,"d":"2.60%"},null,2060,{"v":18.25,"d":"18.25 €"},null,2060,{"v":0.0044,"d":"0.44%"},null,2060,{"v":0.0645,"d":"6.45%"},{"v":0.07,"d":"7.00%"},{"v":0.09,"d":"9.00%"},null,2060,{"v":15266.94,"d":"15,266.94 €"},{"v":22194.52,"d":"22,194.52 €"},null,2060,{"v":15.75,"d":"15.75 €"}]
[2061,2.70537,{"v":170.537,"d":"170.53700"},{"v":1.70537,"d":"170.537%"},{"$nulls":4},2061,{"v":0.146,"d":"14.60%"},{"v":0.029,"d":"2.90%"},{"v":0.175,"d":"17.50%"},null,2061,{"v":0.036,"d":"3.60%"},null,2061,{"v":0.186,"d":"18.60%"},null,2061,{"v":0.026,"d":"2.60%"},null,2061,{"v":18.25,"d":"18.25 €"},null,2061,{"v":0.0044,"d":"0.44%"},null,2061,{"v":0.0645,"d":"6.45%"},{"v":0.07,"d":"7.00%"},{"v":0.09,"d":"9.00%"},null,2061,{"v":15724.96,"d":"15,724.96 €"},{"v":22860.38,"d":"22,860.38 €"},null,2061,{"v":15.75,"d":"15.75 €"}]
[2062,2.78653,{"v":178.653,"d":"178.65300"},{"v":1.78653,"d":"178.653%"},{"$nulls":4},2062,{"v":0.146,"d":"14.60%"},{"v":0.029,"d":"2.90%"},{"v":0.175,"d":"17.50%"},null,2062,{"v":0.036,"d":"3.60%"},null,2062,{"v":0.186,"d":"18.60%"},null,2062,{"v":0.026,"d":"2.60%"},null,2062,{"v":18.25,"d":"18.25 €"},null,2062,{"v":0.0044,"d":"0.44%"},null,2062,{"v":0.0645,"d":"6.45%"},{"v":0.07,"d":"7.00%"},{"v":0.09,"d":"9.00%"},null,2062,{"v":16196.71,"d":"16,196.71 €"},{"v":23546.18,"d":"23,546.18 €"},null,2062,{"v":15.75,"d":"15.75 €"},null,2026,"Jahressonderzahlung Bereich Länder, Tarifgebiet West"]
[2063,2.87013,{"v":187.013,"d":"187.01300"},{"v":1.87013,"d":"187.013%"},{"$nulls":4},2063,{"v":0.146,"d":"14.60%"},{"v":0.029,"d":"2.90%"},{"v":0.175,"d":"17.50%"},null,2063,{"v":0.036,"d":"3.60%"},null,2063,{"v":0.186,"d":"18.60%"},null,2063,{"v":0.026,"d":"2.60%"},null,2063,{"v":18.25,"d":"18.25 €"},null,2063,{"v":0.0044,"d":"0.44%"},null,2063,{"v":0.0645,"d":"6.45%"},{"v":0.07,"d":"7.00%"},{"v":0.09,"d":"9.00%"},null,2063,{"v":16682.63,"d":"16,682.63 €"},{"v":24252.6,"d":"24,252.60 €"},null,2063,{"v":15.75,"d":"15.75 €"},null,"Gruppe / Stufe",1,2,3,4,5,6]
[2064,2.95623,{"v":195.623,"d":"195.62300"},{"v":1.95623,"d":"195.623%"},{"$nulls":4},2064,{"v":0.146,"d":"14.60%"},{"v":0.029,"d":"2.90%"},{"v":0.175,"d":"17.50%"},null,2064,{"v":0.036,"d":"3.60%"},null,2064,{"v":0.186,"d":"18.60%"},null,2064,{"v":0.026,"d":"2.60%"},null,2064,{"v":18.25,"d":"18.25 €"},null,2064,{"v":0.0044,"d":"0.44%"},null,2064,{"v":0.0645,"d":"6.45%"},{"v":0.07,"d":"7.00%"},{"v":0.09,"d":"9.00%"},null,2064,{"v":17183.09,"d":"17,183.09 €"},{"v":24980.14,"d":"24,980.14 €"},null,2064,{"v":15.75,"d":"15.75 €"},null,"15 Ü",{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"}]
[2065,3.04492,{"v":204.492,"d":"204.49200"},{"v":2.04492,"d":"204.492%"},{"$nulls":4},2065,{"v":0.146,"d":"14.60%"},{"v":0.029,"d":"2.90%"},{"v":0.175,"d":"17.50%"},null,2065,{"v":0.036,"d":"3.60%"},null,2065,{"v":0.186,"d":"18.60%"},null,2065,{"v":0.026,"d":"2.60%"},null,2065,{"v":18.25,"d":"18.25 €"},null,2065,{"v":0.0044,"d":"0.44%"},null,2065,{"v":0.0645,"d":"6.45%"},{"v":0.07,"d":"7.00%"},{"v":0.09,"d":"9.00%"},null,2065,{"v":17698.6,"d":"17,698.60 €"},{"v":25729.57,"d":"25,729.57 €"},null,2065,{"v":15.75,"d":"15.75 €"},null,15,{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"}]
[2066,3.13627,{"v":213.627,"d":"213.62700"},{"v":2.13627,"d":"213.627%"},{"$nulls":4},2066,{"v":0.146,"d":"14.60%"},{"v":0.029,"d":"2.90%"},{"v":0.175,"d":"17.50%"},null,2066,{"v":0.036,"d":"3.60%"},null,2066,{"v":0.186,"d":"18.60%"},null,2066,{"v":0.026,"d":"2.60%"},null,2066,{"v":18.25,"d":"18.25 €"},null,2066,{"v":0.0044,"d":"0.44%"},null,2066,{"v":0.0645,"d":"6.45%"},{"v":0.07,"d":"7.00%"},{"v":0.09,"d":"9.00%"},null,2066,{"v":18229.57,"d":"18,229.57 €"},{"v":26501.48,"d":"26,501.48 €"},null,2066,{"v":15.75,"d":"15.75 €"},null,14,{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"}]
[2067,3.23036,{"v":223.036,"d":"223.03600"},{"v":2.23036,"d":"223.036%"},{"$nulls":4},2067,{"v":0.146,"d":"14.60%"},{"v":0.029,"d":"2.90%"},{"v":0.175,"d":"17.50%"},null,2067,{"v":0.036,"d":"3.60%"},null,2067,{"v":0.186,"d":"18.60%"},null,2067,{"v":0.026,"d":"2.60%"},null,2067,{"v":18.25,"d":"18.25 €"},null,2067,{"v":0.0044,"d":"0.44%"},null,2067,{"v":0.0645,"d":"6.45%"},{"v":0.07,"d":"7.00%"},{"v":0.09,"d":"9.00%"},null,2067,{"v":18776.47,"d":"18,776.47 €"},{"v":27296.54,"d":"27,296.54 €"},null,2067,{"v":15.75,"d":"15.75 €"},null,"13 Ü",{"v":0,"d":"0.00%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"}]
[2068,3.32727,{"v":232.727,"d":"232.72700"},{"v":2.32727,"d":"232.727%"},{"$nulls":4},2068,{"v":0.146,"d":"14.60%"},{"v":0.029,"d":"2.90%"},{"v":0.175,"d":"17.50%"},null,2068,{"v":0.036,"d":"3.60%"},null,2068,{"v":0.186,"d":"18.60%"},null,2068,{"v":0.026,"d":"2.60%"},null,2068,{"v":18.25,"d":"18.25 €"},null,2068,{"v":0.0044,"d":"0.44%"},null,2068,{"v":0.0645,"d":"6.45%"},{"v":0.07,"d":"7.00%"},{"v":0.09,"d":"9.00%"},null,2068,{"v":19339.76,"d":"19,339.76 €"},{"v":28115.43,"d":"28,115.43 €"},null,2068,{"v":15.75,"d":"15.75 €"},null,13,{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"}]
[2069,3.42709,{"v":242.709,"d":"242.70900"},{"v":2.42709,"d":"242.709%"},{"$nulls":4},2069,{"v":0.146,"d":"14.60%"},{"v":0.029,"d":"2.90%"},{"v":0.175,"d":"17.50%"},null,2069,{"v":0.036,"d":"3.60%"},null,2069,{"v":0.186,"d":"18.60%"},null,2069,{"v":0.026,"d":"2.60%"},null,2069,{"v":18.25,"d":"18.25 €"},null,2069,{"v":0.0044,"d":"0.44%"},null,2069,{"v":0.0645,"d":"6.45%"},{"v":0.07,"d":"7.00%"},{"v":0.09,"d":"9.00%"},null,2069,{"v":19919.96,"d":"19,919.96 €"},{"v":28958.91,"d":"28,958.91 €"},null,2069,{"v":15.75,"d":"15.75 €"},null,12,{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"}]
[2070,{"v":3.5299,"d":"3.52990"},{"v":252.99,"d":"252.99000"},{"v":2.5299,"d":"252.990%"},{"$nulls":4},2070,{"v":0.146,"d":"14.60%"},{"v":0.029,"d":"2.90%"},{"v":0.175,"d":"17.50%"},null,2070,{"v":0.036,"d":"3.60%"},null,2070,{"v":0.186,"d":"18.60%"},null,2070,{"v":0.026,"d":"2.60%"},null,2070,{"v":18.25,"d":"18.25 €"},null,2070,{"v":0.0044,"d":"0.44%"},null,2070,{"v":0.0645,"d":"6.45%"},{"v":0.07,"d":"7.00%"},{"v":0.09,"d":"9.00%"},null,2070,{"v":20517.54,"d":"20,517.54 €"},{"v":29827.66,"d":"29,827.66 €"},null,2070,{"v":15.75,"d":"15.75 €"},null,11,{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"}]
[2071,{"v":3.6358,"d":"3.63580"},{"v":263.58,"d":"263.58000"},{"v":2.6358,"d":"263.580%"},{"$nulls":4},2071,{"v":0.146,"d":"14.60%"},{"v":0.029,"d":"2.90%"},{"v":0.175,"d":"17.50%"},null,2071,{"v":0.036,"d":"3.60%"},null,2071,{"v":0.186,"d":"18.60%"},null,2071,{"v":0.026,"d":"2.60%"},null,2071,{"v":18.25,"d":"18.25 €"},null,2071,{"v":0.0044,"d":"0.44%"},null,2071,{"v":0.0645,"d":"6.45%"},{"v":0.07,"d":"7.00%"},{"v":0.09,"d":"9.00%"},null,2071,{"v":21133.09,"d":"21,133.09 €"},{"v":30722.51,"d":"30,722.51 €"},null,2071,{"v":15.75,"d":"15.75 €"},null,10,{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"}]
