{"text_format":"1","workbook":"xlsx","n_sheets":26,"sheets":["Eingabe","Steuer","Steuerübersicht","Wechsel","Grafik","Hilfe","FSX (Einzel)","FSX (G)","FSX (N) ","FSX (U)","FSX (V) ","FSX (W)","FSX (M)","FSX (EB, Einzel)","FSX (EB, G)","FSX (EB, N)","FSX (EB, U)","FSX (EB, V)","FSX (EB, W)","FSX (EB, M)","Berechnung Ratierlich heute","Berechnung Ratierlich 2%","Berechnung Ratierlich 4%","Berechnung EB heute","Berechnung EB 2%","Berechnung EB 4%"],"not_rendered":{"charts":5,"images":3,"macros":1,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Eingabe","index":0,"n_rows":154,"n_cols":8,"rows_kept":154,"cut":false,"hidden":false,"merged":[[69,0,69,7],[71,0,71,7],[72,0,72,7],[73,1,73,5],[74,3,74,5],[75,3,75,5],[76,3,76,5],[77,3,77,5],[78,3,78,5],[74,1,74,2],[75,1,75,2],[76,1,76,2],[77,1,77,2],[78,1,78,2],[83,0,83,7],[153,0,153,6],[152,0,152,6],[151,5,151,6],[100,0,100,7],[149,0,149,7],[139,0,139,7],[138,0,138,7],[141,1,141,5],[21,2,21,3],[21,4,21,5],[21,6,21,7],[41,4,41,5],[42,0,42,7],[17,6,17,7],[21,0,21,1],[19,2,19,3],[43,1,44,6],[46,0,46,6],[47,0,47,7],[24,0,24,1],[23,2,23,3],[23,4,23,5],[26,6,27,7],[32,0,32,7],[29,2,29,3],[30,0,30,1],[30,2,30,3],[30,4,30,7],[24,4,24,5],[66,0,66,7],[67,0,67,7],[38,4,38,5],[39,4,39,5],[40,4,40,5],[28,0,28,1],[31,1,31,5],[5,0,5,7],[3,0,3,7],[7,4,7,5],[8,4,8,5],[9,4,9,5],[7,0,7,1],[8,0,8,1],[9,0,9,1],[10,0,10,1],[10,4,11,5],[7,2,7,3],[8,2,8,3],[9,2,9,3],[22,6,23,7],[16,6,16,7],[17,4,17,5],[17,2,17,3],[10,6,10,7],[19,4,19,5],[19,6,19,7],[20,0,20,1],[20,2,20,3],[20,4,20,5],[20,6,20,7],[11,0,11,1],[14,0,14,7],[17,0,17,1],[16,2,16,3],[16,4,16,5],[12,0,12,1],[82,0,82,6],[99,0,99,7],[137,0,137,6],[24,2,24,3],[148,0,148,6],[145,4,145,5],[145,1,145,3],[146,1,146,3],[146,4,146,5],[142,4,142,5],[142,1,142,3],[143,4,143,5],[143,1,143,3],[26,2,26,3],[27,0,27,1],[27,2,27,3],[26,4,26,5],[34,0,34,7],[27,4,27,5],[36,0,36,3],[36,4,36,7],[38,0,38,1],[39,0,39,1],[40,0,40,1]]}
[]
[]
[]
[{"$f":"IF(Hilfe!B1=YEAR(TODAY()),\"Fondsdepot versus CleVesto Select\",\"Version ist ungültig!\")","v":"Fondsdepot versus CleVesto Select"}]
[]
["Eingaben"]
[]
["Gesamt-Bruttoeinkommen p. a.",null,125000,null,"Familienstand"]
["Laufzeit in Jahren",null,{"$f":"Hilfe!B54","v":12},null,"erwartete Rendite (BVI) p. a."]
[{"$f":"IF(Hilfe!B3=1,\"monatlicher Beitrag\",IF(Hilfe!B3=2,\"jährlicher Beitrag\",\"Einmalbeitrag\"))","v":"Einmalbeitrag"},null,100000,null,"Art der Anlage"]
["        Zahlweise",null,null,null,"Dachfondskosten\n(TER abzgl. Æ Fondskosten)",null,0]
["Wechsel"]
["Tarifgruppe"]
[]
["Optionen / Detaileingaben"]
[]
[null,null,"Aktienfonds",null,"Mischfonds",null,"Rentenfonds / VVW"]
["Depotaufteilung zu Beginn",null,0.5,null,0.5,null,{"$f":"IF(1-C18-E18<0,\"Achtung!\",1-C18-E18)","v":0}]
[]
[null,null,"Aktienfonds",null,"Mischfonds",null,"Rentenfonds / VVW"]
["Ausgabeaufschlag",null,0.01,null,0.01,null,0.01]
["Wechselgebühr",null,0.01,null,0.01,null,0.01]
[null,null,null,null,null,null,"(VVW=Vermögensverwaltung)"]
[null,null,"Pauschalgebühr p.a.",null,"Volumenabhängig p.a."]
["Depotgebühren / Service-Fee p. a.\n(Bank / Vermögensverwaltung)",null,39,null,5.0000000000000001E-3]
[]
[null,null,"Freibetrag p.a.",null,"Abschmelzen p.a. um ",null,{"$f":"IF(C28/Hilfe!B9>801,\"Achtung: Freibetrag ist zu hoch!\",\"\")","v":""}]
["Sparer-Pauschbetrag/Freibetrag",null,1602,null,0]
["(ledig 801€ / verh. 1602 €) "]
[null,null,"Ablaufleistung FLV"]
["Individuelle Vorgabe",null,0,null,{"$f":"IF(C31>0,\"ACHTUNG: Eine individuelle Ablaufleistung wurde vorgegeben!\",\"\")","v":""}]
[null,"  (Eingabe 0 € bedeutet, es wird mit Standardwerten gerechnet)"]
["Berechnung"]
[]
["Die folgenden Berechnungen wurden auf Basis Ihrer Angaben und den Einstellungen im Reiter \"Wechsel\" unter Berücksichtigung aller Kosten, Steuern sowie des Solidaritätszuschlags erstellt."]
[]
["Auszahlung bei einer Fonds-Direktanlage\n(Veränderung in (%) durch Vorabpauschale im Vergleich zum aktuellen Basiszins )",null,null,null,"Auszahlung bei CleVesto Select (ca.)\n(Veränderung in (%) im Vergleich zur Fonds-Direktanlage mit aktuellem Basiszins)"]
[null,"Vorabpauschale mit"]
[{"$f":"\"mit aktuellem Basiszins (\"&'Berechnung Ratierlich heute'!M1*100&\"%)\"","v":"mit aktuellem Basiszins (0%)"},null,{"$f":"Hilfe!F20","v":163520.71109151616},null,"Nach Abgeltungsteuer",null,{"$f":"Hilfe!G45","v":167011.58050000004},{"$f":"G39/$C$39-1","v":2.1348178987126376E-2}]
[{"$f":"\"mit simulierten Basiszins (\"&'Berechnung Ratierlich 2%'!M1*100&\"%)\"","v":"mit simulierten Basiszins (2%)"},null,{"$f":"Hilfe!F21","v":158085.19864412822},{"$f":"C40/$C$39-1","v":-3.3240513761867763E-2},"Halbeinkünfteverfahren",null,{"$f":"Hilfe!G46","v":170957.88400000008},4.5481534778317068E-2]
[{"$f":"\"mit simulierten Basiszins (\"&'Berechnung Ratierlich 4%'!M1*100&\"%)\"","v":"mit simulierten Basiszins (4%)"},null,{"$f":"Hilfe!F22","v":152762.22759637932},{"$f":"C41/$C$39-1","v":-6.57927881020266E-2},"Teilentnahmen (über  20 J.)",null,{"$f":"Hilfe!G47","v":170957.96800000011},4.5482048474713377E-2]
[null,null,null,null,"Mit Steuerfrei Konzept",null,{"$f":"Hilfe!G48","v":186376.00000000006},0.13976999461366502]
[{"$f":"\"Bei den Berechnungen wurden \"&Wechsel!I31&\" Wechsel berücksichtigt!\"","v":"Bei den Berechnungen wurden 3 Wechsel berücksichtigt!"}]
[null,{"$f":"IF(Wechsel!I31=Wechsel!C6,\"\",\"ACHTUNG: Durch Rundungen konnten nur \"&Wechsel!I31&\" Wechsel berücksichtigt werden!\")","v":""}]
[]
[]
["Im Folgenden ist die Fonds-Direktanlage im Depot (mit verschiedenen Basiszinssätzen als Annahme) und die Fondspolice (mit verschiedenen Entnahme-Besteuerungen) grafisch nach Kosten und Steuer gegenüber gestellt:"]
["Rückkaufswerte nach Kosten und Steuer"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Der Gesetzgeber besteuert nicht ausschüttende (thesaurierende) und teilausschüttende Fonds ähnlich. Aus diesem Grund muss der Anleger - unabhängig vom gewählten Fondstyp - immer einen Mindestbetrag vom Fondsanteilswert versteuern - die sogenannte Vorabpauschale. Entwickelt sich ein Fonds im Laufe des Jahres negativ, ist keine Vorabpauschale fällig, d.h. sie kann nie negativ werden. Ist die Ausschüttung kleiner als die Vorabpauschale, muss trotzdem mindestens die Vorabpauschale versteuert werden."]
["Um die Vorabpauschale zu ermitteln, legt das Bundesministerium der Finanzen jedes Jahr den maßgeblichen Zinssatz (Basiszins) im Bundessteuerblatt fest. Der Basiszins leitet sich aus langfristigen Renditen öffentlicher Anleihen ab. Dies bedeutet:\nWenn die Zinsen steigen, steigt der Basiszins und somit auch die jährliche Vorabpauschale. Dies ist für eine langfristige Prognose wichtig, da man mit moderat steigenden Zinsen rechnen sollte.\nFür eine langfristige Prognose wird deshalb auch ein Basiszins in Höhe von 2% und 4% dargestellt."]
[]
["Sicherungsmechanismen und Renditeerwartung"]
[]
["Neben der Renditebetrachtung ist zusätzlich zu beachten, wie wahrscheinlich es ist, eine entsprechende Rendite zu erwirtschaften."]
[{"$f":"\"Um die Renditevorgabe von \"&Hilfe!E3*100&\"% p. a. einordnen zu können, wurden zum Vergleich \"&\"alle monatlichen Verläufe des Deutschen Aktienindex (DAX®) in dem Zeitraum 30.10.1959 bis 30.12.\"&Hilfe!B1&\" berechnet. In der folgenden Tabelle sind der schlechteste und der beste und zusätzlich der Mittelwert über alle Verläufe aufgeführt. \"","v":"Um die Renditevorgabe von 6% p. a. einordnen zu können, wurden zum Vergleich alle monatlichen Verläufe des Deutschen Aktienindex (DAX®) in dem Zeitraum 30.10.1959 bis 30.12.2022 berechnet. In der folgenden Tabelle sind der schlechteste und der beste und zusätzlich der Mittelwert über alle Verläufe aufgeführt. "}]
[null,"Historische DAX®-Verläufe (Rendite ohne Kosten / Steuer)"]
[null,"Bester Verlauf",null,{"$f":"Hilfe!F106","v":0.12464875304130613}]
[null,"Schlechtester Verlauf",null,{"$f":"Hilfe!D106","v":1.0661566447326017E-2}]
[null,"Mittelwert aller Verläufe",null,{"$f":"Hilfe!E106","v":5.7439106935899882E-2}]
[null,"Anzahl mögl. Verläufe",null,{"$f":"Hilfe!G106","v":602}]
[null,"Laufzeit",null,{"$f":"Hilfe!C106","v":12}]
[]
[]
[]
["1. Rebalancing"]
["An der Börse kommt es immer wieder vor, dass sich Märkte unterschiedlich entwickeln. Um von diesem Effekt zu profitieren, kann ein sogenanntes Rebalancing vereinbart werden.\nAus Märkten - die sich sehr gut entwickeln - wird ein Teil entnommen und in Märkte investiert, die Aufholpotential haben."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["2. Sicherungsbausteine"]
["Ein weiterer Sicherungsmechanismus - der in der Fondspolice genutzt werden kann - ist die Sicherung im Deckungsstock der Versicherungsgesellschaft. Dieser bietet die Garantie eines festen Wertes, kann sich also nicht negativ entwickeln. Die Alternative im Direktanlage-Depot - Geldmarkt- und Rentenfonds - mussten in Krisenzeiten teilweise zweistellige Verluste hinnehmen. Die sicher Anlage kann bei einer Einmalanlage genutzt werden, um nach und nach in den Aktienmarkt zu investieren - und nicht auf einmal. Dieses sogenannte Anlaufmanagement bewirkt, dass der Zeitpunkt des Einstiegs nicht mehr ganz so relevant ist. Genauso kann es natürlich auch für ein Ablaufmanagement genutzt werden - zur Sicherung der Gewinne!"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Fazit"]
["Die Sicherungsmechanismen wirken nicht renditemindernd wie einer festen Beitragsgarantie - ganz im Gegenteil: Die Renditechancen werden eher erhöht."]
["In der jetzigen Niedrigzinsphase ist eine Beitragsgarantie sehr teuer. Dies zeigt die schematische Darstellung:"]
[]
[null,"Übersicht - Garantie versus Sicherheit"]
[null,"Beitragssumme",null,null,{"$f":"Hilfe!E29","v":100000}]
[null,"Garantiepolice (ca. 2%)",null,null,{"$f":"ROUND(IF(Hilfe!B3=1,FV(2%/Hilfe!B4,Eingabe!C9*Hilfe!B4,-'Berechnung Ratierlich heute'!C11/12),'Berechnung EB heute'!C11*(1+2%)^Hilfe!B54)/100,0)*100","v":125600}]
[]
[null,{"$f":"\"Ohne Garantie (Mittelwert: ca. \"&FIXED(D77*100,2)&\"%)\"","v":"Ohne Garantie (Mittelwert: ca. 5,74%)"},null,null,{"$f":"ROUND(IF(Hilfe!B3=1,FV(D77/Hilfe!B4,Eingabe!C9*Hilfe!B4,-'Berechnung Ratierlich heute'!C11/12),'Berechnung EB heute'!C11*(1+D77)^Hilfe!B54)/100,0)*100","v":193500}]
[null,"Kosten Garantie (im Mittel)",null,null,{"$f":"E146-E144","v":67900}]
[]
[{"$f":"\"Gegenüber des Mittelwertes der Vergangenheit hätte der Vertrag mit Garantie ca. \"&FIXED(E147,0)&\" € weniger erwirtschaftet ohne dass die Garantie überhaupt benötigt worden wäre! Dies bedeutet: Im Mittel hätte es \"&FIXED(E147,0)&\" € gekostet, eine Beitragssumme von \"&FIXED(E143,0)&\" € Beitrag zu sichern.\"","v":"Gegenüber des Mittelwertes der Vergangenheit hätte der Vertrag mit Garantie ca. 67.900 € weniger erwirtschaftet ohne dass die Garantie überhaupt benötigt worden wäre! Dies bedeutet: Im Mittel hätte es 67.900 € gekostet, eine Beitragssumme von 100.000 € Beitrag zu sichern."}]
["Sicherungsmechanismen können das Verlustrisiko von Fonds deutlich minimieren und die Renditeerwartung erhöhen.\nSie stehen kosten- und steueroptimiert nur bei Fondspolicen zur Verfügung."]
[]
[null,null,null,null,null,{"$f":"\"Stand: 1/\"&Hilfe!B1&\"\"","v":"Stand: 1/2022"}]
["Quelle: Eigene Berechnungen auf Basis Ihrer Angaben und der gesetzlichen / steuerrechtlichen  Daten."]
["Für die Richtigkeit der Angaben kann keine Gewähr übernommen werden, denn Programm- und Berechnungsfehler sind trotz sorgfältigstem Vorgehen nicht ausgeschlossen.           "]

{"sheet":"Steuer","index":1,"n_rows":39,"n_cols":1,"rows_kept":39,"cut":false,"hidden":false,"merged":[[0,0,0,6],[2,0,2,6],[21,0,21,6],[38,0,38,6]]}
[{"$f":"IF(Hilfe!B1=YEAR(TODAY()),\"Steuerübersicht der \nFonds-Direktanlage\",\"Version ist ungültig!\")","v":"Steuerübersicht der \nFonds-Direktanlage"}]
[]
["Bei der Fonds-Direktanlage fällt jedes Jahr die sogenannte Vorabpauschale an (der Freibetrag wird dagegen gerechnet). Diese bezieht sich auf den Basiszins."]