[2072,3.74487,{"v":274.487,"d":"274.48700"},{"v":2.74487,"d":"274.487%"},{"$nulls":4},2072,{"v":0.146,"d":"14.60%"},{"v":0.029,"d":"2.90%"},{"v":0.175,"d":"17.50%"},null,2072,{"v":0.036,"d":"3.60%"},null,2072,{"v":0.186,"d":"18.60%"},null,2072,{"v":0.026,"d":"2.60%"},null,2072,{"v":18.25,"d":"18.25 €"},null,2072,{"v":0.0044,"d":"0.44%"},null,2072,{"v":0.0645,"d":"6.45%"},{"v":0.07,"d":"7.00%"},{"v":0.09,"d":"9.00%"},null,2072,{"v":21767.06,"d":"21,767.06 €"},{"v":31644.15,"d":"31,644.15 €"},null,2072,{"v":15.75,"d":"15.75 €"},null,"9 K",{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"}]
[2073,3.85722,{"v":285.722,"d":"285.72200"},{"v":2.85722,"d":"285.722%"},{"$nulls":4},2073,{"v":0.146,"d":"14.60%"},{"v":0.029,"d":"2.90%"},{"v":0.175,"d":"17.50%"},null,2073,{"v":0.036,"d":"3.60%"},null,2073,{"v":0.186,"d":"18.60%"},null,2073,{"v":0.026,"d":"2.60%"},null,2073,{"v":18.25,"d":"18.25 €"},null,2073,{"v":0.0044,"d":"0.44%"},null,2073,{"v":0.0645,"d":"6.45%"},{"v":0.07,"d":"7.00%"},{"v":0.09,"d":"9.00%"},null,2073,{"v":22420.09,"d":"22,420.09 €"},{"v":32593.51,"d":"32,593.51 €"},null,2073,{"v":15.75,"d":"15.75 €"},null,9,{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"}]
[2074,3.97294,{"$f":"(B124*100)-100","v":{"v":297.294,"d":"297.29400"}},{"$f":"C124/100","v":{"v":2.97294,"d":"297.294%"}},{"$nulls":4},2074,{"v":0.146,"d":"14.60%"},{"v":0.029,"d":"2.90%"},{"v":0.175,"d":"17.50%"},null,2074,{"v":0.036,"d":"3.60%"},null,2074,{"v":0.186,"d":"18.60%"},null,2074,{"v":0.026,"d":"2.60%"},null,2074,{"v":18.25,"d":"18.25 €"},null,2074,{"v":0.0044,"d":"0.44%"},null,2074,{"v":0.0645,"d":"6.45%"},{"v":0.07,"d":"7.00%"},{"v":0.09,"d":"9.00%"},null,2074,{"v":23092.71,"d":"23,092.71 €"},{"v":33571.34,"d":"33,571.34 €"},null,2074,{"v":15.75,"d":"15.75 €"},null,8,{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"}]
[{"$nulls":40},7,{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"}]
[{"$nulls":40},6,{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"}]
[{"$nulls":40},5,{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"}]
[{"$nulls":40},4,{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"}]
[{"$nulls":40},3,{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"}]
[{"$nulls":40},"2 Ü",{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"}]
[{"$nulls":40},2,{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"}]
[{"$nulls":40},1,{"v":0,"d":"0.00%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"}]
[]
[]
[{"$nulls":40},2027,"Jahressonderzahlung Bereich Länder, Tarifgebiet West"]
[{"$nulls":40},"Gruppe / Stufe",1,2,3,4,5,6]
[{"$nulls":40},"15 Ü",{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"}]
[{"$nulls":40},15,{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"}]
[{"$nulls":40},14,{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"}]
[{"$nulls":40},"13 Ü",{"v":0,"d":"0.00%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"}]
[{"$nulls":40},13,{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"}]
[{"$nulls":40},12,{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"}]
[{"$nulls":40},11,{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"}]
[{"$nulls":40},10,{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"}]
[{"$nulls":40},"9 K",{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"}]
[{"$nulls":40},9,{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"}]
[{"$nulls":40},8,{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"}]
[{"$nulls":40},7,{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"}]
[{"$nulls":40},6,{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"}]
[{"$nulls":40},5,{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"}]
[{"$nulls":40},4,{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"}]
[{"$nulls":40},3,{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"}]
[{"$nulls":40},"2 Ü",{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"}]
[{"$nulls":40},2,{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"}]
[{"$nulls":40},1,{"v":0,"d":"0.00%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"}]
[]
[{"$nulls":40},2028,"Jahressonderzahlung Bereich Länder, Tarifgebiet West"]
[{"$nulls":40},"Gruppe / Stufe",1,2,3,4,5,6]
[{"$nulls":40},"15 Ü",{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"}]
[{"$nulls":40},15,{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"}]
[{"$nulls":40},14,{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"}]
[{"$nulls":40},"13 Ü",{"v":0,"d":"0.00%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"},{"v":0.3253,"d":"32.53%"}]
[{"$nulls":40},13,{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"}]
[{"$nulls":40},12,{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"},{"v":0.4647,"d":"46.47%"}]
[{"$nulls":40},11,{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"}]
[{"$nulls":40},10,{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"}]
[{"$nulls":40},"9 K",{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"}]
[{"$nulls":40},9,{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"},{"v":0.7435,"d":"74.35%"}]
[{"$nulls":40},8,{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"}]
[{"$nulls":40},7,{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"}]
[{"$nulls":40},6,{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"}]
[{"$nulls":40},5,{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"},{"v":0.8814,"d":"88.14%"}]
[{"$nulls":40},4,{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"}]
[{"$nulls":40},3,{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"}]
[{"$nulls":40},"2 Ü",{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"}]
[{"$nulls":40},2,{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"}]
[{"$nulls":40},1,{"v":0,"d":"0.00%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"},{"v":0.8743,"d":"87.43%"}]

{"sheet":"Std. Satz_SHK, WHK u. TUT","index":12,"n_rows":78,"n_cols":18,"rows_kept":78,"hidden":true,"merged":[[4,5,4,6],[4,7,4,8],[4,9,4,10],[4,11,4,12]]}
[]
["Vergütung Studentische Hilfskräfte, Wissenschaftliche Hilfskräfte  und Tutoren"]
[]
["Kalkulatorische Tariferhöhung "]
[{"$nulls":5},"Studentische Hilfskraft (SHK)",null,"Wissenschaflliche Hilfskraft (WHK)",null,"Akademischer Tutor (ATUT)",null,"Studentischer Tutor (STUT)"]
["Jahr",null,null,"kalk. Erhöhung bis Mär*","kalk. Erhöhung ab Apr*","aktueller Std. Satz bis Mär.","aktueller Std. Satz ab Apr. ","aktueller Std. Satz bis Mär.","aktueller Std. Satz ab Apr. ","aktueller Std. Satz bis Mär.","aktueller Std. Satz ab Apr. ","aktueller Std. Satz bis Mär.","aktueller Std. Satz ab Apr. ","Minijobgrenze","F-Faktor","Obergrenze Gleitzone ",null,"Kalkulatorische Erhöhung"]