[]
[{"$f":"\"Vorabpauschale bei dem diesjährigen Basiszins von \"&FIXED('Berechnung Ratierlich heute'!M1,4)*100&\"% p.a..\"","v":"Vorabpauschale bei dem diesjährigen Basiszins von 0% p.a.."}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Gesamtsteuerbelastung"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"\"Vorabpauschale bei dem diesjährigen Basiszins von \"&FIXED('Berechnung Ratierlich heute'!M1,4)*100&\"% p.a. und mit 2% p.a. und 4% p.a...\"","v":"Vorabpauschale bei dem diesjährigen Basiszins von 0% p.a. und mit 2% p.a. und 4% p.a..."}]

{"sheet":"Steuerübersicht","index":2,"n_rows":62,"n_cols":7,"rows_kept":62,"cut":false,"hidden":true,"merged":[[0,1,0,2],[0,3,0,4],[0,5,0,6],[1,1,1,2],[1,3,1,4],[1,5,1,6]]}
["Laufzeit","Fonds",null,"Fonds",null,"Fonds"]
[null,"Heute",null,0.02,null,0.04]
[1,{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB heute'!K11-'Berechnung EB heute'!P11,'Berechnung Ratierlich heute'!K11-'Berechnung Ratierlich heute'!P11))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB heute'!Q11,'Berechnung Ratierlich heute'!Q11)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 2%'!K11-'Berechnung EB 2%'!P11,'Berechnung Ratierlich 2%'!K11-'Berechnung Ratierlich 2%'!P11))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q11,'Berechnung Ratierlich 2%'!Q11)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K11-'Berechnung EB 4%'!P11,'Berechnung Ratierlich 4%'!K11-'Berechnung Ratierlich 4%'!P11))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q11,'Berechnung Ratierlich 4%'!Q11)","v":0}]
[2,{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB heute'!K12-'Berechnung EB heute'!P12,'Berechnung Ratierlich heute'!K12-'Berechnung Ratierlich heute'!P12))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB heute'!Q12,'Berechnung Ratierlich heute'!Q12)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 2%'!K12-'Berechnung EB 2%'!P12,'Berechnung Ratierlich 2%'!K12-'Berechnung Ratierlich 2%'!P12))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q12,'Berechnung Ratierlich 2%'!Q12)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K12-'Berechnung EB 4%'!P12,'Berechnung Ratierlich 4%'!K12-'Berechnung Ratierlich 4%'!P12))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q12,'Berechnung Ratierlich 4%'!Q12)","v":0}]
[3,{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB heute'!K13-'Berechnung EB heute'!P13,'Berechnung Ratierlich heute'!K13-'Berechnung Ratierlich heute'!P13))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB heute'!Q13,'Berechnung Ratierlich heute'!Q13)","v":2006.0275059597684},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 2%'!K13-'Berechnung EB 2%'!P13,'Berechnung Ratierlich 2%'!K13-'Berechnung Ratierlich 2%'!P13))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q13,'Berechnung Ratierlich 2%'!Q13)","v":3278.9448193504868},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K13-'Berechnung EB 4%'!P13,'Berechnung Ratierlich 4%'!K13-'Berechnung Ratierlich 4%'!P13))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q13,'Berechnung Ratierlich 4%'!Q13)","v":4551.8621327412047}]
[4,{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB heute'!K14-'Berechnung EB heute'!P14,'Berechnung Ratierlich heute'!K14-'Berechnung Ratierlich heute'!P14))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB heute'!Q14,'Berechnung Ratierlich heute'!Q14)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 2%'!K14-'Berechnung EB 2%'!P14,'Berechnung Ratierlich 2%'!K14-'Berechnung Ratierlich 2%'!P14))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q14,'Berechnung Ratierlich 2%'!Q14)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K14-'Berechnung EB 4%'!P14,'Berechnung Ratierlich 4%'!K14-'Berechnung Ratierlich 4%'!P14))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q14,'Berechnung Ratierlich 4%'!Q14)","v":0}]
[5,{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB heute'!K15-'Berechnung EB heute'!P15,'Berechnung Ratierlich heute'!K15-'Berechnung Ratierlich heute'!P15))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB heute'!Q15,'Berechnung Ratierlich heute'!Q15)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 2%'!K15-'Berechnung EB 2%'!P15,'Berechnung Ratierlich 2%'!K15-'Berechnung Ratierlich 2%'!P15))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q15,'Berechnung Ratierlich 2%'!Q15)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K15-'Berechnung EB 4%'!P15,'Berechnung Ratierlich 4%'!K15-'Berechnung Ratierlich 4%'!P15))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q15,'Berechnung Ratierlich 4%'!Q15)","v":0}]
[6,{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB heute'!K16-'Berechnung EB heute'!P16,'Berechnung Ratierlich heute'!K16-'Berechnung Ratierlich heute'!P16))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB heute'!Q16,'Berechnung Ratierlich heute'!Q16)","v":2912.4661481295716},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 2%'!K16-'Berechnung EB 2%'!P16,'Berechnung Ratierlich 2%'!K16-'Berechnung Ratierlich 2%'!P16))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q16,'Berechnung Ratierlich 2%'!Q16)","v":4429.2906446581801},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K16-'Berechnung EB 4%'!P16,'Berechnung Ratierlich 4%'!K16-'Berechnung Ratierlich 4%'!P16))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q16,'Berechnung Ratierlich 4%'!Q16)","v":5910.7093433127111}]
[7,{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB heute'!K17-'Berechnung EB heute'!P17,'Berechnung Ratierlich heute'!K17-'Berechnung Ratierlich heute'!P17))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB heute'!Q17,'Berechnung Ratierlich heute'!Q17)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 2%'!K17-'Berechnung EB 2%'!P17,'Berechnung Ratierlich 2%'!K17-'Berechnung Ratierlich 2%'!P17))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q17,'Berechnung Ratierlich 2%'!Q17)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K17-'Berechnung EB 4%'!P17,'Berechnung Ratierlich 4%'!K17-'Berechnung Ratierlich 4%'!P17))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q17,'Berechnung Ratierlich 4%'!Q17)","v":0}]
[8,{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB heute'!K18-'Berechnung EB heute'!P18,'Berechnung Ratierlich heute'!K18-'Berechnung Ratierlich heute'!P18))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB heute'!Q18,'Berechnung Ratierlich heute'!Q18)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 2%'!K18-'Berechnung EB 2%'!P18,'Berechnung Ratierlich 2%'!K18-'Berechnung Ratierlich 2%'!P18))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q18,'Berechnung Ratierlich 2%'!Q18)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K18-'Berechnung EB 4%'!P18,'Berechnung Ratierlich 4%'!K18-'Berechnung Ratierlich 4%'!P18))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q18,'Berechnung Ratierlich 4%'!Q18)","v":0}]
[9,{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB heute'!K19-'Berechnung EB heute'!P19,'Berechnung Ratierlich heute'!K19-'Berechnung Ratierlich heute'!P19))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB heute'!Q19,'Berechnung Ratierlich heute'!Q19)","v":3975.9388379098409},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 2%'!K19-'Berechnung EB 2%'!P19,'Berechnung Ratierlich 2%'!K19-'Berechnung Ratierlich 2%'!P19))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q19,'Berechnung Ratierlich 2%'!Q19)","v":5751.8784712109882},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K19-'Berechnung EB 4%'!P19,'Berechnung Ratierlich 4%'!K19-'Berechnung Ratierlich 4%'!P19))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q19,'Berechnung Ratierlich 4%'!Q19)","v":7440.0772100505073}]
[10,{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB heute'!K20-'Berechnung EB heute'!P20,'Berechnung Ratierlich heute'!K20-'Berechnung Ratierlich heute'!P20))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB heute'!Q20,'Berechnung Ratierlich heute'!Q20)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 2%'!K20-'Berechnung EB 2%'!P20,'Berechnung Ratierlich 2%'!K20-'Berechnung Ratierlich 2%'!P20))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q20,'Berechnung Ratierlich 2%'!Q20)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K20-'Berechnung EB 4%'!P20,'Berechnung Ratierlich 4%'!K20-'Berechnung Ratierlich 4%'!P20))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q20,'Berechnung Ratierlich 4%'!Q20)","v":0}]
[11,{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB heute'!K21-'Berechnung EB heute'!P21,'Berechnung Ratierlich heute'!K21-'Berechnung Ratierlich heute'!P21))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB heute'!Q21,'Berechnung Ratierlich heute'!Q21)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 2%'!K21-'Berechnung EB 2%'!P21,'Berechnung Ratierlich 2%'!K21-'Berechnung Ratierlich 2%'!P21))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q21,'Berechnung Ratierlich 2%'!Q21)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K21-'Berechnung EB 4%'!P21,'Berechnung Ratierlich 4%'!K21-'Berechnung Ratierlich 4%'!P21))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q21,'Berechnung Ratierlich 4%'!Q21)","v":0}]
[12,{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB heute'!K22-'Berechnung EB heute'!P22,'Berechnung Ratierlich heute'!K22-'Berechnung Ratierlich heute'!P22))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB heute'!Q22,'Berechnung Ratierlich heute'!Q22)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 2%'!K22-'Berechnung EB 2%'!P22,'Berechnung Ratierlich 2%'!K22-'Berechnung Ratierlich 2%'!P22))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q22,'Berechnung Ratierlich 2%'!Q22)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K22-'Berechnung EB 4%'!P22,'Berechnung Ratierlich 4%'!K22-'Berechnung Ratierlich 4%'!P22))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q22,'Berechnung Ratierlich 4%'!Q22)","v":0}]
[13,{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB heute'!K23-'Berechnung EB heute'!P23,'Berechnung Ratierlich heute'!K23-'Berechnung Ratierlich heute'!P23))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB heute'!Q23,'Berechnung Ratierlich heute'!Q23)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 2%'!K23-'Berechnung EB 2%'!P23,'Berechnung Ratierlich 2%'!K23-'Berechnung Ratierlich 2%'!P23))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q23,'Berechnung Ratierlich 2%'!Q23)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K23-'Berechnung EB 4%'!P23,'Berechnung Ratierlich 4%'!K23-'Berechnung Ratierlich 4%'!P23))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q23,'Berechnung Ratierlich 4%'!Q23)","v":0}]
[14,{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB heute'!K24-'Berechnung EB heute'!P24,'Berechnung Ratierlich heute'!K24-'Berechnung Ratierlich heute'!P24))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB heute'!Q24,'Berechnung Ratierlich heute'!Q24)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 2%'!K24-'Berechnung EB 2%'!P24,'Berechnung Ratierlich 2%'!K24-'Berechnung Ratierlich 2%'!P24))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q24,'Berechnung Ratierlich 2%'!Q24)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K24-'Berechnung EB 4%'!P24,'Berechnung Ratierlich 4%'!K24-'Berechnung Ratierlich 4%'!P24))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q24,'Berechnung Ratierlich 4%'!Q24)","v":0}]
[15,{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB heute'!K25-'Berechnung EB heute'!P25,'Berechnung Ratierlich heute'!K25-'Berechnung Ratierlich heute'!P25))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB heute'!Q25,'Berechnung Ratierlich heute'!Q25)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 2%'!K25-'Berechnung EB 2%'!P25,'Berechnung Ratierlich 2%'!K25-'Berechnung Ratierlich 2%'!P25))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q25,'Berechnung Ratierlich 2%'!Q25)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K25-'Berechnung EB 4%'!P25,'Berechnung Ratierlich 4%'!K25-'Berechnung Ratierlich 4%'!P25))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q25,'Berechnung Ratierlich 4%'!Q25)","v":0}]
[16,{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB heute'!K26-'Berechnung EB heute'!P26,'Berechnung Ratierlich heute'!K26-'Berechnung Ratierlich heute'!P26))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB heute'!Q26,'Berechnung Ratierlich heute'!Q26)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 2%'!K26-'Berechnung EB 2%'!P26,'Berechnung Ratierlich 2%'!K26-'Berechnung Ratierlich 2%'!P26))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q26,'Berechnung Ratierlich 2%'!Q26)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K26-'Berechnung EB 4%'!P26,'Berechnung Ratierlich 4%'!K26-'Berechnung Ratierlich 4%'!P26))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q26,'Berechnung Ratierlich 4%'!Q26)","v":0}]
[17,{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB heute'!K27-'Berechnung EB heute'!P27,'Berechnung Ratierlich heute'!K27-'Berechnung Ratierlich heute'!P27))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB heute'!Q27,'Berechnung Ratierlich heute'!Q27)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 2%'!K27-'Berechnung EB 2%'!P27,'Berechnung Ratierlich 2%'!K27-'Berechnung Ratierlich 2%'!P27))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q27,'Berechnung Ratierlich 2%'!Q27)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K27-'Berechnung EB 4%'!P27,'Berechnung Ratierlich 4%'!K27-'Berechnung Ratierlich 4%'!P27))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q27,'Berechnung Ratierlich 4%'!Q27)","v":0}]
[18,{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB heute'!K28-'Berechnung EB heute'!P28,'Berechnung Ratierlich heute'!K28-'Berechnung Ratierlich heute'!P28))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB heute'!Q28,'Berechnung Ratierlich heute'!Q28)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 2%'!K28-'Berechnung EB 2%'!P28,'Berechnung Ratierlich 2%'!K28-'Berechnung Ratierlich 2%'!P28))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q28,'Berechnung Ratierlich 2%'!Q28)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K28-'Berechnung EB 4%'!P28,'Berechnung Ratierlich 4%'!K28-'Berechnung Ratierlich 4%'!P28))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q28,'Berechnung Ratierlich 4%'!Q28)","v":0}]
[19,{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB heute'!K29-'Berechnung EB heute'!P29,'Berechnung Ratierlich heute'!K29-'Berechnung Ratierlich heute'!P29))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB heute'!Q29,'Berechnung Ratierlich heute'!Q29)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 2%'!K29-'Berechnung EB 2%'!P29,'Berechnung Ratierlich 2%'!K29-'Berechnung Ratierlich 2%'!P29))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q29,'Berechnung Ratierlich 2%'!Q29)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K29-'Berechnung EB 4%'!P29,'Berechnung Ratierlich 4%'!K29-'Berechnung Ratierlich 4%'!P29))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q29,'Berechnung Ratierlich 4%'!Q29)","v":0}]
[20,{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB heute'!K30-'Berechnung EB heute'!P30,'Berechnung Ratierlich heute'!K30-'Berechnung Ratierlich heute'!P30))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB heute'!Q30,'Berechnung Ratierlich heute'!Q30)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 2%'!K30-'Berechnung EB 2%'!P30,'Berechnung Ratierlich 2%'!K30-'Berechnung Ratierlich 2%'!P30))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q30,'Berechnung Ratierlich 2%'!Q30)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K30-'Berechnung EB 4%'!P30,'Berechnung Ratierlich 4%'!K30-'Berechnung Ratierlich 4%'!P30))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q30,'Berechnung Ratierlich 4%'!Q30)","v":0}]
[21,{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB heute'!K31-'Berechnung EB heute'!P31,'Berechnung Ratierlich heute'!K31-'Berechnung Ratierlich heute'!P31))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB heute'!Q31,'Berechnung Ratierlich heute'!Q31)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 2%'!K31-'Berechnung EB 2%'!P31,'Berechnung Ratierlich 2%'!K31-'Berechnung Ratierlich 2%'!P31))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q31,'Berechnung Ratierlich 2%'!Q31)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K31-'Berechnung EB 4%'!P31,'Berechnung Ratierlich 4%'!K31-'Berechnung Ratierlich 4%'!P31))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q31,'Berechnung Ratierlich 4%'!Q31)","v":0}]
[22,{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB heute'!K32-'Berechnung EB heute'!P32,'Berechnung Ratierlich heute'!K32-'Berechnung Ratierlich heute'!P32))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB heute'!Q32,'Berechnung Ratierlich heute'!Q32)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 2%'!K32-'Berechnung EB 2%'!P32,'Berechnung Ratierlich 2%'!K32-'Berechnung Ratierlich 2%'!P32))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q32,'Berechnung Ratierlich 2%'!Q32)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K32-'Berechnung EB 4%'!P32,'Berechnung Ratierlich 4%'!K32-'Berechnung Ratierlich 4%'!P32))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q32,'Berechnung Ratierlich 4%'!Q32)","v":0}]
[23,{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB heute'!K33-'Berechnung EB heute'!P33,'Berechnung Ratierlich heute'!K33-'Berechnung Ratierlich heute'!P33))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB heute'!Q33,'Berechnung Ratierlich heute'!Q33)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 2%'!K33-'Berechnung EB 2%'!P33,'Berechnung Ratierlich 2%'!K33-'Berechnung Ratierlich 2%'!P33))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q33,'Berechnung Ratierlich 2%'!Q33)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K33-'Berechnung EB 4%'!P33,'Berechnung Ratierlich 4%'!K33-'Berechnung Ratierlich 4%'!P33))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q33,'Berechnung Ratierlich 4%'!Q33)","v":0}]
[24,{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB heute'!K34-'Berechnung EB heute'!P34,'Berechnung Ratierlich heute'!K34-'Berechnung Ratierlich heute'!P34))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB heute'!Q34,'Berechnung Ratierlich heute'!Q34)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 2%'!K34-'Berechnung EB 2%'!P34,'Berechnung Ratierlich 2%'!K34-'Berechnung Ratierlich 2%'!P34))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q34,'Berechnung Ratierlich 2%'!Q34)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K34-'Berechnung EB 4%'!P34,'Berechnung Ratierlich 4%'!K34-'Berechnung Ratierlich 4%'!P34))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q34,'Berechnung Ratierlich 4%'!Q34)","v":0}]
[25,{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB heute'!K35-'Berechnung EB heute'!P35,'Berechnung Ratierlich heute'!K35-'Berechnung Ratierlich heute'!P35))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB heute'!Q35,'Berechnung Ratierlich heute'!Q35)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 2%'!K35-'Berechnung EB 2%'!P35,'Berechnung Ratierlich 2%'!K35-'Berechnung Ratierlich 2%'!P35))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q35,'Berechnung Ratierlich 2%'!Q35)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K35-'Berechnung EB 4%'!P35,'Berechnung Ratierlich 4%'!K35-'Berechnung Ratierlich 4%'!P35))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q35,'Berechnung Ratierlich 4%'!Q35)","v":0}]
[26,{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB heute'!K36-'Berechnung EB heute'!P36,'Berechnung Ratierlich heute'!K36-'Berechnung Ratierlich heute'!P36))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB heute'!Q36,'Berechnung Ratierlich heute'!Q36)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 2%'!K36-'Berechnung EB 2%'!P36,'Berechnung Ratierlich 2%'!K36-'Berechnung Ratierlich 2%'!P36))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q36,'Berechnung Ratierlich 2%'!Q36)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K36-'Berechnung EB 4%'!P36,'Berechnung Ratierlich 4%'!K36-'Berechnung Ratierlich 4%'!P36))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q36,'Berechnung Ratierlich 4%'!Q36)","v":0}]
[27,{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB heute'!K37-'Berechnung EB heute'!P37,'Berechnung Ratierlich heute'!K37-'Berechnung Ratierlich heute'!P37))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB heute'!Q37,'Berechnung Ratierlich heute'!Q37)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 2%'!K37-'Berechnung EB 2%'!P37,'Berechnung Ratierlich 2%'!K37-'Berechnung Ratierlich 2%'!P37))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q37,'Berechnung Ratierlich 2%'!Q37)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K37-'Berechnung EB 4%'!P37,'Berechnung Ratierlich 4%'!K37-'Berechnung Ratierlich 4%'!P37))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q37,'Berechnung Ratierlich 4%'!Q37)","v":0}]
[28,{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB heute'!K38-'Berechnung EB heute'!P38,'Berechnung Ratierlich heute'!K38-'Berechnung Ratierlich heute'!P38))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB heute'!Q38,'Berechnung Ratierlich heute'!Q38)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 2%'!K38-'Berechnung EB 2%'!P38,'Berechnung Ratierlich 2%'!K38-'Berechnung Ratierlich 2%'!P38))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q38,'Berechnung Ratierlich 2%'!Q38)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K38-'Berechnung EB 4%'!P38,'Berechnung Ratierlich 4%'!K38-'Berechnung Ratierlich 4%'!P38))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q38,'Berechnung Ratierlich 4%'!Q38)","v":0}]
[29,{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB heute'!K39-'Berechnung EB heute'!P39,'Berechnung Ratierlich heute'!K39-'Berechnung Ratierlich heute'!P39))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB heute'!Q39,'Berechnung Ratierlich heute'!Q39)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 2%'!K39-'Berechnung EB 2%'!P39,'Berechnung Ratierlich 2%'!K39-'Berechnung Ratierlich 2%'!P39))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q39,'Berechnung Ratierlich 2%'!Q39)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K39-'Berechnung EB 4%'!P39,'Berechnung Ratierlich 4%'!K39-'Berechnung Ratierlich 4%'!P39))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q39,'Berechnung Ratierlich 4%'!Q39)","v":0}]
[30,{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB heute'!K40-'Berechnung EB heute'!P40,'Berechnung Ratierlich heute'!K40-'Berechnung Ratierlich heute'!P40))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB heute'!Q40,'Berechnung Ratierlich heute'!Q40)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 2%'!K40-'Berechnung EB 2%'!P40,'Berechnung Ratierlich 2%'!K40-'Berechnung Ratierlich 2%'!P40))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q40,'Berechnung Ratierlich 2%'!Q40)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K40-'Berechnung EB 4%'!P40,'Berechnung Ratierlich 4%'!K40-'Berechnung Ratierlich 4%'!P40))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q40,'Berechnung Ratierlich 4%'!Q40)","v":0}]
[31,{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB heute'!K41-'Berechnung EB heute'!P41,'Berechnung Ratierlich heute'!K41-'Berechnung Ratierlich heute'!P41))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB heute'!Q41,'Berechnung Ratierlich heute'!Q41)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 2%'!K41-'Berechnung EB 2%'!P41,'Berechnung Ratierlich 2%'!K41-'Berechnung Ratierlich 2%'!P41))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q41,'Berechnung Ratierlich 2%'!Q41)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K41-'Berechnung EB 4%'!P41,'Berechnung Ratierlich 4%'!K41-'Berechnung Ratierlich 4%'!P41))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q41,'Berechnung Ratierlich 4%'!Q41)","v":0}]
[32,{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB heute'!K42-'Berechnung EB heute'!P42,'Berechnung Ratierlich heute'!K42-'Berechnung Ratierlich heute'!P42))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB heute'!Q42,'Berechnung Ratierlich heute'!Q42)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 2%'!K42-'Berechnung EB 2%'!P42,'Berechnung Ratierlich 2%'!K42-'Berechnung Ratierlich 2%'!P42))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q42,'Berechnung Ratierlich 2%'!Q42)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K42-'Berechnung EB 4%'!P42,'Berechnung Ratierlich 4%'!K42-'Berechnung Ratierlich 4%'!P42))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q42,'Berechnung Ratierlich 4%'!Q42)","v":0}]
[33,{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB heute'!K43-'Berechnung EB heute'!P43,'Berechnung Ratierlich heute'!K43-'Berechnung Ratierlich heute'!P43))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB heute'!Q43,'Berechnung Ratierlich heute'!Q43)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 2%'!K43-'Berechnung EB 2%'!P43,'Berechnung Ratierlich 2%'!K43-'Berechnung Ratierlich 2%'!P43))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q43,'Berechnung Ratierlich 2%'!Q43)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K43-'Berechnung EB 4%'!P43,'Berechnung Ratierlich 4%'!K43-'Berechnung Ratierlich 4%'!P43))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q43,'Berechnung Ratierlich 4%'!Q43)","v":0}]
[34,{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB heute'!K44-'Berechnung EB heute'!P44,'Berechnung Ratierlich heute'!K44-'Berechnung Ratierlich heute'!P44))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB heute'!Q44,'Berechnung Ratierlich heute'!Q44)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 2%'!K44-'Berechnung EB 2%'!P44,'Berechnung Ratierlich 2%'!K44-'Berechnung Ratierlich 2%'!P44))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q44,'Berechnung Ratierlich 2%'!Q44)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K44-'Berechnung EB 4%'!P44,'Berechnung Ratierlich 4%'!K44-'Berechnung Ratierlich 4%'!P44))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q44,'Berechnung Ratierlich 4%'!Q44)","v":0}]
[35,{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB heute'!K45-'Berechnung EB heute'!P45,'Berechnung Ratierlich heute'!K45-'Berechnung Ratierlich heute'!P45))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB heute'!Q45,'Berechnung Ratierlich heute'!Q45)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 2%'!K45-'Berechnung EB 2%'!P45,'Berechnung Ratierlich 2%'!K45-'Berechnung Ratierlich 2%'!P45))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q45,'Berechnung Ratierlich 2%'!Q45)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K45-'Berechnung EB 4%'!P45,'Berechnung Ratierlich 4%'!K45-'Berechnung Ratierlich 4%'!P45))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q45,'Berechnung Ratierlich 4%'!Q45)","v":0}]
[36,{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB heute'!K46-'Berechnung EB heute'!P46,'Berechnung Ratierlich heute'!K46-'Berechnung Ratierlich heute'!P46))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB heute'!Q46,'Berechnung Ratierlich heute'!Q46)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 2%'!K46-'Berechnung EB 2%'!P46,'Berechnung Ratierlich 2%'!K46-'Berechnung Ratierlich 2%'!P46))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q46,'Berechnung Ratierlich 2%'!Q46)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K46-'Berechnung EB 4%'!P46,'Berechnung Ratierlich 4%'!K46-'Berechnung Ratierlich 4%'!P46))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q46,'Berechnung Ratierlich 4%'!Q46)","v":0}]
[37,{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB heute'!K47-'Berechnung EB heute'!P47,'Berechnung Ratierlich heute'!K47-'Berechnung Ratierlich heute'!P47))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB heute'!Q47,'Berechnung Ratierlich heute'!Q47)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 2%'!K47-'Berechnung EB 2%'!P47,'Berechnung Ratierlich 2%'!K47-'Berechnung Ratierlich 2%'!P47))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q47,'Berechnung Ratierlich 2%'!Q47)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K47-'Berechnung EB 4%'!P47,'Berechnung Ratierlich 4%'!K47-'Berechnung Ratierlich 4%'!P47))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q47,'Berechnung Ratierlich 4%'!Q47)","v":0}]
[38,{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB heute'!K48-'Berechnung EB heute'!P48,'Berechnung Ratierlich heute'!K48-'Berechnung Ratierlich heute'!P48))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB heute'!Q48,'Berechnung Ratierlich heute'!Q48)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 2%'!K48-'Berechnung EB 2%'!P48,'Berechnung Ratierlich 2%'!K48-'Berechnung Ratierlich 2%'!P48))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q48,'Berechnung Ratierlich 2%'!Q48)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K48-'Berechnung EB 4%'!P48,'Berechnung Ratierlich 4%'!K48-'Berechnung Ratierlich 4%'!P48))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q48,'Berechnung Ratierlich 4%'!Q48)","v":0}]
[39,{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB heute'!K49-'Berechnung EB heute'!P49,'Berechnung Ratierlich heute'!K49-'Berechnung Ratierlich heute'!P49))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB heute'!Q49,'Berechnung Ratierlich heute'!Q49)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 2%'!K49-'Berechnung EB 2%'!P49,'Berechnung Ratierlich 2%'!K49-'Berechnung Ratierlich 2%'!P49))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q49,'Berechnung Ratierlich 2%'!Q49)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K49-'Berechnung EB 4%'!P49,'Berechnung Ratierlich 4%'!K49-'Berechnung Ratierlich 4%'!P49))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q49,'Berechnung Ratierlich 4%'!Q49)","v":0}]