[2018,{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"$f":"B7/100","v":{"v":0,"d":"0.000%"}},{"$f":"C7/100","v":{"v":0,"d":"0.000%"}},{"v":9.91,"d":"9.91 €"},{"v":10.13,"d":"10.13 €"},0,0,{"v":166.4,"d":"166.40 €"},{"v":181.45,"d":"181.45 €"},{"v":105.16,"d":"105.16 €"},{"v":114.67,"d":"114.67 €"},null,{"v":0,"d":"0.000"},0,null,1.03]
[{"$f":"A7+1","v":2019},{"$f":"C7","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"$f":"B8/100","v":{"v":0,"d":"0.000%"}},{"$f":"C8/100","v":{"v":0,"d":"0.000%"}},{"v":10.13,"d":"10.13 €"},{"v":10.44,"d":"10.44 €"},0,0,{"v":181.45,"d":"181.45 €"},{"v":181.45,"d":"181.45 €"},{"v":114.67,"d":"114.67 €"},{"v":114.67,"d":"114.67 €"},null,{"v":0,"d":"0.000"},0]
[{"$f":"A8+1","v":2020},{"$f":"C8","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.000%"},{"v":0,"d":"0.000%"},{"v":10.44,"d":"10.44 €"},{"v":10.77,"d":"10.77 €"},{"v":12.52,"d":"12.52 €"},{"v":12.52,"d":"12.52 €"},{"v":181.45,"d":"181.45 €"},{"v":181.45,"d":"181.45 €"},{"v":114.67,"d":"114.67 €"},{"v":114.67,"d":"114.67 €"},null,{"v":0,"d":"0.000"},0]
[2021,{"$f":"C9","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.000%"},{"v":0,"d":"0.000%"},{"v":10.77,"d":"10.77 €"},{"v":10.91,"d":"10.91 €"},{"v":12.52,"d":"12.52 €"},{"v":12.68,"d":"12.68 €"},{"v":181.45,"d":"181.45 €"},{"v":194.91,"d":"194.91 €"},{"v":114.67,"d":"114.67 €"},{"v":123.18,"d":"123.18 €"},{"v":450,"d":"450.00 €"},{"v":0,"d":"0.000"},0]
[2022,{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.000%"},{"v":0,"d":"0.000%"},{"$f":"G10","v":{"v":10.91,"d":"10.91 €"}},{"v":12,"d":"12.00 €"},{"$f":"I10","v":{"v":12.68,"d":"12.68 €"}},{"v":13.95,"d":"13.95 €"},{"v":194.91,"d":"194.91 €"},{"v":214.14,"d":"214.14 €"},{"v":123.18,"d":"123.18 €"},{"v":135.44,"d":"135.44 €"},{"v":450,"d":"450.00 €"},{"v":0,"d":"0.000"},0]
[2023,{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.000%"},{"v":0,"d":"0.000%"},{"$f":"G11","v":{"v":12,"d":"12.00 €"}},{"$f":"G11","v":{"v":12,"d":"12.00 €"}},{"$f":"I11","v":{"v":13.95,"d":"13.95 €"}},{"$f":"I11","v":{"v":13.95,"d":"13.95 €"}},{"v":214.14,"d":"214.14 €"},{"v":214.14,"d":"214.14 €"},{"v":135.44,"d":"135.44 €"},{"v":135.44,"d":"135.44 €"},{"v":520,"d":"520.00 €"},0.6922,{"v":2000,"d":"2,000.00 €"}]
[2024,{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.000%"},{"v":0,"d":"0.000%"},{"v":12.41,"d":"12.41 €"},{"v":13.25,"d":"13.25 €"},{"v":14.42,"d":"14.42 €"},{"v":15.21,"d":"15.21 €"},{"v":221.42,"d":"221.42 €"},{"v":233.6,"d":"233.60 €"},{"v":140.04,"d":"140.04 €"},{"v":149.52,"d":"149.52 €"},{"v":538,"d":"538.00 €"},0.6846,{"v":2000,"d":"2,000.00 €"}]
[2025,{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.000%"},{"v":0,"d":"0.000%"},{"v":13.25,"d":"13.25 €"},{"v":13.98,"d":"13.98 €"},{"v":15.21,"d":"15.21 €"},{"v":16.05,"d":"16.05 €"},{"v":233.6,"d":"233.60 €"},{"v":246.45,"d":"246.45 €"},{"v":149.52,"d":"149.52 €"},{"v":157.74,"d":"157.74 €"},{"v":556,"d":"556.00 €"},{"$f":"O13","v":0.6846},{"v":2000,"d":"2,000.00 €"}]
[2026,{"$f":"C14","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.000%"},{"v":0,"d":"0.000%"},{"v":13.98,"d":"13.98 €"},{"v":15.2,"d":"15.20 €"},{"v":16.05,"d":"16.05 €"},{"v":16.05,"d":"16.05 €"},{"$f":"K14","v":{"v":246.45,"d":"246.45 €"}},{"v":246.45,"d":"246.45 €"},{"$f":"M14","v":{"v":157.74,"d":"157.74 €"}},{"v":165.22,"d":"165.22 €"},{"v":603,"d":"603.00 €"},0.6619,{"$f":"P14","v":{"v":2000,"d":"2,000.00 €"}}]
[2027,{"$f":"C15","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.000%"},{"v":0,"d":"0.000%"},{"v":15.2,"d":"15.20 €"},{"v":15.9,"d":"15.90 €"},{"$f":"I15","v":{"v":16.05,"d":"16.05 €"}},{"$f":"I15*1.046","v":{"v":16.79,"d":"16.79 €"}},{"$f":"K15","v":{"v":246.45,"d":"246.45 €"}},{"$f":"K15*1.03","v":{"v":253.84,"d":"253.84 €"}},{"$f":"M15","v":{"v":165.22,"d":"165.22 €"}},{"v":172.84,"d":"172.84 €"},{"v":633,"d":"633.00 €"},0.6619,{"v":2000,"d":"2,000.00 €"}]
[2028,{"v":0,"d":"0.00000"},{"$f":"((C16+100)/100*$R$7)*100-100","v":{"v":3,"d":"3.00000"}},{"v":0,"d":"0.000%"},{"v":0.03,"d":"3.000%"},{"$f":"G16","v":{"v":15.9,"d":"15.90 €"}},{"$f":"G16","v":{"v":15.9,"d":"15.90 €"}},{"v":16.79,"d":"16.79 €"},{"v":16.79,"d":"16.79 €"},{"v":253.84,"d":"253.84 €"},{"$f":"K16","v":{"v":253.84,"d":"253.84 €"}},{"v":172.84,"d":"172.84 €"},{"$f":"M16","v":{"v":172.84,"d":"172.84 €"}},{"v":633,"d":"633.00 €"},0.6619,{"v":2000,"d":"2,000.00 €"}]
[2029,{"v":3,"d":"3.00000"},{"v":6.09,"d":"6.09000"},{"v":0.03,"d":"3.000%"},{"v":0.0609,"d":"6.090%"},{"v":15.9,"d":"15.90 €"},{"v":15.9,"d":"15.90 €"},{"v":16.79,"d":"16.79 €"},{"v":16.79,"d":"16.79 €"},{"v":253.84,"d":"253.84 €"},{"v":253.84,"d":"253.84 €"},{"v":172.84,"d":"172.84 €"},{"v":172.84,"d":"172.84 €"},{"v":633,"d":"633.00 €"},0.6619,{"v":2000,"d":"2,000.00 €"}]
[2030,{"v":6.09,"d":"6.09000"},{"v":9.2727,"d":"9.27270"},{"v":0.0609,"d":"6.090%"},{"v":0.09273,"d":"9.273%"},{"v":15.9,"d":"15.90 €"},{"v":15.9,"d":"15.90 €"},{"v":16.79,"d":"16.79 €"},{"v":16.79,"d":"16.79 €"},{"v":253.84,"d":"253.84 €"},{"v":253.84,"d":"253.84 €"},{"v":172.84,"d":"172.84 €"},{"v":172.84,"d":"172.84 €"},{"v":633,"d":"633.00 €"},0.6619,{"v":2000,"d":"2,000.00 €"}]
[2031,{"v":9.2727,"d":"9.27270"},12.55088,{"v":0.09273,"d":"9.273%"},{"v":0.12551,"d":"12.551%"},{"v":15.9,"d":"15.90 €"},{"v":15.9,"d":"15.90 €"},{"v":16.79,"d":"16.79 €"},{"v":16.79,"d":"16.79 €"},{"v":253.84,"d":"253.84 €"},{"v":253.84,"d":"253.84 €"},{"v":172.84,"d":"172.84 €"},{"v":172.84,"d":"172.84 €"},{"v":633,"d":"633.00 €"},0.6619,{"v":2000,"d":"2,000.00 €"}]
[2032,12.55088,15.92741,{"v":0.12551,"d":"12.551%"},{"v":0.15927,"d":"15.927%"},{"v":15.9,"d":"15.90 €"},{"v":15.9,"d":"15.90 €"},{"v":16.79,"d":"16.79 €"},{"v":16.79,"d":"16.79 €"},{"v":253.84,"d":"253.84 €"},{"v":253.84,"d":"253.84 €"},{"v":172.84,"d":"172.84 €"},{"v":172.84,"d":"172.84 €"},{"v":633,"d":"633.00 €"},0.6619,{"v":2000,"d":"2,000.00 €"}]
[2033,15.92741,19.40523,{"v":0.15927,"d":"15.927%"},{"v":0.19405,"d":"19.405%"},{"v":15.9,"d":"15.90 €"},{"v":15.9,"d":"15.90 €"},{"v":16.79,"d":"16.79 €"},{"v":16.79,"d":"16.79 €"},{"v":253.84,"d":"253.84 €"},{"v":253.84,"d":"253.84 €"},{"v":172.84,"d":"172.84 €"},{"v":172.84,"d":"172.84 €"},{"v":633,"d":"633.00 €"},0.6619,{"v":2000,"d":"2,000.00 €"}]
[2034,19.40523,22.98739,{"v":0.19405,"d":"19.405%"},{"v":0.22987,"d":"22.987%"},{"v":15.9,"d":"15.90 €"},{"v":15.9,"d":"15.90 €"},{"v":16.79,"d":"16.79 €"},{"v":16.79,"d":"16.79 €"},{"v":253.84,"d":"253.84 €"},{"v":253.84,"d":"253.84 €"},{"v":172.84,"d":"172.84 €"},{"v":172.84,"d":"172.84 €"},{"v":633,"d":"633.00 €"},0.6619,{"v":2000,"d":"2,000.00 €"}]