[40,{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB heute'!K50-'Berechnung EB heute'!P50,'Berechnung Ratierlich heute'!K50-'Berechnung Ratierlich heute'!P50))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB heute'!Q50,'Berechnung Ratierlich heute'!Q50)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 2%'!K50-'Berechnung EB 2%'!P50,'Berechnung Ratierlich 2%'!K50-'Berechnung Ratierlich 2%'!P50))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q50,'Berechnung Ratierlich 2%'!Q50)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K50-'Berechnung EB 4%'!P50,'Berechnung Ratierlich 4%'!K50-'Berechnung Ratierlich 4%'!P50))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q50,'Berechnung Ratierlich 4%'!Q50)","v":0}]
[41,{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB heute'!K51-'Berechnung EB heute'!P51,'Berechnung Ratierlich heute'!K51-'Berechnung Ratierlich heute'!P51))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB heute'!Q51,'Berechnung Ratierlich heute'!Q51)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 2%'!K51-'Berechnung EB 2%'!P51,'Berechnung Ratierlich 2%'!K51-'Berechnung Ratierlich 2%'!P51))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q51,'Berechnung Ratierlich 2%'!Q51)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K51-'Berechnung EB 4%'!P51,'Berechnung Ratierlich 4%'!K51-'Berechnung Ratierlich 4%'!P51))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q51,'Berechnung Ratierlich 4%'!Q51)","v":0}]
[42,{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB heute'!K52-'Berechnung EB heute'!P52,'Berechnung Ratierlich heute'!K52-'Berechnung Ratierlich heute'!P52))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB heute'!Q52,'Berechnung Ratierlich heute'!Q52)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 2%'!K52-'Berechnung EB 2%'!P52,'Berechnung Ratierlich 2%'!K52-'Berechnung Ratierlich 2%'!P52))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q52,'Berechnung Ratierlich 2%'!Q52)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K52-'Berechnung EB 4%'!P52,'Berechnung Ratierlich 4%'!K52-'Berechnung Ratierlich 4%'!P52))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q52,'Berechnung Ratierlich 4%'!Q52)","v":0}]
[43,{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB heute'!K53-'Berechnung EB heute'!P53,'Berechnung Ratierlich heute'!K53-'Berechnung Ratierlich heute'!P53))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB heute'!Q53,'Berechnung Ratierlich heute'!Q53)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 2%'!K53-'Berechnung EB 2%'!P53,'Berechnung Ratierlich 2%'!K53-'Berechnung Ratierlich 2%'!P53))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q53,'Berechnung Ratierlich 2%'!Q53)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K53-'Berechnung EB 4%'!P53,'Berechnung Ratierlich 4%'!K53-'Berechnung Ratierlich 4%'!P53))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q53,'Berechnung Ratierlich 4%'!Q53)","v":0}]
[44,{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB heute'!K54-'Berechnung EB heute'!P54,'Berechnung Ratierlich heute'!K54-'Berechnung Ratierlich heute'!P54))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB heute'!Q54,'Berechnung Ratierlich heute'!Q54)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 2%'!K54-'Berechnung EB 2%'!P54,'Berechnung Ratierlich 2%'!K54-'Berechnung Ratierlich 2%'!P54))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q54,'Berechnung Ratierlich 2%'!Q54)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K54-'Berechnung EB 4%'!P54,'Berechnung Ratierlich 4%'!K54-'Berechnung Ratierlich 4%'!P54))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q54,'Berechnung Ratierlich 4%'!Q54)","v":0}]
[45,{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB heute'!K55-'Berechnung EB heute'!P55,'Berechnung Ratierlich heute'!K55-'Berechnung Ratierlich heute'!P55))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB heute'!Q55,'Berechnung Ratierlich heute'!Q55)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 2%'!K55-'Berechnung EB 2%'!P55,'Berechnung Ratierlich 2%'!K55-'Berechnung Ratierlich 2%'!P55))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q55,'Berechnung Ratierlich 2%'!Q55)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K55-'Berechnung EB 4%'!P55,'Berechnung Ratierlich 4%'!K55-'Berechnung Ratierlich 4%'!P55))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q55,'Berechnung Ratierlich 4%'!Q55)","v":0}]
[46,{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB heute'!K56-'Berechnung EB heute'!P56,'Berechnung Ratierlich heute'!K56-'Berechnung Ratierlich heute'!P56))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB heute'!Q56,'Berechnung Ratierlich heute'!Q56)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 2%'!K56-'Berechnung EB 2%'!P56,'Berechnung Ratierlich 2%'!K56-'Berechnung Ratierlich 2%'!P56))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q56,'Berechnung Ratierlich 2%'!Q56)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K56-'Berechnung EB 4%'!P56,'Berechnung Ratierlich 4%'!K56-'Berechnung Ratierlich 4%'!P56))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q56,'Berechnung Ratierlich 4%'!Q56)","v":0}]
[47,{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB heute'!K57-'Berechnung EB heute'!P57,'Berechnung Ratierlich heute'!K57-'Berechnung Ratierlich heute'!P57))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB heute'!Q57,'Berechnung Ratierlich heute'!Q57)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 2%'!K57-'Berechnung EB 2%'!P57,'Berechnung Ratierlich 2%'!K57-'Berechnung Ratierlich 2%'!P57))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q57,'Berechnung Ratierlich 2%'!Q57)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K57-'Berechnung EB 4%'!P57,'Berechnung Ratierlich 4%'!K57-'Berechnung Ratierlich 4%'!P57))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q57,'Berechnung Ratierlich 4%'!Q57)","v":0}]
[48,{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB heute'!K58-'Berechnung EB heute'!P58,'Berechnung Ratierlich heute'!K58-'Berechnung Ratierlich heute'!P58))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB heute'!Q58,'Berechnung Ratierlich heute'!Q58)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 2%'!K58-'Berechnung EB 2%'!P58,'Berechnung Ratierlich 2%'!K58-'Berechnung Ratierlich 2%'!P58))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q58,'Berechnung Ratierlich 2%'!Q58)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K58-'Berechnung EB 4%'!P58,'Berechnung Ratierlich 4%'!K58-'Berechnung Ratierlich 4%'!P58))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q58,'Berechnung Ratierlich 4%'!Q58)","v":0}]
[49,{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB heute'!K59-'Berechnung EB heute'!P59,'Berechnung Ratierlich heute'!K59-'Berechnung Ratierlich heute'!P59))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB heute'!Q59,'Berechnung Ratierlich heute'!Q59)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 2%'!K59-'Berechnung EB 2%'!P59,'Berechnung Ratierlich 2%'!K59-'Berechnung Ratierlich 2%'!P59))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q59,'Berechnung Ratierlich 2%'!Q59)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K59-'Berechnung EB 4%'!P59,'Berechnung Ratierlich 4%'!K59-'Berechnung Ratierlich 4%'!P59))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q59,'Berechnung Ratierlich 4%'!Q59)","v":0}]
[50,{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB heute'!K60-'Berechnung EB heute'!P60,'Berechnung Ratierlich heute'!K60-'Berechnung Ratierlich heute'!P60))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB heute'!Q60,'Berechnung Ratierlich heute'!Q60)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 2%'!K60-'Berechnung EB 2%'!P60,'Berechnung Ratierlich 2%'!K60-'Berechnung Ratierlich 2%'!P60))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q60,'Berechnung Ratierlich 2%'!Q60)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K60-'Berechnung EB 4%'!P60,'Berechnung Ratierlich 4%'!K60-'Berechnung Ratierlich 4%'!P60))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q60,'Berechnung Ratierlich 4%'!Q60)","v":0}]
[51,{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB heute'!K61-'Berechnung EB heute'!P61,'Berechnung Ratierlich heute'!K61-'Berechnung Ratierlich heute'!P61))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB heute'!Q61,'Berechnung Ratierlich heute'!Q61)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 2%'!K61-'Berechnung EB 2%'!P61,'Berechnung Ratierlich 2%'!K61-'Berechnung Ratierlich 2%'!P61))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q61,'Berechnung Ratierlich 2%'!Q61)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K61-'Berechnung EB 4%'!P61,'Berechnung Ratierlich 4%'!K61-'Berechnung Ratierlich 4%'!P61))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q61,'Berechnung Ratierlich 4%'!Q61)","v":0}]
[52,{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB heute'!K62-'Berechnung EB heute'!P62,'Berechnung Ratierlich heute'!K62-'Berechnung Ratierlich heute'!P62))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB heute'!Q62,'Berechnung Ratierlich heute'!Q62)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 2%'!K62-'Berechnung EB 2%'!P62,'Berechnung Ratierlich 2%'!K62-'Berechnung Ratierlich 2%'!P62))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q62,'Berechnung Ratierlich 2%'!Q62)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K62-'Berechnung EB 4%'!P62,'Berechnung Ratierlich 4%'!K62-'Berechnung Ratierlich 4%'!P62))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q62,'Berechnung Ratierlich 4%'!Q62)","v":0}]
[53,{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB heute'!K63-'Berechnung EB heute'!P63,'Berechnung Ratierlich heute'!K63-'Berechnung Ratierlich heute'!P63))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB heute'!Q63,'Berechnung Ratierlich heute'!Q63)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 2%'!K63-'Berechnung EB 2%'!P63,'Berechnung Ratierlich 2%'!K63-'Berechnung Ratierlich 2%'!P63))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q63,'Berechnung Ratierlich 2%'!Q63)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K63-'Berechnung EB 4%'!P63,'Berechnung Ratierlich 4%'!K63-'Berechnung Ratierlich 4%'!P63))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q63,'Berechnung Ratierlich 4%'!Q63)","v":0}]
[54,{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB heute'!K64-'Berechnung EB heute'!P64,'Berechnung Ratierlich heute'!K64-'Berechnung Ratierlich heute'!P64))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB heute'!Q64,'Berechnung Ratierlich heute'!Q64)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 2%'!K64-'Berechnung EB 2%'!P64,'Berechnung Ratierlich 2%'!K64-'Berechnung Ratierlich 2%'!P64))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q64,'Berechnung Ratierlich 2%'!Q64)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K64-'Berechnung EB 4%'!P64,'Berechnung Ratierlich 4%'!K64-'Berechnung Ratierlich 4%'!P64))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q64,'Berechnung Ratierlich 4%'!Q64)","v":0}]
[55,{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB heute'!K65-'Berechnung EB heute'!P65,'Berechnung Ratierlich heute'!K65-'Berechnung Ratierlich heute'!P65))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB heute'!Q65,'Berechnung Ratierlich heute'!Q65)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 2%'!K65-'Berechnung EB 2%'!P65,'Berechnung Ratierlich 2%'!K65-'Berechnung Ratierlich 2%'!P65))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q65,'Berechnung Ratierlich 2%'!Q65)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K65-'Berechnung EB 4%'!P65,'Berechnung Ratierlich 4%'!K65-'Berechnung Ratierlich 4%'!P65))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q65,'Berechnung Ratierlich 4%'!Q65)","v":0}]
[56,{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB heute'!K66-'Berechnung EB heute'!P66,'Berechnung Ratierlich heute'!K66-'Berechnung Ratierlich heute'!P66))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB heute'!Q66,'Berechnung Ratierlich heute'!Q66)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 2%'!K66-'Berechnung EB 2%'!P66,'Berechnung Ratierlich 2%'!K66-'Berechnung Ratierlich 2%'!P66))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q66,'Berechnung Ratierlich 2%'!Q66)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K66-'Berechnung EB 4%'!P66,'Berechnung Ratierlich 4%'!K66-'Berechnung Ratierlich 4%'!P66))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q66,'Berechnung Ratierlich 4%'!Q66)","v":0}]
[57,{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB heute'!K67-'Berechnung EB heute'!P67,'Berechnung Ratierlich heute'!K67-'Berechnung Ratierlich heute'!P67))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB heute'!Q67,'Berechnung Ratierlich heute'!Q67)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 2%'!K67-'Berechnung EB 2%'!P67,'Berechnung Ratierlich 2%'!K67-'Berechnung Ratierlich 2%'!P67))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q67,'Berechnung Ratierlich 2%'!Q67)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K67-'Berechnung EB 4%'!P67,'Berechnung Ratierlich 4%'!K67-'Berechnung Ratierlich 4%'!P67))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q67,'Berechnung Ratierlich 4%'!Q67)","v":0}]
[58,{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB heute'!K68-'Berechnung EB heute'!P68,'Berechnung Ratierlich heute'!K68-'Berechnung Ratierlich heute'!P68))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB heute'!Q68,'Berechnung Ratierlich heute'!Q68)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 2%'!K68-'Berechnung EB 2%'!P68,'Berechnung Ratierlich 2%'!K68-'Berechnung Ratierlich 2%'!P68))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q68,'Berechnung Ratierlich 2%'!Q68)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K68-'Berechnung EB 4%'!P68,'Berechnung Ratierlich 4%'!K68-'Berechnung Ratierlich 4%'!P68))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q68,'Berechnung Ratierlich 4%'!Q68)","v":0}]
[59,{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB heute'!K69-'Berechnung EB heute'!P69,'Berechnung Ratierlich heute'!K69-'Berechnung Ratierlich heute'!P69))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB heute'!Q69,'Berechnung Ratierlich heute'!Q69)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 2%'!K69-'Berechnung EB 2%'!P69,'Berechnung Ratierlich 2%'!K69-'Berechnung Ratierlich 2%'!P69))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q69,'Berechnung Ratierlich 2%'!Q69)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K69-'Berechnung EB 4%'!P69,'Berechnung Ratierlich 4%'!K69-'Berechnung Ratierlich 4%'!P69))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q69,'Berechnung Ratierlich 4%'!Q69)","v":0}]
[60,{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB heute'!K70-'Berechnung EB heute'!P70,'Berechnung Ratierlich heute'!K70-'Berechnung Ratierlich heute'!P70))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB heute'!Q70,'Berechnung Ratierlich heute'!Q70)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 2%'!K70-'Berechnung EB 2%'!P70,'Berechnung Ratierlich 2%'!K70-'Berechnung Ratierlich 2%'!P70))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q70,'Berechnung Ratierlich 2%'!Q70)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K70-'Berechnung EB 4%'!P70,'Berechnung Ratierlich 4%'!K70-'Berechnung Ratierlich 4%'!P70))","v":0},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q70,'Berechnung Ratierlich 4%'!Q70)","v":0}]

{"sheet":"Wechsel","index":3,"n_rows":32,"n_cols":9,"rows_kept":32,"cut":false,"hidden":false,"merged":[[5,0,5,1],[6,0,6,1],[7,0,7,1],[3,0,3,4],[10,5,10,7]]}
[]
[]
[]
[{"$f":"IF(Hilfe!B1=YEAR(TODAY()),\"Fondswechseleingaben\",\"Version ist ungültig!\")","v":"Fondswechseleingaben"}]
[]
["Wechselanzahl",null,{"$f":"MIN(Hilfe!B18-1,C8)","v":3},"Ablaufmanagement",{"$f":"C11/C6","v":0.16666666666666666}]
["Jahresabstand",null,{"$f":"ROUNDUP(C8/(C6+1),0)","v":3}]
["Laufzeit",null,{"$f":"Eingabe!C9","v":12}]
[]
["Wechsel im Jahr","Wechselanzahl","Aktienfonds","Mischfonds","Rentenfonds / Vermögens-verwaltung"]
[0,0,{"$f":"Eingabe!C18","v":0.5},{"$f":"Eingabe!E18","v":0.5},{"$f":"1-C11-D11","v":0},null,null,null,{"$f":"IF(A12=A11,0,1)","v":1}]
[{"$f":"IF($C$7*B12>=$C$8,A11,$C$7*B12)","v":3},1,{"$f":"IF($C$6=0,0,MAX(C11-$E$6,0))","v":0.33333333333333337},{"$f":"IF($C$6=0,0,MAX(D11-$E$6,0))","v":0.33333333333333337},{"$f":"1-C12-D12","v":0.33333333333333326},{"$f":"IF(C12+D12+E12=1,IF(A12<A11,\"ACHTUNG!, Wechsel im Jahr muss immer größer oder gleich dem Wechsel des Vorjahres sein!\",\"\"),\"ACHTUNG: Es muss immer 100% investiert werden!\")","v":""},null,null,{"$f":"IF(A13=A12,0,1)","v":1}]
[{"$f":"IF($C$7*B13>=$C$8,A12,$C$7*B13)","v":6},2,0.16666666666666671,0.16666666666666671,0.66666666666666652,{"$f":"IF(C13+D13+E13=1,IF(A13<A12,\"ACHTUNG!, Wechsel im Jahr muss immer größer oder gleich dem Wechsel des Vorjahres sein!\",\"\"),\"ACHTUNG: Es muss immer 100% investiert werden!\")","v":""},null,null,1]
[{"$f":"IF($C$7*B14>=$C$8,A13,$C$7*B14)","v":9},3,5.5511151231257827E-17,5.5511151231257827E-17,1,"",null,null,0]
[{"$f":"IF($C$7*B15>=$C$8,A14,$C$7*B15)","v":9},4,0,0,1,"",null,null,0]
[9,5,0,0,1,"",null,null,0]
[9,6,0,0,1,"",null,null,0]
[9,7,0,0,1,"",null,null,0]
[9,8,0,0,1,"",null,null,0]
[{"$f":"IF($C$7*B20>=$C$8,A19,$C$7*B20)","v":9},9,0,0,1,"",null,null,0]
[9,10,0,0,1,"",null,null,0]
[9,11,0,0,1,"",null,null,0]
[9,12,0,0,1,"",null,null,0]
[9,13,0,0,1,"",null,null,0]
[9,14,0,0,1,"",null,null,0]
[9,15,0,0,1,"",null,null,0]
[9,16,0,0,1,"",null,null,0]
[9,17,0,0,1,"",null,null,0]
[9,18,0,0,1,"",null,null,0]
[9,19,0,0,1,"",null,null,0]
[9,20,0,0,1,"",null,null,{"$f":"IF(C6=0,0,SUM(I11:I30))","v":3}]
[0,21,0,0,0]

{"sheet":"Grafik","index":4,"n_rows":11,"n_cols":3,"rows_kept":11,"cut":false,"hidden":true,"merged":[]}
["Basiszins"]
[{"$f":"'Berechnung Ratierlich heute'!M1","v":0},{"$f":"Eingabe!C39","v":163520.71109151616},{"$f":"B7","v":170957.88400000008}]
[{"$f":"'Berechnung Ratierlich 2%'!M1","v":0.02},{"$f":"Eingabe!C40","v":158085.19864412822},{"$f":"C2","v":170957.88400000008}]
[{"$f":"'Berechnung Ratierlich 4%'!M1","v":0.04},{"$f":"Eingabe!C41","v":152762.22759637932},{"$f":"C3","v":170957.88400000008}]
[null,null,170957.88400000008]
["Abgeltungsteuer",{"$f":"Eingabe!G39","v":167011.58050000004},170957.88400000008]
["Halbeinkünfteverfahren",{"$f":"Eingabe!G40","v":170957.88400000008},170957.88400000008]
[{"$f":"Eingabe!E41","v":"Teilentnahmen (über  20 J.)"},{"$f":"Eingabe!G41","v":170957.96800000011},170957.88400000008]
["Steuerfrei Konzept",{"$f":"Eingabe!G42","v":186376.00000000006},170957.88400000008]
[" "]
["Minimale Achsenbeschriftung",{"$f":"ROUND((MIN(B2:B9)-MIN(B2:B9)/10)/100,0)*100","v":137500}]

{"sheet":"Hilfe","index":5,"n_rows":106,"n_cols":46,"rows_kept":106,"cut":false,"hidden":true,"merged":[[54,2,54,6],[1,45,1,51],[23,2,23,5],[25,2,25,3],[25,4,25,5],[1,37,1,44],[31,2,31,3],[31,4,31,5],[30,2,30,3],[30,4,30,5],[24,4,24,5],[26,2,26,3],[27,2,27,3],[28,2,28,3],[24,2,24,3],[27,4,27,5],[0,8,0,9],[1,23,1,29],[1,30,1,36],[17,2,17,5],[1,9,1,15],[1,16,1,22],[0,12,0,17],[10,3,10,4],[11,3,11,4],[9,3,9,5],[0,3,0,4],[4,9,4,10],[8,11,8,15],[9,11,9,15],[28,4,28,5],[29,2,29,7],[30,6,30,7],[31,6,31,7],[7,0,7,1],[11,0,11,1],[15,2,15,5],[26,4,26,5],[46,3,46,4],[45,6,45,7],[46,1,46,2],[46,6,46,7],[42,2,42,3],[43,1,43,2],[44,1,44,2],[44,3,44,4],[43,3,43,4],[51,6,51,7],[41,0,41,7],[47,1,47,2],[47,6,47,7],[48,6,48,7],[49,6,49,7],[50,6,50,7],[47,3,47,4],[48,3,48,4],[49,3,49,4],[50,3,50,4],[51,3,51,4],[43,6,43,7],[44,6,44,7],[45,1,45,2],[45,3,45,4]]}
["Jahr",2022,null,"Rendite",null,"Tarifgruppe","Einzel",null,"Beitrag p.a.",null,100,null," Zins=ZINS(Laufzeit*12;-Beitrag;0;Ablaufleistung)*12",null,null,null,null,null," Ablauf=ZW(Zins/12; Laufzeit*12;-Beitrag;)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Zins=ZINS(Laufzeit*12;-Beitrag;0;Ablaufleistung)*12"]
[null,null,null,0.03,4,1,"G"]
["Zahlweise",3,null,0.04,{"$f":"(E2+2)/100","v":0.06},{"$f":"IF(F2=1,G1,IF(F2=2,G2,IF(F2=3,G3,IF(F2=4,G4,IF(F2=5,G5,IF(F2=6,G6,G7))))))","v":"Einzel"},"N"]
["monatlich",{"$f":"IF(B3=1,12,IF(B3=2,1,0))","v":0},null,0.05,null,null,"U"]
["jährlich",null,null,0.06,null,null,"V",null,null,"Basiszins"]
["Einmalbeitrag",null,null,7.0000000000000007E-2,null,null,"W",null,null,2018,8.6999999999999994E-3]
[null,null,null,0.08,null,null,"M",null,null,2019,5.1999999999999998E-3]
["Familienstand",null,null,0.09,null,null,null,null,null,2020,6.9999999999999999E-4]
["nicht verheiratet",2,null,null,null,null,null,null,null,2021,0,"(Hinweis: eigentlich: -0,45%)"]
["verheiratet",null,null,"Art der Fondspolice",null,null,null,null,null,2022,0,"(Hinweis: eigentlich: -0,05%)"]
[null,null,null,"Fondspolice für die mittelfristige Anlage",null,2]
["Anlageart",null,null,"Fondspolice für die Altersversorgung"]
["individuell",1]
["gemanagt",{"$f":"B13-1","v":0},null,"Basiszins",0]
[]
["Kosten Helvetia Management",8.3999999999999995E-3,"Mehrkosten Direktanlage bei Management: ",null,null,null,{"$f":"(Eingabe!G11-Hilfe!B16)*B14","v":0}]
[]
["Wechsel",4,"Ausgabe"]
[0,null,null,"Ratierlich","EB","Ausgabe"]
[1,null,{"$f":"\"Basiszins \"&'Berechnung Ratierlich heute'!M1*100&\" %\"","v":"Basiszins 0 %"},{"$f":"'Berechnung Ratierlich heute'!Q6","v":422.52749999999997},{"$f":"'Berechnung EB heute'!Q6","v":163520.71109151616},{"$f":"IF($B$3=3,E20,D20)","v":163520.71109151616}]
[2,null,{"$f":"\"Basiszins \"&'Berechnung Ratierlich 2%'!M1*100&\" %\"","v":"Basiszins 2 %"},{"$f":"'Berechnung Ratierlich 2%'!Q6","v":422.52749999999997},{"$f":"'Berechnung EB 2%'!Q6","v":158085.19864412822},{"$f":"IF($B$3=3,E21,D21)","v":158085.19864412822}]
[3,null,{"$f":"\"Basiszins \"&'Berechnung Ratierlich 4%'!M1*100&\" %\"","v":"Basiszins 4 %"},{"$f":"'Berechnung Ratierlich 4%'!Q6","v":422.52749999999997},{"$f":"'Berechnung EB 4%'!Q6","v":152762.22759637932},152762.22759637932]
[4]
[5,null,"Ablaufleistung FLV"]
[6,null,"Ratierlich Select",null,{"$f":"IF(Eingabe!C31>0,Eingabe!C31,FV(C31/B4,Eingabe!C9*B4,-Eingabe!C10))","v":{"$error":"#DIV/0!"}}]
[7]
[8,null,"EB Select",null,{"$f":"IF(Eingabe!C31>0,Eingabe!C31,Eingabe!C10*(1+E31)^Eingabe!C9)","v":186376.00000000006}]
[9,null,"Ablaufleistung",null,{"$f":"IF(B3=3,E27,IF(F11=1,E26,E25))","v":186376.00000000006}]
[10,null,"Beitragssumme",null,{"$f":"IF(B3=3,Eingabe!C10,Hilfe!B4*Eingabe!C10*Eingabe!C9)","v":100000}]
[11,null,"Rendite FLV"]
[12,null,{"$f":"VLOOKUP(F3,C33:D39,2)","v":3.1436450249406764E-2},null,{"$f":"VLOOKUP(F3,E33:F39,2)","v":5.3252500601474351E-2}]
[13,null,"Rendite Ratierlich",null,"Rendite EB"]
[14,null,{"$f":"G1","v":"Einzel"},{"$f":"'FSX (Einzel)'!I53","v":3.1436450249406764E-2},"Einzel",{"$f":"'FSX (EB, Einzel)'!I53","v":5.3252500601474351E-2}]
[15,null,{"$f":"G2","v":"G"},{"$f":"'FSX (G)'!I53","v":3.9113064282513266E-2},"G",{"$f":"'FSX (EB, G)'!I53","v":5.5204290585266103E-2}]
[16,null,"N",{"$f":"'FSX (N) '!I53","v":3.9893889581144135E-2},"N",{"$f":"'FSX (EB, N)'!I53","v":5.2666752473197187E-2}]
[17,null,"U",{"$f":"'FSX (U)'!I53","v":4.1957605475410317E-2},"U",{"$f":"'FSX (EB, U)'!I53","v":5.476306199878378E-2}]
[18,null,"V",{"$f":"'FSX (V) '!I53","v":4.5013606521350752E-2},"V",{"$f":"'FSX (EB, V)'!I53","v":5.6919736111921582E-2}]
[19,null,"W",{"$f":"'FSX (W)'!I53","v":4.7081020804159809E-2},"W",{"$f":"'FSX (EB, W)'!I53","v":5.9023740801549707E-2}]
[20,null,"M",{"$f":"'FSX (M)'!I53","v":4.9121750881220436E-2},"M",{"$f":"'FSX (EB, M)'!I53","v":6.1142197080390481E-2}]
[]
[]
["Steuerberechnung der Fondspolice"]
["Teilfreistellung",0.15,"Freistellungsauftrag",null,{"$f":"'Berechnung Ratierlich heute'!P6","v":1602}]
["Art","zu versteuern",null,"Nach Teilfreistellung ",null,"Steuer","Ablauf"]
["Abgeltungsteuer",{"$f":"E28-E29","v":86376.000000000058},null,{"$f":"B45*(1-B43)","v":73419.600000000049},null,{"$f":"D45*'Berechnung Ratierlich heute'!M2","v":19364.419500000011},{"$f":"E28-F45","v":167011.58050000004}]
["Halbeinkünfteverfahren",{"$f":"B45","v":86376.000000000058},null,{"$f":"D45","v":73419.600000000049},null,{"$f":"steuer(B9,Eingabe!C8+Hilfe!D46/2)-steuer(B9,Eingabe!C8)","v":15418.115999999995},{"$f":"$E$28-F46","v":170957.88400000008}]
["HEV mit 20 Teilentnahmen",{"$f":"B46","v":86376.000000000058},null,{"$f":"D46","v":73419.600000000049},null,{"$f":"(steuer(B9,Eingabe!C8+Hilfe!D46/(20*2))-steuer(B9,Eingabe!C8))*20","v":15418.031999999948},{"$f":"$E$28-F47","v":170957.96800000011}]
["Steuerfrei Konzept",{"$f":"B47","v":86376.000000000058},null,0,null,0,{"$f":"$E$28-F48","v":186376.00000000006}]
[]
[]
[]
[]
["Laufzeit",1]
[12,{"$f":"B53+11","v":12}]
[13,null,"DAX Werte bis 2018"]
[14,null,"Laufzeit","Min","Mittelwert","Max","Anzahl Perioden"]
[15,null,12,1.0661566447326017E-2,5.7439106935899882E-2,0.12464875304130613,602]
[16,null,13,1.1417348913176945E-2,5.7610690758724777E-2,0.1230823515214331,590]
[17,null,14,1.0122697426292451E-2,5.7855661102952025E-2,0.12098401277418216,578]
[18,null,15,9.0283536608991525E-3,5.8450681657287631E-2,0.11641458853265951,566]
[19,null,16,1.0302497511491223E-2,5.9304482811784395E-2,0.11232857916721893,554]
[20,null,17,1.181881560338096E-2,6.0162318682374857E-2,0.11258098667728098,542]
[21,null,18,1.1033498860095725E-2,6.1030989239705936E-2,0.11255495315676046,530]
[22,null,19,1.1282003636983069E-2,6.1908582687005914E-2,0.11467162427412292,518]
[23,null,20,1.1716713955294394E-2,6.2731605274596008E-2,0.11549003480719308,506]
[24,null,21,1.1964196472696425E-2,6.3621138764988136E-2,0.11572650549583886,494]
[25,null,22,1.1092807331060882E-2,6.4675575243752392E-2,0.11489311338332596,482]
[26,null,23,1.0644747975614897E-2,6.5870349499043065E-2,0.11293478601211858,470]
[27,null,24,1.4042962889079818E-2,6.7144346791710455E-2,0.1108562459108334,458]
[28,null,25,1.8632204017882167E-2,6.8379581497945263E-2,0.10890217461790995,446]
[29,null,26,2.6691187303115649E-2,6.9501543101361793E-2,0.10679558563059101,434]
[30,null,27,3.9263158053349484E-2,7.0320001405672405E-2,0.10509812077396401,422]
[31,null,28,4.7098126387715725E-2,7.0869759788648387E-2,0.10365544172157032,410]
[32,null,29,4.83484802683527E-2,7.1302389997794507E-2,0.10195611012365842,398]
[33,null,30,5.1566589583357636E-2,7.166459794169143E-2,9.958851867898813E-2,386]
[34,null,31,5.4414268052191295E-2,7.191128550796988E-2,9.7562800715693176E-2,374]
[35,null,32,5.3152715032958264E-2,7.2156981275258714E-2,9.5589400769788502E-2,362]
[36,null,33,5.2330881361393196E-2,7.2465360057682726E-2,9.3262528463848401E-2,350]
[37,null,34,5.3494955272384695E-2,7.2790940866619622E-2,9.109330902655062E-2,338]
[38,null,35,5.4827428689146904E-2,7.3066702949998688E-2,8.9484330681309732E-2,326]
[39,null,36,5.4273989767256503E-2,7.3381331423619536E-2,8.8313922863288707E-2,314]
[40,null,37,5.5948277416103795E-2,7.3712138423503423E-2,8.670591443713746E-2,302]
[41,null,38,6.0496764289310653E-2,7.3935716510545951E-2,8.5000989947853281E-2,290]
[42,null,39,6.6765989913457419E-2,7.3905247534053115E-2,8.3439763043030593E-2,278]
[43,null,40,6.7480328504256767E-2,7.359318656533799E-2,8.2210257858372354E-2,266]
[44,null,41,6.6801881070514602E-2,7.2990028312728994E-2,8.0618318819494078E-2,254]
[45,null,42,6.5861228158215865E-2,7.2112611808989688E-2,7.8953096910396967E-2,242]
[46,null,43,6.4923189416606367E-2,7.1134350828169282E-2,7.6911671183653316E-2,230]
[47,null,44,6.4256432397956836E-2,7.0256714601657624E-2,7.5237888863715546E-2,218]
[48,null,45,6.3384215141250311E-2,6.9548722168907215E-2,7.5175661565411361E-2,206]
[49,null,46,6.2296701080489417E-2,6.9056352235824237E-2,7.4619919331163465E-2,194]
[50,null,47,6.1610382955836922E-2,6.8814395228106756E-2,7.3953539154081899E-2,182]
[51,null,48,6.319017543271202E-2,6.8593797223486005E-2,7.3322659432184897E-2,170]
[52,null,49,6.3690500381869269E-2,6.8183357513505294E-2,7.2540754111505484E-2,158]
[53,null,50,6.3015229520767491E-2,6.7752675873666013E-2,7.180926821675862E-2,146]
[54,null,51,6.2555641439965989E-2,6.7357062791891825E-2,7.1227569657017209E-2,134]
[55,null,52,6.1723809534443147E-2,6.6994774677754762E-2,7.0582012373322789E-2,122]
[56,null,53,6.0919875424809089E-2,6.6808312331773881E-2,7.0018949825619139E-2,110]
[57,null,54,6.0562548669864394E-2,6.6890820348464858E-2,6.9357202437447224E-2,98]
[58,null,55,6.2422463798288495E-2,6.6970882093384795E-2,6.8778680325110905E-2,86]
[59,null,56,6.380301590545398E-2,6.6874377095166082E-2,6.8381200149622248E-2,74]
[60,null,57,6.4159464189452675E-2,6.6699765937169364E-2,6.7767909890470518E-2,62]
[null,null,58,6.5307640557062355E-2,6.644608485169963E-2,6.7100082178680159E-2,50]
[null,null,59,6.5710070773027013E-2,6.5948654912210941E-2,6.65881778542112E-2,38]
[null,null,60,6.4960280963716324E-2,6.5310603100397699E-2,6.6028008999371085E-2,26]
[null,null,{"$f":"B54","v":12},{"$f":"VLOOKUP(C106,C57:G105,2,FALSE)","v":1.0661566447326017E-2},{"$f":"VLOOKUP(C106,C57:G105,3,FALSE)","v":5.7439106935899882E-2},{"$f":"VLOOKUP(C106,C57:G105,4,FALSE)","v":0.12464875304130613},{"$f":"VLOOKUP(C106,C57:G105,5,FALSE)","v":602}]

{"sheet":"FSX (Einzel)","index":6,"n_rows":53,"n_cols":16,"rows_kept":53,"cut":false,"hidden":true,"merged":[]}
["Laufzeit","FSX Einzeltarif Vertragsguthaben in EUR, Beitrag: 100€ monatlich, keine Dynamik, Alter: 0 Jahre",null,null,null,null,null,null,null,null,"Stand 13.02.2018"]
[null,0.03,0.04,0.05,0.06,7.0000000000000007E-2,0.08,0.09,null,0.03,0.04,0.05,0.06,7.0000000000000007E-2,0.08,0.09]
[12,14576,15474,16436,17465,18566,19747,21011,null,{"$f":"RATE($A$3*12,-100,0,B3)*12","v":2.0348515124277338E-3},{"$f":"RATE($A3*12,-100,0,C3)*12","v":1.1935326867766235E-2},2.1739995689374465E-2,3.1436450249406764E-2,4.1030724762083401E-2,5.0548751745432996E-2,5.9971201930705507E-2]
[13,16096,17176,18340,19595,20948,22407,23980,null,{"$f":"RATE($A4*12,-100,0,B4)*12","v":4.8220611409578425E-3},{"$f":"RATE($A4*12,-100,0,C4)*12","v":1.4676490207289065E-2},{"$f":"RATE($A4*12,-100,0,D4)*12","v":2.4430948531146666E-2},{"$f":"RATE($A4*12,-100,0,E4)*12","v":3.4090657622772962E-2},{"$f":"RATE($A4*12,-100,0,F4)*12","v":4.3656473460796499E-2},{"$f":"RATE($A4*12,-100,0,G4)*12","v":5.3132459312063909E-2},{"$f":"RATE($A4*12,-100,0,H4)*12","v":6.2518704896730198E-2}]