[2035,22.98739,26.67701,{"v":0.22987,"d":"22.987%"},{"v":0.26677,"d":"26.677%"},{"v":15.9,"d":"15.90 €"},{"v":15.9,"d":"15.90 €"},{"v":16.79,"d":"16.79 €"},{"v":16.79,"d":"16.79 €"},{"v":253.84,"d":"253.84 €"},{"v":253.84,"d":"253.84 €"},{"v":172.84,"d":"172.84 €"},{"v":172.84,"d":"172.84 €"},{"v":633,"d":"633.00 €"},0.6619,{"v":2000,"d":"2,000.00 €"}]
[2036,26.67701,30.47732,{"v":0.26677,"d":"26.677%"},{"v":0.30477,"d":"30.477%"},{"v":15.9,"d":"15.90 €"},{"v":15.9,"d":"15.90 €"},{"v":16.79,"d":"16.79 €"},{"v":16.79,"d":"16.79 €"},{"v":253.84,"d":"253.84 €"},{"v":253.84,"d":"253.84 €"},{"v":172.84,"d":"172.84 €"},{"v":172.84,"d":"172.84 €"},{"v":633,"d":"633.00 €"},0.6619,{"v":2000,"d":"2,000.00 €"}]
[2037,30.47732,34.39164,{"v":0.30477,"d":"30.477%"},{"v":0.34392,"d":"34.392%"},{"v":15.9,"d":"15.90 €"},{"v":15.9,"d":"15.90 €"},{"v":16.79,"d":"16.79 €"},{"v":16.79,"d":"16.79 €"},{"v":253.84,"d":"253.84 €"},{"v":253.84,"d":"253.84 €"},{"v":172.84,"d":"172.84 €"},{"v":172.84,"d":"172.84 €"},{"v":633,"d":"633.00 €"},0.6619,{"v":2000,"d":"2,000.00 €"}]
[2038,34.39164,38.42339,{"v":0.34392,"d":"34.392%"},{"v":0.38423,"d":"38.423%"},{"v":15.9,"d":"15.90 €"},{"v":15.9,"d":"15.90 €"},{"v":16.79,"d":"16.79 €"},{"v":16.79,"d":"16.79 €"},{"v":253.84,"d":"253.84 €"},{"v":253.84,"d":"253.84 €"},{"v":172.84,"d":"172.84 €"},{"v":172.84,"d":"172.84 €"},{"v":633,"d":"633.00 €"},0.6619,{"v":2000,"d":"2,000.00 €"}]
[2039,38.42339,42.57609,{"v":0.38423,"d":"38.423%"},{"v":0.42576,"d":"42.576%"},{"v":15.9,"d":"15.90 €"},{"v":15.9,"d":"15.90 €"},{"v":16.79,"d":"16.79 €"},{"v":16.79,"d":"16.79 €"},{"v":253.84,"d":"253.84 €"},{"v":253.84,"d":"253.84 €"},{"v":172.84,"d":"172.84 €"},{"v":172.84,"d":"172.84 €"},{"v":633,"d":"633.00 €"},0.6619,{"v":2000,"d":"2,000.00 €"}]
[2040,42.57609,46.85337,{"v":0.42576,"d":"42.576%"},{"v":0.46853,"d":"46.853%"},{"v":15.9,"d":"15.90 €"},{"v":15.9,"d":"15.90 €"},{"v":16.79,"d":"16.79 €"},{"v":16.79,"d":"16.79 €"},{"v":253.84,"d":"253.84 €"},{"v":253.84,"d":"253.84 €"},{"v":172.84,"d":"172.84 €"},{"v":172.84,"d":"172.84 €"},{"v":633,"d":"633.00 €"},0.6619,{"v":2000,"d":"2,000.00 €"}]
[2041,46.85337,51.25897,{"v":0.46853,"d":"46.853%"},{"v":0.51259,"d":"51.259%"},{"v":15.9,"d":"15.90 €"},{"v":15.9,"d":"15.90 €"},{"v":16.79,"d":"16.79 €"},{"v":16.79,"d":"16.79 €"},{"v":253.84,"d":"253.84 €"},{"v":253.84,"d":"253.84 €"},{"v":172.84,"d":"172.84 €"},{"v":172.84,"d":"172.84 €"},{"v":633,"d":"633.00 €"},0.6619,{"v":2000,"d":"2,000.00 €"}]
[2042,51.25897,55.79674,{"v":0.51259,"d":"51.259%"},{"v":0.55797,"d":"55.797%"},{"v":15.9,"d":"15.90 €"},{"v":15.9,"d":"15.90 €"},{"v":16.79,"d":"16.79 €"},{"v":16.79,"d":"16.79 €"},{"v":253.84,"d":"253.84 €"},{"v":253.84,"d":"253.84 €"},{"v":172.84,"d":"172.84 €"},{"v":172.84,"d":"172.84 €"},{"v":633,"d":"633.00 €"},0.6619,{"v":2000,"d":"2,000.00 €"}]
[2043,55.79674,60.47064,{"v":0.55797,"d":"55.797%"},{"v":0.60471,"d":"60.471%"},{"v":15.9,"d":"15.90 €"},{"v":15.9,"d":"15.90 €"},{"v":16.79,"d":"16.79 €"},{"v":16.79,"d":"16.79 €"},{"v":253.84,"d":"253.84 €"},{"v":253.84,"d":"253.84 €"},{"v":172.84,"d":"172.84 €"},{"v":172.84,"d":"172.84 €"},{"v":633,"d":"633.00 €"},0.6619,{"v":2000,"d":"2,000.00 €"}]
[2044,60.47064,65.28476,{"v":0.60471,"d":"60.471%"},{"v":0.65285,"d":"65.285%"},{"v":15.9,"d":"15.90 €"},{"v":15.9,"d":"15.90 €"},{"v":16.79,"d":"16.79 €"},{"v":16.79,"d":"16.79 €"},{"v":253.84,"d":"253.84 €"},{"v":253.84,"d":"253.84 €"},{"v":172.84,"d":"172.84 €"},{"v":172.84,"d":"172.84 €"},{"v":633,"d":"633.00 €"},0.6619,{"v":2000,"d":"2,000.00 €"}]
[2045,65.28476,{"v":70.2433,"d":"70.24330"},{"v":0.65285,"d":"65.285%"},{"v":0.70243,"d":"70.243%"},{"v":15.9,"d":"15.90 €"},{"v":15.9,"d":"15.90 €"},{"v":16.79,"d":"16.79 €"},{"v":16.79,"d":"16.79 €"},{"v":253.84,"d":"253.84 €"},{"v":253.84,"d":"253.84 €"},{"v":172.84,"d":"172.84 €"},{"v":172.84,"d":"172.84 €"},{"v":633,"d":"633.00 €"},0.6619,{"v":2000,"d":"2,000.00 €"}]
[2046,{"v":70.2433,"d":"70.24330"},{"v":75.3506,"d":"75.35060"},{"v":0.70243,"d":"70.243%"},{"v":0.75351,"d":"75.351%"},{"v":15.9,"d":"15.90 €"},{"v":15.9,"d":"15.90 €"},{"v":16.79,"d":"16.79 €"},{"v":16.79,"d":"16.79 €"},{"v":253.84,"d":"253.84 €"},{"v":253.84,"d":"253.84 €"},{"v":172.84,"d":"172.84 €"},{"v":172.84,"d":"172.84 €"},{"v":633,"d":"633.00 €"},0.6619,{"v":2000,"d":"2,000.00 €"}]
[2047,{"v":75.3506,"d":"75.35060"},80.61112,{"v":0.75351,"d":"75.351%"},{"v":0.80611,"d":"80.611%"},{"v":15.9,"d":"15.90 €"},{"v":15.9,"d":"15.90 €"},{"v":16.79,"d":"16.79 €"},{"v":16.79,"d":"16.79 €"},{"v":253.84,"d":"253.84 €"},{"v":253.84,"d":"253.84 €"},{"v":172.84,"d":"172.84 €"},{"v":172.84,"d":"172.84 €"},{"v":633,"d":"633.00 €"},0.6619,{"v":2000,"d":"2,000.00 €"}]
[2048,80.61112,86.02945,{"v":0.80611,"d":"80.611%"},{"v":0.86029,"d":"86.029%"},{"v":15.9,"d":"15.90 €"},{"v":15.9,"d":"15.90 €"},{"v":16.79,"d":"16.79 €"},{"v":16.79,"d":"16.79 €"},{"v":253.84,"d":"253.84 €"},{"v":253.84,"d":"253.84 €"},{"v":172.84,"d":"172.84 €"},{"v":172.84,"d":"172.84 €"},{"v":633,"d":"633.00 €"},0.6619,{"v":2000,"d":"2,000.00 €"}]
[2049,86.02945,91.61033,{"v":0.86029,"d":"86.029%"},{"v":0.9161,"d":"91.610%"},{"v":15.9,"d":"15.90 €"},{"v":15.9,"d":"15.90 €"},{"v":16.79,"d":"16.79 €"},{"v":16.79,"d":"16.79 €"},{"v":253.84,"d":"253.84 €"},{"v":253.84,"d":"253.84 €"},{"v":172.84,"d":"172.84 €"},{"v":172.84,"d":"172.84 €"},{"v":633,"d":"633.00 €"},0.6619,{"v":2000,"d":"2,000.00 €"}]
[2050,91.61033,97.35864,{"v":0.9161,"d":"91.610%"},{"v":0.97359,"d":"97.359%"},{"v":15.9,"d":"15.90 €"},{"v":15.9,"d":"15.90 €"},{"v":16.79,"d":"16.79 €"},{"v":16.79,"d":"16.79 €"},{"v":253.84,"d":"253.84 €"},{"v":253.84,"d":"253.84 €"},{"v":172.84,"d":"172.84 €"},{"v":172.84,"d":"172.84 €"},{"v":633,"d":"633.00 €"},0.6619,{"v":2000,"d":"2,000.00 €"}]
[2051,97.35864,{"v":103.2794,"d":"103.27940"},{"v":0.97359,"d":"97.359%"},{"v":1.03279,"d":"103.279%"},{"v":15.9,"d":"15.90 €"},{"v":15.9,"d":"15.90 €"},{"v":16.79,"d":"16.79 €"},{"v":16.79,"d":"16.79 €"},{"v":253.84,"d":"253.84 €"},{"v":253.84,"d":"253.84 €"},{"v":172.84,"d":"172.84 €"},{"v":172.84,"d":"172.84 €"},{"v":633,"d":"633.00 €"},0.6619,{"v":2000,"d":"2,000.00 €"}]
[2052,{"v":103.2794,"d":"103.27940"},109.37778,{"v":1.03279,"d":"103.279%"},{"v":1.09378,"d":"109.378%"},{"v":15.9,"d":"15.90 €"},{"v":15.9,"d":"15.90 €"},{"v":16.79,"d":"16.79 €"},{"v":16.79,"d":"16.79 €"},{"v":253.84,"d":"253.84 €"},{"v":253.84,"d":"253.84 €"},{"v":172.84,"d":"172.84 €"},{"v":172.84,"d":"172.84 €"},{"v":633,"d":"633.00 €"},0.6619,{"v":2000,"d":"2,000.00 €"}]
[2053,109.37778,115.65911,{"v":1.09378,"d":"109.378%"},{"v":1.15659,"d":"115.659%"},{"v":15.9,"d":"15.90 €"},{"v":15.9,"d":"15.90 €"},{"v":16.79,"d":"16.79 €"},{"v":16.79,"d":"16.79 €"},{"v":253.84,"d":"253.84 €"},{"v":253.84,"d":"253.84 €"},{"v":172.84,"d":"172.84 €"},{"v":172.84,"d":"172.84 €"},{"v":633,"d":"633.00 €"},0.6619,{"v":2000,"d":"2,000.00 €"}]
[2054,115.65911,122.12888,{"v":1.15659,"d":"115.659%"},{"v":1.22129,"d":"122.129%"},{"v":15.9,"d":"15.90 €"},{"v":15.9,"d":"15.90 €"},{"v":16.79,"d":"16.79 €"},{"v":16.79,"d":"16.79 €"},{"v":253.84,"d":"253.84 €"},{"v":253.84,"d":"253.84 €"},{"v":172.84,"d":"172.84 €"},{"v":172.84,"d":"172.84 €"},{"v":633,"d":"633.00 €"},0.6619,{"v":2000,"d":"2,000.00 €"}]
[2055,122.12888,128.79275,{"v":1.22129,"d":"122.129%"},{"v":1.28793,"d":"128.793%"},{"v":15.9,"d":"15.90 €"},{"v":15.9,"d":"15.90 €"},{"v":16.79,"d":"16.79 €"},{"v":16.79,"d":"16.79 €"},{"v":253.84,"d":"253.84 €"},{"v":253.84,"d":"253.84 €"},{"v":172.84,"d":"172.84 €"},{"v":172.84,"d":"172.84 €"},{"v":633,"d":"633.00 €"},0.6619,{"v":2000,"d":"2,000.00 €"}]
[2056,128.79275,135.65653,{"v":1.28793,"d":"128.793%"},{"v":1.35657,"d":"135.657%"},{"v":15.9,"d":"15.90 €"},{"v":15.9,"d":"15.90 €"},{"v":16.79,"d":"16.79 €"},{"v":16.79,"d":"16.79 €"},{"v":253.84,"d":"253.84 €"},{"v":253.84,"d":"253.84 €"},{"v":172.84,"d":"172.84 €"},{"v":172.84,"d":"172.84 €"},{"v":633,"d":"633.00 €"},0.6619,{"v":2000,"d":"2,000.00 €"}]
[2057,135.65653,142.72623,{"v":1.35657,"d":"135.657%"},{"v":1.42726,"d":"142.726%"},{"v":15.9,"d":"15.90 €"},{"v":15.9,"d":"15.90 €"},{"v":16.79,"d":"16.79 €"},{"v":16.79,"d":"16.79 €"},{"v":253.84,"d":"253.84 €"},{"v":253.84,"d":"253.84 €"},{"v":172.84,"d":"172.84 €"},{"v":172.84,"d":"172.84 €"},{"v":633,"d":"633.00 €"},0.6619,{"v":2000,"d":"2,000.00 €"}]
[2058,142.72623,150.00802,{"v":1.42726,"d":"142.726%"},{"v":1.50008,"d":"150.008%"},{"v":15.9,"d":"15.90 €"},{"v":15.9,"d":"15.90 €"},{"v":16.79,"d":"16.79 €"},{"v":16.79,"d":"16.79 €"},{"v":253.84,"d":"253.84 €"},{"v":253.84,"d":"253.84 €"},{"v":172.84,"d":"172.84 €"},{"v":172.84,"d":"172.84 €"},{"v":633,"d":"633.00 €"},0.6619,{"v":2000,"d":"2,000.00 €"}]
[2059,150.00802,157.50826,{"v":1.50008,"d":"150.008%"},{"v":1.57508,"d":"157.508%"},{"v":15.9,"d":"15.90 €"},{"v":15.9,"d":"15.90 €"},{"v":16.79,"d":"16.79 €"},{"v":16.79,"d":"16.79 €"},{"v":253.84,"d":"253.84 €"},{"v":253.84,"d":"253.84 €"},{"v":172.84,"d":"172.84 €"},{"v":172.84,"d":"172.84 €"},{"v":633,"d":"633.00 €"},0.6619,{"v":2000,"d":"2,000.00 €"}]
[2060,157.50826,165.23351,{"v":1.57508,"d":"157.508%"},{"v":1.65234,"d":"165.234%"},{"v":15.9,"d":"15.90 €"},{"v":15.9,"d":"15.90 €"},{"v":16.79,"d":"16.79 €"},{"v":16.79,"d":"16.79 €"},{"v":253.84,"d":"253.84 €"},{"v":253.84,"d":"253.84 €"},{"v":172.84,"d":"172.84 €"},{"v":172.84,"d":"172.84 €"},{"v":633,"d":"633.00 €"},0.6619,{"v":2000,"d":"2,000.00 €"}]
[2061,165.23351,173.19052,{"v":1.65234,"d":"165.234%"},{"v":1.73191,"d":"173.191%"},{"v":15.9,"d":"15.90 €"},{"v":15.9,"d":"15.90 €"},{"v":16.79,"d":"16.79 €"},{"v":16.79,"d":"16.79 €"},{"v":253.84,"d":"253.84 €"},{"v":253.84,"d":"253.84 €"},{"v":172.84,"d":"172.84 €"},{"v":172.84,"d":"172.84 €"},{"v":633,"d":"633.00 €"},0.6619,{"v":2000,"d":"2,000.00 €"}]
[2062,173.19052,181.38624,{"v":1.73191,"d":"173.191%"},{"v":1.81386,"d":"181.386%"},{"v":15.9,"d":"15.90 €"},{"v":15.9,"d":"15.90 €"},{"v":16.79,"d":"16.79 €"},{"v":16.79,"d":"16.79 €"},{"v":253.84,"d":"253.84 €"},{"v":253.84,"d":"253.84 €"},{"v":172.84,"d":"172.84 €"},{"v":172.84,"d":"172.84 €"},{"v":633,"d":"633.00 €"},0.6619,{"v":2000,"d":"2,000.00 €"}]
[2063,181.38624,189.82783,{"v":1.81386,"d":"181.386%"},{"v":1.89828,"d":"189.828%"},{"v":15.9,"d":"15.90 €"},{"v":15.9,"d":"15.90 €"},{"v":16.79,"d":"16.79 €"},{"v":16.79,"d":"16.79 €"},{"v":253.84,"d":"253.84 €"},{"v":253.84,"d":"253.84 €"},{"v":172.84,"d":"172.84 €"},{"v":172.84,"d":"172.84 €"},{"v":633,"d":"633.00 €"},0.6619,{"v":2000,"d":"2,000.00 €"}]
[2064,189.82783,198.52266,{"v":1.89828,"d":"189.828%"},{"v":1.98523,"d":"198.523%"},{"v":15.9,"d":"15.90 €"},{"v":15.9,"d":"15.90 €"},{"v":16.79,"d":"16.79 €"},{"v":16.79,"d":"16.79 €"},{"v":253.84,"d":"253.84 €"},{"v":253.84,"d":"253.84 €"},{"v":172.84,"d":"172.84 €"},{"v":172.84,"d":"172.84 €"},{"v":633,"d":"633.00 €"},0.6619,{"v":2000,"d":"2,000.00 €"}]
[]
[]
["Vergütungsübersicht Tutoren"]
[]
["SWS",null,null,"wöchentl. Arbeitszeit"]
[{"$nulls":3},"in Stunden*"]
[1,null,null,2.5]
[1.5,null,null,{"$f":"$D$60*A61","v":3.75}]
[2,null,null,5]
[2.5,null,null,6.25]
[3,null,null,7.5]
[3.5,null,null,8.75]
[4,null,null,10]
[4.5,null,null,11.25]
[5,null,null,12.5]
[5.5,null,null,13.75]
[6,null,null,15]
[6.5,null,null,16.25]
[7,null,null,17.5]
[7.5,null,null,18.75]
[8,null,null,20]
[8.5,null,null,21.25]
[9,null,null,22.5]
[9.5,null,null,23.75]
[10,null,null,25]

{"sheet":"NK_SHK, WHK u. TUT","index":13,"n_rows":34,"n_cols":8,"rows_kept":34,"hidden":true,"merged":[[7,0,8,0]]}
["Beitrag Landesunfallkasse"]
[]
[null,"Betrag"]
["Monatlich",18.25]
[]
["SV-Beiträge "]
[]
[null,"Beitragssatz"]
[null,"Gesamt","KV","RV","U2-Umlage"]
["SV-Beitrag",{"$f":"C10+D10+E10","v":{"v":0.2822,"d":"28.220%"}},{"v":0.13,"d":"13.000%"},{"v":0.15,"d":"15.000%"},{"v":0.0022,"d":"0.220%"},null,"Minijobgrenze bis 30.09.2022","Minijobgrenze "]
[{"$f":"CONCATENATE(\"SV-Beitrag bei ü. \",$G$11,\" Euro\",\" / \",$H$11,\" Euro\")","v":{"$error":"#N/A"}},{"$f":"(D11+E11)*1","v":{"v":0.0954,"d":"9.540%"}},null,{"$f":"B20/2","v":{"v":0.093,"d":"9.300%"}},{"v":0.0024,"d":"0.240%"},null,{"v":450,"d":"450.00 €"},{"$f":"VLOOKUP(YEAR('HR-SHK, WHK u.Tut'!K6),'Std. Satz_SHK, WHK u. TUT'!$A$7:$P$54,14,0)","v":{"$error":"#N/A"}}]
[{"$f":"CONCATENATE(\"SV-Beitrag bei ü. \",$G$11,\" Euro\",\" / \",$H$11,\" Euro\")","v":{"$error":"#N/A"}},{"v":0.2139,"d":"21.390%"}]
{"$rows_empty":7}
["RV-Beitrag:",{"v":0.186,"d":"18.60%"}]
["aktuelller F-FAKTOR (siehe Link):",{"$f":"VLOOKUP(YEAR('HR-SHK, WHK u.Tut'!K6),'Std. Satz_SHK, WHK u. TUT'!$A$7:$P$54,15,0)*1","v":{"$error":"#N/A"}}]
["aktuelle Obergrenze (siehe Link): ",{"$f":"VLOOKUP(YEAR('HR-SHK, WHK u.Tut'!K6),'Std. Satz_SHK, WHK u. TUT'!$A$7:$P$54,16,0)*1","v":{"$error":"#N/A"}}]
[]
["HILFZEILE für Berechnung Gleitzone"]
[1,{"$f":"(B21*H11)","v":{"$error":"#N/A"}}]
[2,{"$f":"((B22/(B22-H11))-((H11/(B22-H11))*B21))","v":{"$error":"#N/A"}}]
[3,{"$f":"(B22/(B22-H11))","v":{"$error":"#N/A"}}]
[]
["AG-Anteil ab 01.10.2022 - Berechnung für die Gleitzone (Beispiel) "]
["Beitragspflichtige Einnahname Arbeitnehmer: (2000/(2000-520)) * (Arbeitsentgelt - 520)"]
["beitragspflichtigen Einnahme Gesamt: F * 520 + ([2000/(2000-520)] - [520/(2000-520)] * F) * (Arbeitsentgelt - 520)"]