[14,17512,18785,20166,21665,23293,25060,26980,null,5.9254248379793026E-3,1.5768818269418783E-2,2.5510406769805125E-2,3.5156815757117481E-2,4.4714414030636196E-2,5.4178536926056745E-2,6.3561005622301034E-2]
[15,18967,20454,22079,23854,25795,27918,30238,null,6.9573756010718312E-3,1.6794010302363317E-2,2.6533641108242717E-2,3.6172464502513865E-2,4.5721909248898747E-2,5.5184551898907919E-2,6.4553192846001625E-2]
[16,20544,22271,24168,26255,28555,31086,33872,null,8.4098446675813284E-3,1.8214144713789522E-2,2.7908148235215903E-2,3.7507520928013079E-2,4.7028022624258432E-2,5.6455321711177536E-2,6.5793067969580996E-2]
[17,22162,24150,26349,28788,31489,34484,37806,null,9.6654223465215232E-3,1.9430282043978009E-2,2.9089533985560773E-2,3.8668012658561804E-2,4.8149702589493318E-2,5.7546598076217981E-2,6.686104128667765E-2]
[18,23646,25904,28422,31228,34360,37857,41765,null,9.9572813963215885E-3,1.9715260057323044E-2,2.9379861042469445E-2,3.8942809558723299E-2,4.8418398716283909E-2,5.7808242434349302E-2,6.711939001617917E-2]
[19,25339,27906,30787,34020,37657,41741,46336,null,1.0976735729379765E-2,2.0703641169560798E-2,3.0335683167745649E-2,3.9869162849508595E-2,4.9324918835261529E-2,5.8683734094963746E-2,6.7963124353516979E-2]
[20,26881,29762,33019,36703,40870,45588,50934,null,1.1180308657015631E-2,2.0897517703278447E-2,3.0524539359950358E-2,4.0061929671763349E-2,4.9506561384120115E-2,5.8865380240169768E-2,6.8143314657081025E-2]
[21,28651,31892,35582,39782,44567,50022,56278,null,1.2024351299996966E-2,2.1713206636690532E-2,3.1316042581969038E-2,4.0824747513177141E-2,5.0244397854256564E-2,5.9577742766747654E-2,6.8874079183249171E-2]
[22,30471,34104,38264,43033,48505,54811,62065,null,1.2793118411598662E-2,2.2461954373188237E-2,3.2035583724837828E-2,4.1519235730080387E-2,5.0916088361570966E-2,6.02600050203062E-2,6.9527495792113148E-2]
[23,32336,36389,41062,46457,52702,59944,68324,null,1.3479691557647862E-2,2.3124602072304455E-2,3.2676215288194525E-2,4.213994311801697E-2,5.1533038750165724E-2,6.0863984277659586E-2,7.0106932993843851E-2]
[24,34256,38761,43992,50071,57183,65462,75114,null,1.4116766717954742E-2,2.3737385552543865E-2,3.3268258397170278E-2,4.2708831734786949E-2,5.2111069415084962E-2,6.1418671767868943E-2,7.0641780355861342E-2]
[25,35954,40905,46695,53493,61484,70849,81849,null,1.4124113095265563E-2,2.3738632460941322E-2,3.326594198216231E-2,4.2731127956261494E-2,5.2132544996777504E-2,6.1434123262304255E-2,7.0652545320780524E-2]
[26,37959,43428,49864,57501,66509,77145,89729,null,1.467428239292785E-2,2.4270155107041995E-2,3.377435863973656E-2,4.3249124825847945E-2,5.2624153745178634E-2,6.1903499498695475E-2,7.1100800486392807E-2]
[27,40012,46035,53192,61719,71848,83897,98254,null,1.5171076608089109E-2,2.4749544350129264E-2,3.4261468951850026E-2,4.371441603675813E-2,5.3068153921493721E-2,6.2329253796914397E-2,7.1507039369219927E-2]
[28,42123,48740,56683,66175,77534,91151,107521,null,1.5635603325410904E-2,2.5198512794246102E-2,3.4723316677031831E-2,4.4149559184857759E-2,5.3480816912527984E-2,6.2724956972329451E-2,7.1899186877652899E-2]
[29,43956,51153,59856,70316,82930,98158,116660,null,1.5578493928987861E-2,2.5146049552462316E-2,3.4677452504667659E-2,4.4096433512243155E-2,5.3424760411046913E-2,6.2662936388318199E-2,7.1857813089802436E-2]
[30,46163,54053,63628,75222,89300,106457,127432,null,1.5994850242286932E-2,2.5571246538529407E-2,3.5078009093762359E-2,4.4477419222625429E-2,5.378454202281005E-2,6.3021024543522097E-2,7.2201767256849098E-2]
[31,48421,57049,67562,80389,96064,115369,139100,null,1.6373088347659975E-2,2.5957364881872343E-2,3.5442798971780057E-2,4.482669669123987E-2,5.4111767978428343E-2,6.335431211555434E-2,7.2521245022149558E-2]
[32,50751,60159,71680,85840,103286,124949,151722,null,1.6740360992159177E-2,2.6322764481663916E-2,3.5787223705291617E-2,4.5153299778636455E-2,5.4429307484157405E-2,6.3668881351397852E-2,7.2813578525565803E-2]
[33,53154,63373,75976,91576,110989,135209,165370,null,1.7095152820852992E-2,2.6656919451447943E-2,3.6103012178224862E-2,4.5451441224585554E-2,5.4733397975922742E-2,6.3953118561782388E-2,7.3080286084490548E-2]
[34,55628,66709,80474,97632,119198,146229,180163,null,1.7433538323239177E-2,2.6974580978876943E-2,3.6403355317679492E-2,4.5734175161823903E-2,5.5021828630876998E-2,6.4220424769282969E-2,7.3332895920704855E-2]
[35,57707,69594,84465,103166,126831,156712,194511,null,1.7335925847239045E-2,2.6866273551181222E-2,3.6286182817961553E-2,4.562275360211844E-2,5.4909062457611679E-2,6.4104505162467781E-2,7.3213799512030636E-2]
[36,60286,73138,89322,109870,136007,169262,211694,null,1.7639221167609801E-2,2.7154125368395364E-2,3.6555321697104605E-2,4.5894346245486224E-2,5.5161886504442273E-2,6.4341406848865551E-2,7.3444467113133918E-2]
[37,62929,76795,94386,116919,145759,182705,230313,null,1.7920845955509183E-2,2.7416328555801773E-2,3.680298701933532E-2,4.6141553085465109E-2,5.5396372164467883E-2,6.4558209201288574E-2,7.3663231018602227E-2]
[38,65651,80595,99691,124372,156139,197141,250486,null,1.8192611208743516E-2,2.767053041805257E-2,3.7042332964837811E-2,4.6380871157017917E-2,5.5618387064365303E-2,6.4764293283316399E-2,7.3870570630482899E-2]
[39,67889,83824,104363,131072,165712,210822,269952,null,1.8073024513414099E-2,2.7542751965526718E-2,3.6920398969451103E-2,4.6252971041011795E-2,5.5486333730704052E-2,6.4638771283124813E-2,7.3747245898072994E-2]
[40,70878,88063,110428,139670,177864,228109,294368,null,1.8416627606674021E-2,2.7875052780176754E-2,3.726185049624571E-2,4.6582867180321175E-2,5.5801245189050566E-2,6.4959874717678862E-2,7.4056867715642447E-2]
[41,74106,92683,117099,149206,191477,247649,322316,null,1.8830027175554091E-2,2.8285670663005739E-2,3.7688882691983262E-2,4.7005375152740156E-2,5.6220533763652276E-2,6.5392960909928757E-2,7.4498663504696153E-2]
[42,77429,97486,124104,159314,206075,268762,352849,null,1.9216237347739772E-2,2.8669946385853982E-2,3.8088601224113422E-2,4.7400981361534623E-2,5.6618916434680276E-2,6.5798958047682765E-2,7.4917230821344383E-2]
[43,80849,102500,131459,170029,221773,291576,386164,null,1.9577296270879653E-2,2.9038064716382775E-2,3.8463208068339361E-2,4.7772194532226753E-2,5.7004512105588948E-2,6.6180384148597962E-2,7.5310719539008572E-2]
[44,84370,107743,139180,181384,238575,316316,422509,null,1.9915984073108531E-2,2.9393980851823813E-2,3.8814490546170193E-2,4.8120441181707725E-2,5.7366575390667446E-2,6.6548222966373471E-2,7.5680836858483869E-2]
[45,87995,113195,147288,193422,256563,343129,462167,null,2.0234209668958929E-2,2.9728229834465717E-2,3.9145104003210071E-2,4.8448507107770211E-2,5.7707648913828374E-2,6.690144754948163E-2,7.6030024521536343E-2]
[46,91727,118866,155801,206225,275821,372117,505439,null,{"$f":"RATE($A37*12,-100,0,B37)*12","v":2.0533641181880825E-2},3.0043122051473151E-2,3.9456425873638692E-2,4.8764464340094044E-2,5.8029461092794755E-2,6.7234868746949367E-2,7.6359891599090526E-2]
[47,95567,124763,164739,219861,296435,403453,552649,null,2.081497284813677E-2,3.0339705266495352E-2,3.9749964516637148E-2,4.9071598157656798E-2,5.8333154162865726E-2,6.7549794961859255E-2,7.667167052370312E-2]
[48,99522,130897,174125,234325,318638,437333,604164,null,2.1081084798231241E-2,3.0619957472703525E-2,4.0027452886112425E-2,4.9362221407153045E-2,5.8632933391258607E-2,6.7848050638930665E-2,7.6967163829104485E-2]
[49,103636,137276,183980,249663,342445,473959,660368,null,2.1346808695606699E-2,3.0884757351367621E-2,4.0289860890271499E-2,4.9637057526065391E-2,5.8919148150491485E-2,6.8130610155189286E-2,7.7247221953744699E-2]
[50,107881,143903,194326,265927,367940,513549,721686,null,2.1600629917955694E-2,3.1133764010070113E-2,4.053809873548446E-2,4.9897211327423245E-2,5.9190197828102871E-2,6.8398397695009633E-2,7.7512925433456781E-2]
[51,112254,150801,205233,283178,395250,556354,788597,null,2.1841176656835819E-2,3.1371020944483172E-2,4.0779831165902641E-2,5.0144287820346731E-2,5.944771768821161E-2,6.8653037049453469E-2,7.7765770228741746E-2]
[52,116757,157974,216750,301472,424499,602627,861599,null,2.2068891761630537E-2,3.1595933385409662E-2,4.1017634967319444E-2,5.037884673298279E-2,5.9692328219528086E-2,6.8895091895936747E-2,7.8006282607386498E-2]
[53,121396,165435,228849,321034,455829,652655,941255,null,2.2285271449096027E-2,3.1809755844124238E-2,4.1243610469465258E-2,5.0615441990974064E-2,5.9925188562909626E-2,6.9125677720201784E-2,7.8235544773858745E-2]
[54,126172,173193,241558,341788,489381,706733,1028160,null,2.2490334670052202E-2,3.2012816604177319E-2,4.1458415100186358E-2,5.0840426915612108E-2,6.0146726400649414E-2,6.9345225218609807E-2,7.8454037615167616E-2]
[55,131091,181260,254897,363806,525292,765188,1122968,null,2.2685340780791249E-2,3.2205891469675868E-2,4.1661676902671002E-2,5.1054555058404505E-2,6.0356745622440831E-2,6.9554460622231973E-2,7.8662369090014519E-2]
[56,136158,189650,268922,387172,563783,828394,1226430,null,2.2871127662183841E-2,3.2389908258864904E-2,4.1856676872722307E-2,5.1259019034907455E-2,6.0558468915241109E-2,6.9754636512216223E-2,7.8861824923048607E-2]
[57,141377,198376,283656,411966,605009,896724,1339315,null,2.3048207225419053E-2,3.2565467147441809E-2,4.204276230936857E-2,5.1454279550895467E-2,6.0751147281583692E-2,6.9945968303325251E-2,7.9052588029267373E-2]
[58,146751,207526,299131,438269,649162,970590,1462477,null,2.321684293059021E-2,3.2742685851396711E-2,4.2220178475121259E-2,5.1640573899444445E-2,6.0935271798257085E-2,7.0128935010281002E-2,7.923513970445685E-2]
[59,152285,217073,315532,466179,696451,1050442,1596854,null,2.3377660400842683E-2,3.2915287393988038E-2,4.2401057646696612E-2,5.1818794083804187E-2,6.1111420725704142E-2,7.0304091669462235E-2,7.9410022257757465E-2]
[60,157983,227004,332780,495786,747093,1136749,1743445,null,2.3531027569654805E-2,3.3079990535057405E-2,4.2574837817242396E-2,5.1989051984498255E-2,6.1279914352359112E-2,7.047161056239773E-2,7.9577432536021703E-2]
[null,null,null,null,null,null,null,null,"Rendite"]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J53:P53)","v":3.1436450249406764E-2},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!J2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,10),0)","v":0},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!K2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,11),0)","v":0},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!L2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,12),0)","v":0},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!M2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,13),0)","v":3.1436450249406764E-2},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!N2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,14),0)","v":0},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!O2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,15),0)","v":0},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!P2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,16),0)","v":0}]

{"sheet":"FSX (G)","index":7,"n_rows":53,"n_cols":16,"rows_kept":53,"cut":false,"hidden":true,"merged":[]}
["Laufzeit","FSX Kollektivtarif G Vertragsguthaben in EUR, Beitrag: 100€ monatlich, keine Dynamik, Alter: 0 Jahre, offene Version",null,null,null,null,null,null,null,null,"Stand 13.02.2018"]
[null,0.03,0.04,0.05,0.06,7.0000000000000007E-2,0.08,0.09,null,0.03,0.04,0.05,0.06,7.0000000000000007E-2,0.08,0.09]
[12,15293,16239,17254,18339,19502,20748,22084,null,{"$f":"RATE($A$3*12,-100,0,B3)*12","v":1.0001495168021927E-2},{"$f":"RATE($A3*12,-100,0,C3)*12","v":1.9793957073405474E-2},2.9509154284090684E-2,3.9113064282513266E-2,4.8634459814358051E-2,5.8070285270589717E-2,6.7429704244635957E-2]
[13,16886,18024,19252,20577,22005,23545,25206,null,{"$f":"RATE($A4*12,-100,0,B4)*12","v":1.2111752268011032E-2},2.1863870741003925E-2,3.1531132075607413E-2,4.1113308140900293E-2,5.0600766567813066E-2,6.0001564077043504E-2,6.931862725816923E-2]
[14,18377,19719,21177,22762,24482,26348,28375,null,1.2711382512206985E-2,2.2454144044832553E-2,3.2112639683074311E-2,4.1692466085825115E-2,5.1177291500292481E-2,6.0566633239743248E-2,6.9874289324925246E-2]
[15,19909,21479,23195,25071,27123,29366,31824,null,1.3300431488821027E-2,2.3048469389064311E-2,3.2703983447801691E-2,4.2269287178373777E-2,5.1749644899650477E-2,6.1139425992957325E-2,7.0462578936336728E-2]
[16,21567,23389,25395,27603,30034,32713,35662,null,1.434120112652907E-2,2.4049954900991731E-2,3.3673562942943221E-2,4.3208489965932781E-2,5.2657006200615343E-2,6.2027461346124593E-2,7.1309665383940873E-2]
[17,23267,25367,27695,30274,33131,36303,39822,null,1.52271033750369E-2,2.4908928106078667E-2,3.4507847747485519E-2,4.4015665070567069E-2,5.3431782287029876E-2,6.2776113883769954E-2,7.2040324998257549E-2]
[18,25016,27421,30102,33095,36436,40167,44333,null,1.6014449893390206E-2,2.5674165328171905E-2,3.5240929994913704E-2,4.4726189090221254E-2,5.4126920095135728E-2,6.3445643664262627E-2,7.2680518203316571E-2]
[19,26810,29546,32617,36068,39947,44310,49216,null,1.6698441777963806E-2,2.6333855426860925E-2,3.5878312848786106E-2,4.5339629956483413E-2,5.4717390858416565E-2,6.4015665277963887E-2,7.3230442505114665E-2]
[20,28656,31752,35253,39213,43692,48769,54540,null,1.7316919450254552E-2,2.6929407954261818E-2,3.6457770010998931E-2,4.5900122859006513E-2,5.5253191299042964E-2,6.4534234202600946E-2,7.3764331205268596E-2]
[21,30548,34036,38005,42525,47677,53572,60309,null,1.7856633049356238E-2,2.7453985638469611E-2,3.6962407107939466E-2,4.6384750176623794E-2,5.572502515408008E-2,6.5013321535870722E-2,7.4232595042930338E-2]
[22,32496,36407,40887,46025,51936,58747,66572,null,1.835430162485973E-2,2.7933358283890628E-2,3.7422567919862787E-2,4.6827539887238194E-2,5.6170632930140338E-2,6.5458484277990073E-2,7.4658990956284491E-2]
[23,34492,38858,43898,49718,56481,64302,73357,null,1.8791641558823416E-2,2.8352071070990033E-2,3.7831303379660522E-2,4.7225020398775151E-2,5.6582229504360759E-2,6.5849739145837347E-2,7.5035181548746263E-2]
[24,36546,41409,47053,53639,61326,70279,80724,null,1.919706523338064E-2,2.8751494918899761E-2,3.8210701763661592E-2,4.7615746616192806E-2,5.6957427726136323E-2,6.6209155747874476E-2,7.538242203280468E-2]
[25,38652,44043,50347,57775,66486,76701,88698,null,1.9559047775991208E-2,2.9097677721456612E-2,3.8547207171883487E-2,4.7965610725618335E-2,5.7295977494321318E-2,6.6532738941017494E-2,7.5686174131868469E-2]
[26,40821,46779,53826,62158,71990,83609,97359,null,1.9900733604285889E-2,2.9423193576637727E-2,3.8896413889829083E-2,4.8301319265647374E-2,5.7610196194452706E-2,6.6831097411312212E-2,7.5971640637998397E-2]
[27,43041,49612,57454,66769,77841,91028,106775,null,2.0201512386971134E-2,2.9717759085884518E-2,3.9201381723156424E-2,4.8591775182120905E-2,5.7887168110248209E-2,6.7099415645292662E-2,7.6244711514390315E-2]
[28,45330,52573,61262,71648,84088,99005,117008,null,2.0491747462178772E-2,3.0018473659618041E-2,3.9493359219916375E-2,4.8867279311316965E-2,5.8150880823027315E-2,6.734691799429042E-2,7.6503709132968889E-2]
[29,47674,55641,65240,76795,90733,107609,128110,null,2.0750070173292612E-2,3.0292791960761511E-2,3.9755740155018912E-2,4.9117201080323927E-2,5.8386901006664757E-2,6.7589200480907649E-2,7.6741644029810402E-2]
[30,50087,58833,69407,82233,97821,116896,140157,null,2.099622754749092E-2,3.05568995132059E-2,4.000166477732349E-2,4.9350202813954303E-2,5.8609536639186333E-2,6.7828253149118375E-2,7.6961659706293303E-2]
[31,52583,62131,73761,87966,105390,126850,153202,null,2.1244188448494111E-2,3.0790192353243987E-2,4.0224531056271509E-2,4.9560503321614463E-2,5.882379555768516E-2,6.8035729897618538E-2,7.7157075006178633E-2]
[32,55154,65562,78330,94037,113494,137583,167391,null,2.1481083243891141E-2,3.1016263234140654E-2,4.0440191180886036E-2,4.9765370516427543E-2,5.9038881149667724E-2,6.8238296027437001E-2,7.7348663692617614E-2]
[33,57794,69109,83093,100428,122109,149099,182746,null,2.1699720528067852E-2,3.1218190232752477E-2,4.0629553400797963E-2,4.9946235175392276E-2,5.9229541746589807E-2,6.8418122485974439E-2,7.7516829163674486E-2]
[34,60509,72798,88093,107239,131306,161490,199431,null,2.1905651297213943E-2,3.1414333269539158E-2,4.0815280490525421E-2,5.0142463294573739E-2,5.9412369247834211E-2,6.8587720644438757E-2,7.767943851800517E-2]
[35,63291,76611,93315,114424,141103,174811,217583,null,2.2091787420303866E-2,3.1589586535276673E-2,4.0983560963967235E-2,5.0321433451278166E-2,5.9581065651243964E-2,6.8745089540723919E-2,7.7840522357011693E-2]
[36,66164,80579,98784,122021,151543,189143,237323,null,2.2277111767939034E-2,3.1762216855517195E-2,4.1143366981881625E-2,5.0491333895043608E-2,5.973818595265383E-2,6.8893856404634024E-2,7.7997968029451387E-2]
[37,69100,84682,104528,130027,162655,204543,258721,null,2.2439518375872824E-2,3.1917671920994116E-2,4.1302087638484711E-2,5.0644172423528908E-2,5.9881538155491992E-2,6.9030849915864834E-2,7.814124447608517E-2]
[38,72129,88947,110583,138518,174537,221228,281957,null,2.2600291005107947E-2,3.2069086588939387E-2,4.1467605616155312E-2,5.079783506441532E-2,6.0024985179126189E-2,6.9180958279774218E-2,7.8277355915202254E-2]
[39,75234,93357,116896,147448,187148,239129,307180,null,2.2747101967284647E-2,3.220569169381432E-2,4.161368242922249E-2,5.0931325123595272E-2,6.0148613786614437E-2,6.9314078251915281E-2,7.8405717208941253E-2]
[40,78522,98073,123710,157177,201003,258945,335443,null,2.2939865943988221E-2,3.2395286920026169E-2,4.1817237354559209E-2,5.1129207938284016E-2,6.0341316666644496E-2,6.9516556059638857E-2,7.8618384195010854E-2]
[41,82019,103163,131090,167808,216388,281014,367218,null,2.3180306789145053E-2,3.2648976984289077E-2,4.2077605442263188E-2,5.1389168492630671E-2,6.0619748885098412E-2,6.9793857798197481E-2,7.8911583328512586E-2]
[42,85619,108478,138838,179076,232856,304883,401885,null,2.3404909058979188E-2,3.2894271255269877E-2,4.2320943434240671E-2,5.1632424531307834E-2,6.0880314107862848E-2,7.0056383123902749E-2,7.918654443497776E-2]
[43,89325,114005,146974,191021,250488,330817,439712,null,2.3615073966362105E-2,3.3123780554758758E-2,4.2549179790162622E-2,5.1860786716275878E-2,6.1125237230191615E-2,7.0316834147990503E-2,7.9445204771868366E-2]
[44,93140,119752,155516,203706,269360,358847,480978,null,2.3812011743468055E-2,3.3338746423276416E-2,4.2763279952153975E-2,5.2079223319745349E-2,6.1355064403551179E-2,7.056128557008895E-2,7.9688344155784019E-2]
[45,97067,125729,164484,217235,289563,389153,526005,null,2.3996772895000962E-2,3.3540776211054821E-2,4.2964389952069505E-2,5.229709646051213E-2,6.1571501542494828E-2,7.079194868678694E-2,7.9917807895066501E-2]
[46,101122,131946,173902,231584,311271,421917,575137,null,{"$f":"RATE($A37*12,-100,0,B37)*12","v":2.4175022073723781E-2},3.3731147695134051E-2,4.3154118933303669E-2,5.2502576351625266E-2,6.1783573402904031E-2,7.1009714552516284E-2,8.0134741992754957E-2]
[47,105336,138410,183789,246800,334597,457335,628739,null,2.435621840526421E-2,3.3910139217278881E-2,4.3332726817379791E-2,5.2696301437017631E-2,6.1991126991314108E-2,7.1215382736516092E-2,8.0339695877274561E-2]
[48,109678,145133,194172,262939,359583,495629,687230,null,2.4527593610400196E-2,3.4079174945919735E-2,4.3501700885061854E-2,5.2879620001500011E-2,6.2187601479268148E-2,7.1410300424901138E-2,8.0534103147960251E-2]
[49,114149,152126,205116,280054,386343,537025,751044,null,2.4689019938335978E-2,3.4239150237477617E-2,4.3667787952352301E-2,5.305299577353384E-2,{"$f":"RATE($A40*12,-100,0,F40)*12","v":6.2373520482129588E-2},7.1594870973769736E-2,8.0718303721340798E-2]
[50,118753,159396,216671,298202,415003,581773,820666,null,{"$f":"RATE($A41*12,-100,0,B41)*12","v":2.4841324712191484E-2},3.4389976246279916E-2,4.3833561648363981E-2,5.3216983721834615E-2,6.2549682313717436E-2,7.1769811910825348E-2,8.0893079986115071E-2]
[51,123495,166958,228811,317583,445702,630154,896638,null,2.4985481741060474E-2,3.4533104457820187E-2,4.3990861163169116E-2,5.3384456252119808E-2,6.2717054902014638E-2,7.1936233554414614E-2,8.1059501731089098E-2]
[52,128380,174822,241563,338172,478582,682455,979524,null,2.5122302561053717E-2,3.466878282089246E-2,4.4139979084648416E-2,5.354562675923695E-2,6.2876085689902037E-2,7.2094422925271406E-2,8.1217747905614548E-2]
[53,133410,183000,254960,360019,513799,738999,1069966,null,2.5251763817127633E-2,3.4797535400110019E-2,4.4281739476239007E-2,5.3698921199804656E-2,6.3027413199524873E-2,7.224514085811666E-2,8.1368685361750209E-2]
[54,138591,191505,269032,383198,551516,800124,1168637,null,2.5374773318602831E-2,3.4919918478384347E-2,4.4416381757622414E-2,5.3844683546172827E-2,6.317142202752718E-2,7.2388697936950214E-2,8.1512472102123854E-2]
[55,143927,200348,283813,407788,591907,866194,1276281,null,2.54916636848481E-2,3.5036077267847222E-2,4.4544400488159878E-2,5.3983294012904755E-2,6.3308468502779866E-2,7.2525382974277242E-2,8.1649510660508809E-2]
[56,149422,209650,299343,433885,635177,937635,1393754,null,2.5602728223115052E-2,3.516051185774384E-2,4.4666620005942057E-2,5.4115824985699869E-2,6.3439613393386385E-2,7.2656313244863394E-2,8.1780912725295932E-2]
[57,155083,219330,315803,461575,681522,1014868,1521926,null,2.5708778505497153E-2,3.5279269727664909E-2,4.4794941745526021E-2,5.4242314498042947E-2,6.3564895443335739E-2,7.278147650386374E-2,8.1906598495289626E-2]
[58,160912,229399,333113,490953,731157,1098357,1661767,null,2.5809607466339698E-2,3.5392212721479889E-2,4.4918233328870363E-2,5.4363041397365142E-2,6.3684575521472969E-2,7.2901122437173879E-2,8.2026868191518804E-2]
[59,166914,239876,351305,522122,784281,1188610,1814335,null,2.5905565830994248E-2,3.5500090706486069E-2,4.5035942999023318E-2,5.4478380023465472E-2,6.3798018399877227E-2,7.3015623865581206E-2,8.2142008442684683E-2]
[60,173096,250775,370423,555189,841207,1286167,1980780,null,2.5997261202260376E-2,3.5602965429427695E-2,4.5148363214485648E-2,5.4588579787911595E-2,6.3907458306340259E-2,7.3125166006381942E-2,8.2252250132009125E-2]
[null,null,null,null,null,null,null,null,"Rendite"]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J53:P53)","v":3.9113064282513266E-2},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!J2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,10),0)","v":0},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!K2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,11),0)","v":0},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!L2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,12),0)","v":0},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!M2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,13),0)","v":3.9113064282513266E-2},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!N2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,14),0)","v":0},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!O2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,15),0)","v":0},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!P2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,16),0)","v":0}]

{"sheet":"FSX (N) ","index":8,"n_rows":53,"n_cols":16,"rows_kept":53,"cut":false,"hidden":true,"merged":[]}
["Laufzeit","FSX Sondertarif N Vertragsguthaben in EUR, Beitrag: 100€ monatlich, keine Dynamik, Alter: 0 Jahre",null,null,null,null,null,null,null,null,"Stand 13.02.2018"]
[null,0.03,0.04,0.05,0.06,7.0000000000000007E-2,0.08,0.09,null,0.03,0.04,0.05,0.06,7.0000000000000007E-2,0.08,0.09]
[12,15289,16264,17309,18431,19634,20922,22307,null,{"$f":"RATE($A$3*12,-100,0,B3)*12","v":9.9584203129309511E-3},{"$f":"RATE($A3*12,-100,0,C3)*12","v":2.0042608685204955E-2},3.0014437474442084E-2,3.9893889581144135E-2,4.9669579968415478E-2,5.933127496379751E-2,6.8923269379226826E-2]
[13,16735,17898,19154,20510,21975,23556,25265,null,{"$f":"RATE($A4*12,-100,0,B4)*12","v":1.0753415868527624E-2},2.0824002112094512E-2,3.0789095815396985E-2,4.0647830852744343E-2,5.0409507874001697E-2,6.0065927278738579E-2,6.9635500093220032E-2]
[14,18209,19581,21072,22693,24456,26373,28459,null,1.1426573530194802E-2,2.1492487999736534E-2,3.1445922571333634E-2,4.1293248215905388E-2,5.1040208830241809E-2,6.068676526478483E-2,7.0242197353852384E-2]
[15,19712,21313,23065,24984,27087,29388,31909,null,1.2006814378604385E-2,2.2062041682041619E-2,3.2004935443319282E-2,4.18459604344101E-2,5.1591142043492466E-2,6.1227083175544539E-2,7.0769056829800947E-2]
[16,21244,23096,25139,27390,29872,32613,35635,null,1.2508824017852836E-2,2.255585350014842E-2,3.2500365328471024E-2,4.2331261615365656E-2,5.2057442398596651E-2,6.1694908072493282E-2,7.1228977896453577E-2]
[17,22807,24932,27293,29914,32828,36065,39660,null,1.2954551295293864E-2,2.2990227148693813E-2,3.2925219090598021E-2,4.2750811347723419E-2,5.2481806980862689E-2,6.2110341834176998E-2,7.1635988791257557E-2]
[18,24399,26824,29534,32567,35960,39758,44008,null,1.3341344185688234E-2,2.3380787022014911E-2,3.330667101158246E-2,4.3132764486836853E-2,5.2854116298748907E-2,6.247675645408219E-2,7.1998472750739145E-2]
[19,26023,28772,31865,35351,39280,43707,48701,null,1.368951792168583E-2,2.3727882244524295E-2,3.3649373098884258E-2,4.3469423547939007E-2,5.3186753753515552E-2,6.2798459847934154E-2,7.2316128182324732E-2]
[20,27679,30778,34290,38275,42800,47937,53791,null,1.400231393846507E-2,2.4039373743190214E-2,3.3959885880224187E-2,4.3774076279254455E-2,5.3487053775057705E-2,6.3095629059468999E-2,7.2634022646195812E-2]
[21,29367,32841,36811,41346,46529,52473,59297,null,1.4282889959888783E-2,2.4313105881837029E-2,3.4238290000771721E-2,4.4050894473663248E-2,5.3754079715762682E-2,6.3378045582304685E-2,7.2928207357578947E-2]
[22,31087,34969,39431,44570,50487,57345,65252,null,1.4534221295033841E-2,2.4570594672162611E-2,3.4487605590333557E-2,4.430097489953664E-2,5.400447282828609E-2,6.3655932779239657E-2,7.3199673345237068E-2]
[23,32842,37159,42158,47952,54707,62562,71685,null,1.4766611316935657E-2,2.4801985020672591E-2,3.4719616464190826E-2,4.4523844866158631E-2,5.4264517438920967E-2,6.3908870170511167E-2,7.344331361723512E-2]
[24,34632,39415,44993,51517,59183,68151,78642,null,1.4980438607860337E-2,2.5015213578503299E-2,3.4930381605381901E-2,4.4747461750780877E-2,5.4501617060838829E-2,6.4142506487411599E-2,7.3669426973272861E-2]
[25,36457,41738,47943,55279,63934,74128,86162,null,1.5176378679062675E-2,2.521057828348152E-2,3.5126637383464845E-2,4.4974397038095359E-2,5.4722183993594783E-2,6.4349709802269242E-2,7.3876951368904292E-2]
[26,38318,44129,51017,59232,68971,80535,94284,null,1.5357170407379906E-2,2.5388648029039604E-2,3.5315462569554507E-2,4.5183219034990396E-2,5.4922364503640658E-2,6.4545870842926095E-2,7.4063837022895249E-2]
[27,40215,46595,54233,63383,74312,87396,103076,null,1.5523267936473226E-2,2.5558761481272653E-2,3.5511975411303395E-2,4.5373314872431944E-2,5.5105396983296237E-2,6.4726893917672043E-2,7.4243808705276471E-2]
[28,42150,49134,57580,67745,79984,94745,112628,null,1.5678442122426584E-2,2.5715516243670994E-2,3.5694216722575341E-2,4.5549719717565183E-2,5.5279561420407401E-2,6.4895475109640985E-2,7.4433449162086662E-2]
[29,44124,51764,61065,72328,85997,102624,122949,null,1.582406768835622E-2,2.5879273181841071E-2,3.5865269354915637E-2,4.5713243132969539E-2,5.5438488692570717E-2,6.5056580221038454E-2,7.4604991703515366E-2]
[30,46136,54483,64691,77148,92381,111108,134117,null,1.5958578443568079E-2,2.6041871080399504E-2,3.6023710020861036E-2,4.5868624677075899E-2,5.5589460435753815E-2,6.5227443036194668E-2,7.4766753891412935E-2]
[31,48186,57285,68466,82214,99153,120188,146199,null,1.6082270281010953E-2,2.6193482148753514E-2,3.6172690835129293E-2,4.6014237631436368E-2,5.5729885311459448E-2,6.5382056379133024E-2,7.4918585720735606E-2]
[32,50282,60171,72388,87531,106375,129918,159268,null,1.6204718801753157E-2,2.6333761609648156E-2,3.63070694057544E-2,4.6146548821921471E-2,5.587851038608195E-2,6.5526892371718604E-2,7.5060763674558897E-2]
[33,52441,63151,76478,93120,114047,140356,173379,null,1.6342464777013298E-2,2.6470203958819306E-2,3.643884189063136E-2,4.6271658708851249E-2,5.6020477007017913E-2,6.5666530487924646E-2,7.5187549581163748E-2]
[34,54645,66217,80731,98994,122201,151534,188662,null,1.6472675303972052E-2,2.659412640407427E-2,3.6560276356434301E-2,4.6389656467008343E-2,5.6157567268711794E-2,6.579532240004389E-2,7.5311642063083675E-2]
[35,56890,69378,85161,105211,130847,163511,205218,null,1.6591400101466751E-2,2.6711665647076312E-2,3.6676664539780399E-2,4.6519954596890442E-2,5.6283000176783865E-2,6.5916121174989378E-2,7.5433440373458477E-2]
[36,59183,72636,89771,111755,140033,176339,223191,null,1.6705277996841211E-2,2.6822655416858701E-2,3.6786003230470897E-2,4.6645624115536466E-2,5.6403636866702342E-2,6.6028419870613031E-2,7.5559355654136823E-2]
[37,61525,75997,94563,118638,149782,190089,242649,null,1.6814533772746922E-2,2.6929472929534772E-2,3.6886395029608027E-2,4.6764904742900418E-2,5.6516682127390062E-2,6.6135244640117233E-2,7.5679422495979948E-2]
[38,63911,79458,99559,125875,160123,204853,263716,null,1.6914889348985773E-2,2.7028725351863792E-2,3.6985208125186603E-2,4.6877395762904853E-2,5.6621434720913279E-2,6.6241753790807475E-2,7.5794134369572053E-2]
[39,66345,83022,104798,133478,171111,220761,286462,null,1.7009490885087575E-2,2.7121154406123116E-2,3.7094337241694295E-2,4.6981777382164566E-2,5.6723003030373934E-2,6.6356728114293634E-2,7.5895815027271843E-2]
[40,68832,86701,110261,141485,182767,237793,311181,null,1.7101452875043166E-2,2.7211792318335638E-2,3.720048989579728E-2,4.70841801672503E-2,5.6817423452442749E-2,6.6461753625229616E-2,7.6004135359100014E-2]
[41,71538,90705,116227,150254,195602,256668,338834,null,1.7291908789258095E-2,2.7394819021891566E-2,3.7395000117926798E-2,4.7268817384368014E-2,5.699246256590141E-2,6.6645084905596397E-2,7.6196520942551527E-2]
[42,74326,94867,122486,159537,209387,277029,368930,null,1.7482517368935503E-2,2.7577857140446159E-2,3.7587892967398256E-2,4.7452052039001949E-2,5.7178928739319249E-2,6.6827359413368426E-2,7.6385500345859822E-2]
[43,77182,99172,129026,169329,224106,298922,401608,null,1.7663776418353681E-2,2.7751887691565627E-2,3.7771069793851558E-2,4.7625981185921699E-2,5.7361225543414315E-2,6.7000064199327164E-2,7.6564556164597578E-2]