["Berechnung AG-Anteil RV: (Faktor F*520+(2000/((2000-520))-(520/(2000-520))*Faktor F)*(Arbeitsentgelt-520))*RV-Beitrag-(((2000/(2000-520))*(Arbeitsentgelt-520))*(RV-Beitrag/2))"]
[]
["Beitragsberechnung im Übergangsbereich (Gleitzone) für 2026"]

{"sheet":"Berechnungsgrundlagen","index":14,"n_rows":119,"n_cols":13,"rows_kept":119}
["TVL-Beschäftigte",{"$nulls":8},"SHK/WHK/TUT",null,null,"Kalkutorische Erhöhung "]
[]
["Öffentlicher-Dienst.Info - TV-L - Tarifrunde 2025",{"$nulls":8},"https://www.kus.uni-hamburg.de/themen/personalservice/personaleinstellung\n-weiterbeschaeftigung/shk-tutoren-studierende-angestellte.html",null,null,"Auszug aus Präsidiumsbeschluss"]
{"$rows_empty":18}
["Öffentlicher-Dienst.Info - Tarifvertrag über eine einmalige Corona-Sonderzahlung (oeffentlicher-dienst.info)"]
[]
[]
["Öffentlicher-Dienst.Info - TV-L - Tarifrunde 2019 (oeffentlicher-dienst.info)"]
{"$rows_empty":17}
["beitragstabelle-2026-data.pdf"]
["https://www.lohn-info.de/sozialversicherungsbeitraege2026.html"]
["Beitragsberechnung - Sozialversicherungsbeiträge (lohn-info.de)"]
["Umlagesätze U2: Liste nach Krankenkassen - Krankenkassen.de"]
{"$rows_empty":63}
[{"$nulls":9},"Öffentlicher-Dienst.Info - TV-L - Tarifrunde 2025"]
{"$rows_empty":7}
["Beitrag zur Landesunfallkasse"]
["Auszug: Schreiben der Finanzbehörde vom 13.04.2026"]

{"sheet":"LeeresArbeitsblatt","index":15,"n_rows":1,"n_cols":1,"rows_kept":1}
["Dieses Blatt kann für Nebenrechnungen genutzt werden. "]

{"sheet":"Änderungshistorie","index":16,"n_rows":6,"n_cols":4,"rows_kept":6}
["Version","Datum","Veränderungen/Bemerkungen","Autor:in"]
["V01","2025-08-20","Erstversion","Patrick Ungruhe (75 ODC.2)"]
["V02","2025-12-10","1. Formelfehler behoben Hier: Falsche Berechnung für die Finanzierungsart Landesmittel bei Anteiligem Stellenanteil\n2. Entgeltgruppen angepasst Hier: 9k wurde zu 9b und 9 wurde zu 9a\n3. Tabellenblatt Änderungshistorie eingefügt\n4. Anpassung Kalkulatorische Tariferhöung ab 2027 von 2,2 % auf 3 %","Patrick Ungruhe (75 ODC.2)"]
["V03","2026-02-19","1. Beitragsbemessungrenzen für 2026 gepflegt\n2. Tariftabellen gemäß Tarifvertrag gepflegt \n3. Stundensätze SHK gemäß Tarifvertrag + Anpassung WHK analog Prozenterhöhung SHK + TUT um 3 %\n4. Mini-Job-Grenze von 556 Euro auf 603 (Jahr 2026) und 633 (Jahr 2027)\n5. Änderung F-Faktor (Gleitzeitfaktor) auf 0,6618 (Jahr 2026)\n6. Hinweis zum Beitrag für die Landesunfallkasse ergänzt. ","Patrick Ungruhe (75 ODC.2)"]
["V04","2026-04-20","1.  Anpassung Versorgundszuschlag (VZ) bei Landesmittel ab 2027 auf 7 % (vorher 7,5 %)\n2. Formelanpassung, wenn der Haken Kalkulatorische Erhöhung nicht gesetzt ist (Betrifft nur das Jahr 2028)\n3. Hinweis zur Abweichung PKHR_für_AZA(P) versus PKHR_für_Tarifpersonal eingefügt\n4. Formelanpassung Stufenaufstieg: Wenn Stufe 6 ausgewählt ist, dann wird das Datum 31.12.9999 hinterlegt, da kein Stufenaufstieg mehr erfolgen kann. \n5. Der Beitrag für die Landesunfallkasse bleibt unverändert (die Fußnoten entfernt)","Patrick Ungruhe (75 ODC.2)"]
["V05","2026-05-20","1. Auswahl SHK / TUT / WHK funktioniert nicht mehr. Die Werte für SHK wurden weiterhin hochgerechnet. Bezug angepasst und Fehler behoben. \n2.  Fehler in der Berechnung des Arbeitgeberanteils für Tutor:innen, SHK und WHK, wenn diese mehr als 603 € verdienen.\n3. Anpassung der U2-Umlage für SHK / WHK.  \n4. Anpassung der SWS-Sätze für studentische Tutor:innen.  \n5. Kalkulatorische Erhöhung für das Jahr 2028 angepasst. Ab Februar wird nun mit 2 % Erhöhung gerechnet\n6. Mobilitätszuschuss eingefügt. DAfür fällt die Spalte Einmalzahlung zunächst weg\n","Patrick Ungruhe (75 ODC.2)"]

{"sheet":"Kontrolle","index":17,"n_rows":55,"n_cols":9,"rows_kept":55,"hidden":true}
["Kontrolle"]
[]
["Kontrolle Brutto"]
[]
["Hochrechnung ","Jahr 1","Jahr 2","Jahr 3 ","Jahr 4 ","Jahr 5","Jahr 6","Gesamt","Bemerkung"]
["HR-DM vs HR LM",{"$f":"'HR-DM (U3,U4,U5AUF)'!$G$69-'HR-LM (U2,U5FOD,U7)'!$G$69","v":{"$error":"#VALUE!"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$V$69-'HR-LM (U2,U5FOD,U7)'!$V$69","v":{"v":0,"d":"0.00"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$AL$69-'HR-LM (U2,U5FOD,U7)'!$AL$69","v":{"v":0,"d":"0.00"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$G$89-'HR-LM (U2,U5FOD,U7)'!$G$89","v":{"v":0,"d":"0.00"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$V$89-'HR-LM (U2,U5FOD,U7)'!$V$89","v":{"v":0,"d":"0.00"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$AL$89-'HR-LM (U2,U5FOD,U7)'!$AL$89","v":{"v":0,"d":"0.00"}},{"$f":"SUM(B6:G6)","v":{"$error":"#VALUE!"}}]
["HR-DM vs HR AZA",{"$f":"'HR-DM (U3,U4,U5AUF)'!$G$69-'HR-AZA(P)'!$G$69","v":{"$error":"#VALUE!"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$V$69-'HR-AZA(P)'!$V$69","v":{"v":0,"d":"0.00"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$AL$69-'HR-AZA(P)'!$AL$69","v":{"v":0,"d":"0.00"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$G$89-'HR-AZA(P)'!$G$89","v":{"v":0,"d":"0.00"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$V$89-'HR-AZA(P)'!$V$89","v":{"v":0,"d":"0.00"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$G$89-'HR-AZA(P)'!$G$89","v":{"v":0,"d":"0.00"}},{"$f":"SUM(B7:G7)","v":{"$error":"#VALUE!"}}]
["HR-DM vs HR EU",{"$f":"'HR-DM (U3,U4,U5AUF)'!$G$69-'HR-EU'!$G$69","v":{"$error":"#VALUE!"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$V$69-'HR-EU'!$V$69","v":{"v":0,"d":"0.00"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$AL$69-'HR-EU'!$AL$69","v":{"v":0,"d":"0.00"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$G$89-'HR-EU'!$G$89","v":{"v":0,"d":"0.00"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$V$89-'HR-EU'!$V$89","v":{"v":0,"d":"0.00"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$AL$89-'HR-EU'!$AL$89","v":{"v":0,"d":"0.00"}},{"$error":"#VALUE!"}]
["HR-DM vs PKHR_für_Tarifpersonal",{"$f":"'HR-DM (U3,U4,U5AUF)'!$G$69-PKHR_für_Tarifpersonal!$D$25","v":{"$error":"#VALUE!"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$V$69-PKHR_für_Tarifpersonal!$D$26","v":{"v":0,"d":"0.00"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$AL$69-PKHR_für_Tarifpersonal!$D$27","v":{"v":0,"d":"0.00"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$G$89-PKHR_für_Tarifpersonal!$D$28","v":{"v":0,"d":"0.00"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$V$89-PKHR_für_Tarifpersonal!$D$29","v":{"v":0,"d":"0.00"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$AL$89-PKHR_für_Tarifpersonal!$D$30","v":{"v":0,"d":"0.00"}},{"$error":"#VALUE!"}]
["HR-SHK vs PKHR_SHK_WHK_TUT",{"$f":"PKHR_für_SHK_WHK_TUT!H19-'HR-SHK, WHK u.Tut'!I52","v":{"$error":"#N/A"}},{"$f":"PKHR_für_SHK_WHK_TUT!H20-'HR-SHK, WHK u.Tut'!T52","v":{"v":0,"d":"0.00"}},{"$f":"PKHR_für_SHK_WHK_TUT!H21-'HR-SHK, WHK u.Tut'!AE52","v":{"v":0,"d":"0.00"}},{"$f":"PKHR_für_SHK_WHK_TUT!H22-'HR-SHK, WHK u.Tut'!I70","v":{"v":0,"d":"0.00"}},{"$f":"PKHR_für_SHK_WHK_TUT!H23-'HR-SHK, WHK u.Tut'!T70","v":{"v":0,"d":"0.00"}},{"$f":"PKHR_für_SHK_WHK_TUT!H24-'HR-SHK, WHK u.Tut'!AE70","v":{"v":0,"d":"0.00"}},{"$error":"#N/A"}]
[]
["Kontrolle Gesamt"]
[]
["Hochrechnung ","Jahr 1","Jahr 2","Jahr 3 ","Jahr 4 ","Jahr 5","Jahr 6","Gesamt","Bemerkung"]
["HR-DM vs HR LM",{"$f":"'HR-DM (U3,U4,U5AUF)'!$N$69-'HR-LM (U2,U5FOD,U7)'!$N$69","v":{"$error":"#VALUE!"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$AD$69-'HR-LM (U2,U5FOD,U7)'!$AD$69","v":{"$error":"#N/A"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$AT$69-'HR-LM (U2,U5FOD,U7)'!$AT$69","v":{"$error":"#N/A"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$N$89-'HR-LM (U2,U5FOD,U7)'!$N$89","v":{"$error":"#N/A"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$AD$89-'HR-LM (U2,U5FOD,U7)'!$AD$89","v":{"$error":"#N/A"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$AT$89-'HR-LM (U2,U5FOD,U7)'!$AT$89","v":{"$error":"#N/A"}},{"$f":"SUM(B15:G15)","v":{"$error":"#VALUE!"}}]
["HR-DM vs HR AZA",{"$f":"'HR-DM (U3,U4,U5AUF)'!$N$69-'HR-AZA(P)'!$N$69","v":{"$error":"#VALUE!"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$AD$69-'HR-AZA(P)'!$AD$69","v":{"$error":"#N/A"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$AT$69-'HR-AZA(P)'!$AT$69","v":{"$error":"#N/A"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$N$89-'HR-AZA(P)'!$N$89","v":{"$error":"#N/A"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$AD$89-'HR-AZA(P)'!$AD$89","v":{"$error":"#N/A"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$AT$89-'HR-AZA(P)'!$AT$89","v":{"$error":"#N/A"}},{"$error":"#VALUE!"}]
["HR-DM vs HR EU",{"$f":"'HR-DM (U3,U4,U5AUF)'!$N$69-'HR-EU'!$N$69","v":{"$error":"#VALUE!"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$AD$69-'HR-EU'!$AD$69","v":{"$error":"#N/A"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$AT$69-'HR-EU'!$AT$69","v":{"$error":"#N/A"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$N$89-'HR-EU'!$N$89","v":{"$error":"#N/A"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$AD$89-'HR-EU'!$AD$89","v":{"$error":"#N/A"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$AT$89-'HR-EU'!$AT$89","v":{"$error":"#N/A"}},{"$error":"#VALUE!"}]
[]
["Kontrolle Gesamt"]
[]
["Hochrechnung ","Jahr 1","Jahr 2","Jahr 3 ","Jahr 4 ","Jahr 5","Jahr 6","Gesamt","Bemerkung"]
["HR-DM vs HR LM",{"$f":"'HR-DM (U3,U4,U5AUF)'!$I$69-'HR-LM (U2,U5FOD,U7)'!$I$69","v":{"$error":"#VALUE!"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$Y$69-'HR-LM (U2,U5FOD,U7)'!$Y$69","v":{"v":0,"d":"0.00"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$AO$69-'HR-LM (U2,U5FOD,U7)'!$AO$69","v":{"v":0,"d":"0.00"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$I$89-'HR-LM (U2,U5FOD,U7)'!$I$89","v":{"v":0,"d":"0.00"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$Y$89-'HR-LM (U2,U5FOD,U7)'!$Y$89","v":{"v":0,"d":"0.00"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$AO$89-'HR-LM (U2,U5FOD,U7)'!$AO$89","v":{"v":0,"d":"0.00"}},{"$f":"SUM(B22:G22)","v":{"$error":"#VALUE!"}}]
["HR-DM vs HR AZA",{"$f":"'HR-DM (U3,U4,U5AUF)'!$I$69-'HR-AZA(P)'!$I$69","v":{"$error":"#VALUE!"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$Y$69-'HR-AZA(P)'!$Y$69","v":{"v":0,"d":"0.00"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$AO$69-'HR-AZA(P)'!$AO$69","v":{"v":0,"d":"0.00"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$I$89-'HR-AZA(P)'!$I$89","v":{"v":0,"d":"0.00"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$Y$89-'HR-AZA(P)'!$Y$89","v":{"v":0,"d":"0.00"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$AO$89-'HR-AZA(P)'!$AO$89","v":{"v":0,"d":"0.00"}},{"$error":"#VALUE!"}]
["HR-DM vs HR EU",{"$f":"'HR-DM (U3,U4,U5AUF)'!$I$69-'HR-EU'!$I$69","v":{"$error":"#VALUE!"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$Y$69-'HR-EU'!$Y$69","v":{"v":0,"d":"0.00"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$AO$69-'HR-EU'!$AO$69","v":{"v":0,"d":"0.00"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$I$89-'HR-EU'!$I$89","v":{"v":0,"d":"0.00"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$Y$89-'HR-EU'!$Y$89","v":{"v":0,"d":"0.00"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$AO$89-'HR-EU'!$AO$89","v":{"v":0,"d":"0.00"}},{"$error":"#VALUE!"}]
[]
["Kontrolle Mobilitätszuschuss"]
[]
["Hochrechnung ","Jahr 1","Jahr 2","Jahr 3 ","Jahr 4 ","Jahr 5","Jahr 6","Gesamt","Bemerkung"]
["HR-DM vs HR LM",{"$f":"'HR-DM (U3,U4,U5AUF)'!$J$69-'HR-LM (U2,U5FOD,U7)'!$J$69","v":{"v":0,"d":"0.00"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$Z$69-'HR-LM (U2,U5FOD,U7)'!$Z$69","v":{"v":0,"d":"0.00"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$AP$69-'HR-LM (U2,U5FOD,U7)'!$AP$69","v":{"v":0,"d":"0.00"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$J$89-'HR-LM (U2,U5FOD,U7)'!$J$89","v":{"v":0,"d":"0.00"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$Z$89-'HR-LM (U2,U5FOD,U7)'!$Z$89","v":{"v":0,"d":"0.00"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$AP$89-'HR-LM (U2,U5FOD,U7)'!$AP$89","v":{"v":0,"d":"0.00"}},{"$f":"SUM(B29:G29)","v":{"v":0,"d":"0.00"}}]
["HR-DM vs HR AZA",{"$f":"'HR-DM (U3,U4,U5AUF)'!$J$69-'HR-AZA(P)'!$J$69","v":{"$error":"#VALUE!"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$Z$69-'HR-AZA(P)'!$Z$69","v":{"v":0,"d":"0.00"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$AP$69-'HR-AZA(P)'!$AP$69","v":{"v":0,"d":"0.00"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$J$89-'HR-AZA(P)'!$J$89","v":{"v":0,"d":"0.00"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$Z$89-'HR-AZA(P)'!$Z$89","v":{"v":0,"d":"0.00"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$AP$89-'HR-AZA(P)'!$AP$89","v":{"v":0,"d":"0.00"}},{"$error":"#VALUE!"}]
["HR-DM vs HR EU",{"$f":"'HR-DM (U3,U4,U5AUF)'!$J$69-'HR-EU'!$J$69","v":{"$error":"#VALUE!"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$Z$69-'HR-EU'!$Z$69","v":{"v":0,"d":"0.00"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$AP$69-'HR-EU'!$AP$69","v":{"v":0,"d":"0.00"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$J$89-'HR-EU'!$J$89","v":{"v":0,"d":"0.00"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$Z$89-'HR-EU'!$Z$89","v":{"v":0,"d":"0.00"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$AP$89-'HR-EU'!$AP$89","v":{"v":0,"d":"0.00"}},{"$error":"#VALUE!"}]
[]
[]
["Kontrolle AGA"]
[]
["Hochrechnung ","Jahr 1","Jahr 2","Jahr 3 ","Jahr 4 ","Jahr 5","Jahr 6","Gesamt","Bemerkung"]
["HR-DM vs HR LM",{"$f":"'HR-DM (U3,U4,U5AUF)'!$K$69-'HR-LM (U2,U5FOD,U7)'!$K$69","v":{"$error":"#VALUE!"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$AA$69-'HR-LM (U2,U5FOD,U7)'!$AA$69","v":{"$error":"#N/A"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$AQ$69-'HR-LM (U2,U5FOD,U7)'!$AQ$69","v":{"$error":"#N/A"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$K$89-'HR-LM (U2,U5FOD,U7)'!$K$89","v":{"$error":"#N/A"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$AA$89-'HR-LM (U2,U5FOD,U7)'!$AA$89","v":{"$error":"#N/A"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$AQ$89-'HR-LM (U2,U5FOD,U7)'!$AQ$89","v":{"$error":"#N/A"}},{"$f":"SUM(B37:G37)","v":{"$error":"#VALUE!"}}]
["HR-DM vs HR AZA",{"$f":"'HR-DM (U3,U4,U5AUF)'!$K$69-'HR-AZA(P)'!$K$69","v":{"$error":"#VALUE!"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$AA$69-'HR-AZA(P)'!$AA$69","v":{"$error":"#N/A"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$AQ$69-'HR-AZA(P)'!$AQ$69","v":{"$error":"#N/A"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$K$89-'HR-AZA(P)'!$K$89","v":{"$error":"#N/A"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$AA$89-'HR-AZA(P)'!$AA$89","v":{"$error":"#N/A"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$AQ$89-'HR-AZA(P)'!$AQ$89","v":{"$error":"#N/A"}},{"$error":"#VALUE!"}]
["HR-DM vs HR EU",{"$f":"'HR-DM (U3,U4,U5AUF)'!$K$69-'HR-EU'!$K$69","v":{"$error":"#VALUE!"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$AA$69-'HR-EU'!$AA$69","v":{"$error":"#N/A"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$AQ$69-'HR-EU'!$AQ$69","v":{"$error":"#N/A"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$K$89-'HR-EU'!$K$89","v":{"$error":"#N/A"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$AA$89-'HR-EU'!$AA$89","v":{"$error":"#N/A"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$AQ$89-'HR-EU'!$AQ$89","v":{"$error":"#N/A"}},{"$error":"#VALUE!"}]
[]
[]
["Kontrolle VZ"]
[]
["Hochrechnung ","Jahr 1","Jahr 2","Jahr 3 ","Jahr 4 ","Jahr 5","Jahr 6","Gesamt","Bemerkung"]
["HR-DM vs HR LM",{"$f":"'HR-DM (U3,U4,U5AUF)'!$L$69-'HR-LM (U2,U5FOD,U7)'!$L$69","v":{"$error":"#N/A"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$AB$69-'HR-LM (U2,U5FOD,U7)'!$AB$69","v":{"$error":"#N/A"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$AR$69-'HR-LM (U2,U5FOD,U7)'!$AR$69","v":{"$error":"#N/A"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$L$89-'HR-LM (U2,U5FOD,U7)'!$L$89","v":{"$error":"#N/A"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$AB$89-'HR-LM (U2,U5FOD,U7)'!$AB$89","v":{"$error":"#N/A"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$AR$89-'HR-LM (U2,U5FOD,U7)'!$AR$89","v":{"$error":"#N/A"}},{"$f":"SUM(B45:G45)","v":{"$error":"#N/A"}}]
["HR-DM vs HR AZA",{"$f":"'HR-DM (U3,U4,U5AUF)'!$L$69-'HR-AZA(P)'!$L$69","v":{"$error":"#N/A"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$AB$69-'HR-AZA(P)'!$AB$69","v":{"$error":"#N/A"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$AR$69-'HR-AZA(P)'!$AR$69","v":{"$error":"#N/A"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$L$89-'HR-AZA(P)'!$L$89","v":{"$error":"#N/A"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$AB$89-'HR-AZA(P)'!$AB$89","v":{"$error":"#N/A"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$AR$89-'HR-AZA(P)'!$AR$89","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
["HR-DM vs HR EU",{"$f":"'HR-DM (U3,U4,U5AUF)'!$L$69-'HR-EU'!$L$69","v":{"$error":"#N/A"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$AB$69-'HR-EU'!$AB$69","v":{"$error":"#N/A"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$AR$69-'HR-EU'!$AR$69","v":{"$error":"#N/A"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$L$89-'HR-EU'!$L$89","v":{"$error":"#N/A"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$AB$89-'HR-EU'!$AB$89","v":{"$error":"#N/A"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$AR$89-'HR-EU'!$AR$89","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[]
[]
["Kontrolle LUK"]
[]
["Hochrechnung ","Jahr 1","Jahr 2","Jahr 3 ","Jahr 4 ","Jahr 5","Jahr 6",null,"Bemerkung"]
["HR-DM vs HR LM",{"$f":"'HR-DM (U3,U4,U5AUF)'!$M$69-'HR-LM (U2,U5FOD,U7)'!$M$69","v":{"$error":"#VALUE!"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$AC$69-'HR-LM (U2,U5FOD,U7)'!$AC$69","v":{"v":0,"d":"0.00"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$AS$69-'HR-LM (U2,U5FOD,U7)'!$AS$69","v":{"v":0,"d":"0.00"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$M$89-'HR-LM (U2,U5FOD,U7)'!$M$89","v":{"v":0,"d":"0.00"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$AC$89-'HR-LM (U2,U5FOD,U7)'!$AC$89","v":{"v":0,"d":"0.00"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$AS$89-'HR-LM (U2,U5FOD,U7)'!$AS$89","v":{"v":0,"d":"0.00"}},{"$f":"SUM(B53:G53)","v":{"$error":"#VALUE!"}}]
["HR-DM vs HR AZA",{"$f":"'HR-DM (U3,U4,U5AUF)'!$M$69-'HR-AZA(P)'!$M$69","v":{"$error":"#VALUE!"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$AC$69-'HR-AZA(P)'!$AC$69","v":{"v":0,"d":"0.00"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$AS$69-'HR-AZA(P)'!$AS$69","v":{"v":0,"d":"0.00"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$M$89-'HR-AZA(P)'!$M$89","v":{"v":0,"d":"0.00"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$AC$89-'HR-AZA(P)'!$AC$89","v":{"v":0,"d":"0.00"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$G$89-'HR-AZA(P)'!$G$89","v":{"v":0,"d":"0.00"}},{"$error":"#VALUE!"}]
["HR-DM vs HR EU",{"$f":"'HR-DM (U3,U4,U5AUF)'!$M$69-'HR-EU'!$M$69","v":{"$error":"#VALUE!"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$AC$69-'HR-EU'!$AC$69","v":{"v":0,"d":"0.00"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$AS$69-'HR-EU'!$AS$69","v":{"v":0,"d":"0.00"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$M$89-'HR-EU'!$M$89","v":{"v":0,"d":"0.00"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$AC$89-'HR-EU'!$AC$89","v":{"v":0,"d":"0.00"}},{"$f":"'HR-DM (U3,U4,U5AUF)'!$AS$89-'HR-EU'!$AS$89","v":{"v":0,"d":"0.00"}},{"$error":"#VALUE!"}]

{"sheet":"DROP DOWN","index":18,"n_rows":22,"n_cols":8,"rows_kept":22,"hidden":true}
[]
[null,null,"Finanzierungsart","Art",null,null,"Entgeltgruppe","Stufe "]
[null,null,"Bitte auswählen","Studentische Hilfskraft",null,null,"Bitte auswählen","Bitte auswählen"]
[null,null,"Drittmittel","Wissenschaftliche Hilfskraft",null,null,"15Ü",1]
[null,null,"Landesmittel","Akad. Tutor",null,null,15,2]
[{"$nulls":3},"Stud. Tutor",null,null,14,3]
[{"$nulls":3},"Bitte auswählen",null,null,"13Ü",4]
[{"$nulls":6},13,5]
[{"$nulls":6},12,6]
[{"$nulls":6},11]
[{"$nulls":6},10]
[{"$nulls":6},"9b"]
[{"$nulls":6},"9a"]
[{"$nulls":6},8]
[{"$nulls":6},7]
[{"$nulls":6},6]
[{"$nulls":6},5]
[{"$nulls":6},4]
[{"$nulls":6},3]
[{"$nulls":6},"2Ü"]
[{"$nulls":6},2]
[{"$nulls":6},1]