[44,80107,103662,135858,179654,239782,322602,437077,null,1.7836012380283379E-2,2.7931150975388459E-2,3.7944787084907339E-2,4.7790510679898299E-2,5.7533630995689866E-2,6.717773530476201E-2,7.6733514495989835E-2]
[45,83103,108322,142995,190543,256480,348090,475587,null,1.800002648938942E-2,2.8106561186660294E-2,3.8109721046617702E-2,4.7946698440692867E-2,5.7697240073952216E-2,6.7347702402689114E-2,7.6893909415190559E-2]
[46,86172,113144,150452,202047,274269,375509,517399,null,{"$f":"RATE($A37*12,-100,0,B37)*12","v":1.8156504777017739E-2},2.8273460043691426E-2,3.8266808697381686E-2,4.8098390647353259E-2,5.7852944989931959E-2,6.750917843176911E-2,7.7046353198882409E-2]
[47,89314,118133,158242,214268,293214,404999,562785,null,1.8305199320344405E-2,2.8432244120586779E-2,3.8416288977110254E-2,4.825561811723332E-2,5.8000618391431981E-2,6.7662291849803297E-2,7.7190823517601898E-2]
[48,92535,123297,166382,227167,313490,436727,612066,null,1.844834162317717E-2,2.8584086505767586E-2,3.8559092944398507E-2,4.840573762723277E-2,5.8150288971541758E-2,6.7808340985966373E-2,7.73286103592353E-2]
[49,95833,128639,174886,240777,335161,470852,665560,null,1.8584738603956607E-2,2.8728600369944256E-2,3.8695324373759277E-2,4.8548614800410513E-2,{"$f":"RATE($A40*12,-100,0,F40)*12","v":5.8298594284492383E-2},6.7947127436016941E-2,7.7459471774323579E-2]
[50,99211,134167,183768,255136,358253,507555,723632,null,{"$f":"RATE($A41*12,-100,0,B41)*12","v":1.8715249460769922E-2},2.8866736832933865E-2,3.8825025014155565E-2,4.8684599820543753E-2,5.8439688217044344E-2,6.8079151896826784E-2,7.7584074907948913E-2]
[51,102709,139888,193050,270291,382867,547044,786688,null,1.8852830474816375E-2,2.8999012580693203E-2,3.8949442386742694E-2,4.8814768992746629E-2,5.8574621851810171E-2,6.8205518421866132E-2,7.7703304944813839E-2]
[52,106307,145807,202770,286280,409096,589516,855135,null,1.8988848103369666E-2,2.9125408135215539E-2,3.9071764842112292E-2,4.8938866462407887E-2,5.8703284508482445E-2,6.8325918892222351E-2,7.7816864378646947E-2]
[53,109994,151932,213008,303181,437051,635207,929453,null,1.9119075282122137E-2,2.9246521435057855E-2,3.9199888339787547E-2,4.9060176451000748E-2,5.8826384955527382E-2,6.8441173954545409E-2,7.7925640499391519E-2]
[54,113772,158270,223708,321138,466840,684350,1010126,null,1.9243807515061981E-2,2.9362632176341837E-2,3.9322365407888048E-2,4.9186320660171867E-2,5.8943950060286271E-2,6.8551189719201058E-2,7.8029442477838745E-2]
[55,117643,164827,234890,340103,498581,737205,1097697,null,1.9363310350107882E-2,2.947378426815642E-2,3.9439445574554748E-2,4.9307648749381407E-2,5.9056212048745158E-2,6.8656275682902779E-2,7.8128584978447629E-2]
[56,121610,171613,246581,360129,532417,794073,1192788,null,1.9478073557509828E-2,2.9580678088892663E-2,3.9552035009576304E-2,4.9424155400226294E-2,5.9164199265703855E-2,6.8757356821207746E-2,7.8223985457586936E-2]
[57,125676,178635,258801,381272,568476,855245,1296023,null,1.958851211051383E-2,2.9683387795117939E-2,3.9660051261371961E-2,4.9535885195755927E-2,5.9267697913664444E-2,6.8854266163065836E-2,7.8315451321024826E-2]
[58,129842,185900,271572,403591,606902,921042,1408094,null,1.9694528437535701E-2,2.9781967648848592E-2,3.9763571458300756E-2,4.9642911532639056E-2,5.9366889556806815E-2,6.8947127941987013E-2,7.8403124846160951E-2]
[59,134110,193416,284920,427153,647850,991812,1529752,null,1.9796276488245522E-2,2.9876595298176798E-2,3.9862959170314571E-2,4.97456003906315E-2,5.9462012387318235E-2,6.9036143486792906E-2,7.8487155085131891E-2]
[60,138483,201201,298869,452025,691481,1067928,1661807,null,1.9894101511813967E-2,2.9968701361907601E-2,3.9958275402135826E-2,4.9844082641651175E-2,5.9553154316104105E-2,6.912148060373316E-2,7.8567630854841225E-2]
[null,null,null,null,null,null,null,null,"Rendite"]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J53:P53)","v":3.9893889581144135E-2},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!J2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,10),0)","v":0},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!K2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,11),0)","v":0},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!L2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,12),0)","v":0},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!M2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,13),0)","v":3.9893889581144135E-2},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!N2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,14),0)","v":0},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!O2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,15),0)","v":0},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!P2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,16),0)","v":0}]

{"sheet":"FSX (U)","index":9,"n_rows":53,"n_cols":16,"rows_kept":53,"cut":false,"hidden":true,"merged":[]}
["Laufzeit","FSX Sondertarif U Vertragsguthaben in EUR, Beitrag: 100€ monatlich, keine Dynamik, Alter: 0 Jahre, offene Version",null,null,null,null,null,null,null,null,"Stand 13.02.2018"]
[null,0.03,0.04,0.05,0.06,7.0000000000000007E-2,0.08,0.09,null,0.03,0.04,0.05,0.06,7.0000000000000007E-2,0.08,0.09]
[12,15481,16473,17536,18677,19900,21211,22617,null,{"$f":"RATE($A$3*12,-100,0,B3)*12","v":1.2009520569718721E-2},{"$f":"RATE($A3*12,-100,0,C3)*12","v":2.2102123115489074E-2},3.2078258300076032E-2,4.1957605475410317E-2,5.1729076419418443E-2,6.1396957658353082E-2,7.0969036261801538E-2]
[13,16965,18149,19428,20809,22300,23911,25651,null,{"$f":"RATE($A4*12,-100,0,B4)*12","v":1.2816091583574843E-2},2.2886232076649637E-2,3.2851697490824387E-2,4.2710377121927309E-2,5.2464200976025513E-2,6.2123240745035301E-2,7.1686324907716245E-2]
[14,18480,19877,21399,23052,24850,26806,28934,null,1.3491530813831542E-2,2.3544553787043766E-2,3.3508468424726136E-2,4.3353765814178206E-2,5.309821862724777E-2,6.2745335090677229E-2,7.2297849508036124E-2]
[15,20028,21661,23450,25410,27556,29908,32487,null,1.4073793142172806E-2,2.4118744789297878E-2,3.4060805546157043E-2,4.3901318108147888E-2,5.3635780256287173E-2,6.327571985283853E-2,7.282700847332732E-2]
[16,21609,23502,25589,27891,30433,33235,36331,null,1.4576840340563325E-2,2.4619761413974262E-2,3.4552667000076906E-2,4.4381182775399618E-2,5.411675070259879E-2,6.3743359633568697E-2,7.3285542301648868E-2]
[17,23222,25400,27817,30503,33488,36803,40489,null,1.50073763389772E-2,2.5052760370666064E-2,3.4982402925689805E-2,4.4810504377319149E-2,5.4537375818305082E-2,6.4157584127072564E-2,7.3684391345989753E-2]
[18,24873,27360,30140,33250,36732,40629,44992,null,1.5402588544936906E-2,2.5442777442780312E-2,3.5368687830244681E-2,4.5187949625083892E-2,5.4908136199217375E-2,6.4525753510509015E-2,7.4045219581310717E-2]
[19,26559,29380,32559,36141,40176,44731,49865,null,1.5751363718384686E-2,2.5782349297396985E-2,3.5708711855103249E-2,4.552744943182982E-2,5.5235692881694609E-2,6.4853660702529972E-2,7.436648315567787E-2]
[20,28282,31466,35081,39180,43838,49130,55166,null,1.606559195904271E-2,2.6092630725363972E-2,3.6017953048269803E-2,4.582639784466358E-2,5.5538074753622345E-2,6.514926312157468E-2,7.4694931706126677E-2]
[21,30041,33620,37707,42381,47727,53867,60906,null,1.6344681325953341E-2,2.6376711339808321E-2,3.6292646499259326E-2,4.6104002389110957E-2,5.5809553190741157E-2,6.5445427339761372E-2,7.4989974177740309E-2]
[22,31839,35842,40446,45748,51870,58953,67122,null,1.6600180092418253E-2,2.6632528248051651E-2,3.654755397838165E-2,4.6354166059502551E-2,5.6073565666443476E-2,6.5719004906594491E-2,7.5256998394380353E-2]
[23,33676,38135,43300,49291,56285,64408,73856,null,1.6832816266750622E-2,2.6865825134770014E-2,3.67794550976214E-2,4.6582793271966252E-2,5.6330502078778391E-2,6.5965951952960677E-2,7.5502025996250915E-2]
[24,35554,40500,46275,53041,60979,70267,81145,null,1.7048056760092661E-2,2.7077052259726248E-2,3.6993137719759497E-2,4.6821638410541752E-2,5.6566835892175704E-2,6.6197710430483087E-2,7.5722529235788011E-2]
[25,37472,42940,49373,56990,65967,76554,89042,null,1.7243910219146126E-2,2.7270390314800514E-2,3.7186185158140192E-2,4.7042073779721097E-2,5.6782230229482644E-2,6.6410359537048172E-2,7.5926946445861343E-2]
[26,39431,45461,52621,61149,71270,83298,97597,null,1.7423117406359732E-2,2.7453504390468099E-2,3.7389161340999975E-2,4.7246541034110412E-2,5.6981542779052083E-2,6.6604421936458658E-2,7.6116382189845483E-2]
[27,41434,48062,56014,65531,76910,90536,106899,null,1.7591224507909654E-2,2.7621908339322279E-2,3.758423827002224E-2,4.7438368276823649E-2,5.7168067527809077E-2,6.6784576202883944E-2,7.6310395548767035E-2]
[28,43481,50754,59556,70143,82905,98298,116996,null,1.7747675890120211E-2,2.7787889269317884E-2,3.7768903768017718E-2,4.761439400670886E-2,5.7340517010542658E-2,6.6948675924005746E-2,7.6498159517602651E-2]
[29,45573,53547,63246,75002,89276,106670,127929,null,1.7893678578852358E-2,2.7958481129804535E-2,3.793681160038917E-2,4.7780163110613449E-2,5.7499543461108943E-2,6.7122691597446618E-2,7.6668388543666963E-2]
[30,47709,56437,67098,80116,96046,115670,139779,null,1.8027673409913958E-2,2.8123522177375911E-2,3.8096609800518766E-2,4.7932899382648969E-2,5.764628291126369E-2,6.728997353093813E-2,7.6827485699820036E-2]
[31,49894,59418,71109,85500,103267,125338,152624,null,1.8155872969534803E-2,2.8274032089062619E-2,3.8241009139957732E-2,4.8075021450298766E-2,5.7795300479216334E-2,6.7447773746728917E-2,7.6976760449924256E-2]
[32,52147,62501,75298,91173,110976,135710,166536,null,1.8298161187301674E-2,2.8418841321477852E-2,3.8380587446389169E-2,4.8210188306131677E-2,5.7948170253298417E-2,6.7592046273392936E-2,7.7113826702156191E-2]
[33,54456,65679,79667,97144,119177,146849,181627,null,1.8437077945548344E-2,2.8549687268187858E-2,3.8511616030473671E-2,4.8335547480055932E-2,5.8091757888687784E-2,6.7727990517942011E-2,7.7245733618243551E-2]
[34,56813,68960,84217,103457,127893,158808,197981,null,1.8563619726259764E-2,2.8672013340271779E-2,3.8630933180995988E-2,4.8464934312296835E-2,5.8223864728647143E-2,6.7855215153087928E-2,7.7369104414317685E-2]
[35,59224,72354,88969,110130,137176,171655,215785,null,1.8683579349692551E-2,2.8791144537871009E-2,3.874704319147107E-2,4.8596264720942528E-2,5.8351990112576843E-2,6.7976370247678483E-2,7.750016103442052E-2]
[36,61692,75856,93916,117162,147039,185434,235081,null,1.8798876380907614E-2,2.8901420345839184E-2,3.885212565086224E-2,4.872045802305823E-2,5.846923013123094E-2,6.8086963995121347E-2,7.7622074130210911E-2]
[37,64214,79477,99085,124573,157528,200246,256039,null,1.8906426975083476E-2,2.900813213282586E-2,3.8955920249155146E-2,4.8838279080850297E-2,5.8579321052937672E-2,6.819477477758408E-2,7.7742453387511706E-2]
[38,66792,83210,104513,132384,168700,216241,278753,null,1.9007536087106883E-2,2.9105410496320351E-2,3.9069190460085196E-2,4.8950347347459962E-2,5.8686905432643058E-2,6.8312466707015587E-2,7.7854309748746284E-2]
[39,69428,87072,110188,140609,180573,233419,303383,null,1.9103253394575213E-2,2.9201036978991034E-2,3.9180624986528703E-2,4.9054896601192131E-2,5.87862405051102E-2,6.8422826369139156E-2,7.7959998290393656E-2]
[40,72123,91058,116106,149280,193206,251897,330249,null,1.919380476771413E-2,2.9290485577848753E-2,3.928474727242668E-2,4.9155210565764856E-2,5.8881043107146015E-2,6.8530679794939986E-2,7.8076645772539657E-2]
[41,75058,95400,122576,158790,207183,272372,360250,null,1.9383350243585028E-2,2.9472304796843589E-2,3.9477254873986949E-2,4.9338214255478262E-2,5.9064429178877033E-2,6.8712218313540852E-2,7.8266961154808912E-2]
[42,78086,99922,129377,168876,222201,294500,392965,null,1.9572186629967309E-2,2.965420428942285E-2,3.9668292830213184E-2,4.9519682358409207E-2,5.9254746610659589E-2,6.8892549468927727E-2,7.8453928002842468E-2]
[43,81195,104656,136497,179536,238231,318460,428557,null,1.9752239968308251E-2,2.9844588029622372E-2,3.9849541937290317E-2,4.9691863765769034E-2,5.9435008618610188E-2,6.9075666256449175E-2,7.8631017490916943E-2]
[44,84385,109568,143949,190800,255336,344319,467267,null,1.9923070203314741E-2,3.0026640456075997E-2,4.00212172506757E-2,4.9854939930766243E-2,5.9605281669057313E-2,6.9252484419947163E-2,7.8798153703428686E-2]
[45,87659,114661,151751,202720,273594,372192,509378,null,2.0085745265294937E-2,3.0199688305371841E-2,4.0184603617974414E-2,5.0012492956574353E-2,5.9767025635727514E-2,6.9420224566497518E-2,7.895669997659556E-2]
[46,91020,119943,159918,215410,293084,402238,555192,null,{"$f":"RATE($A37*12,-100,0,B37)*12","v":2.0241149841209529E-2},3.036475592895254E-2,4.0339955529697338E-2,5.0176068564576938E-2,5.9920965251596278E-2,6.9579690421520082E-2,7.9107433811832523E-2]
[47,94468,125418,168467,228826,313973,434618,605023,null,2.0388845552485622E-2,3.0521527960252353E-2,4.0487811064268603E-2,5.0331396423146019E-2,6.0075689924541931E-2,6.9730877953055256E-2,7.9250338189885E-2]
[48,98009,131096,177418,243013,336349,469524,659238,null,2.0530751749655234E-2,3.0671351808871684E-2,4.062906164786876E-2,5.0479492572221188E-2,6.0229410717278879E-2,6.9875035801378133E-2,7.9386604243682268E-2]
[49,101664,136983,186788,258012,360241,507144,718207,null,2.0673576234260419E-2,3.0814293240721193E-2,4.07637986902036E-2,5.0620440329335603E-2,{"$f":"RATE($A40*12,-100,0,F40)*12","v":6.0375577223965637E-2},7.001211544687827E-2,7.9516063182924979E-2]
[50,105445,143086,196595,273869,385751,547687,782348,null,{"$f":"RATE($A41*12,-100,0,B41)*12","v":2.0819560089736823E-2},3.095064229935247E-2,4.0892191788598528E-2,5.0754670057056472E-2,6.0514655679966098E-2,7.0142503021344296E-2,7.9639232389468656E-2]
[51,109329,149414,206923,290639,412997,591394,852135,null,2.0959623647735744E-2,3.1081053355308929E-2,4.1023801328363793E-2,5.0883205987279016E-2,6.0647682324351818E-2,7.0267275927603137E-2,7.9757155437666483E-2]
[52,113316,155976,217782,308432,442088,638495,928041,null,2.1093298542405513E-2,3.1206029342829011E-2,4.1155513861839112E-2,5.1011533650546378E-2,6.0774467497101289E-2,7.0386079739549856E-2,7.9869484878120442E-2]
[53,117411,162779,229157,327346,473157,689270,1010622,null,2.1221615446963105E-2,3.1325584472534376E-2,4.1281721045341647E-2,5.1142225426732718E-2,6.0895863688281204E-2,7.0499916793560019E-2,7.9977068426997575E-2]
[54,121615,169833,241068,347353,506329,743988,1100441,null,2.1344385141553297E-2,3.1440247915877899E-2,4.1402223759596131E-2,5.1267110835739663E-2,6.1011710153778487E-2,7.0608489373600036E-2,8.0079659460880706E-2]
[55,125932,177145,253541,368514,541747,802959,1198136,null,2.1462214844344782E-2,3.1549935841482413E-2,4.151746187392226E-2,5.1386398739504152E-2,6.112239306631774E-2,7.0712255927987744E-2,8.0177659938024184E-2]
[56,130365,184728,266608,390904,579577,866534,1304435,null,2.157537905479117E-2,3.1655491713083121E-2,4.1628300940062521E-2,5.150098451018164E-2,6.1228818045504937E-2,7.081206965984474E-2,8.0272017097374276E-2]
[57,134917,192590,280294,414591,619974,935058,1420069,null,2.1684115336302309E-2,3.1756842148255929E-2,4.1734668402028982E-2,5.161092128821982E-2,6.1330851278159404E-2,7.090777557892948E-2,8.0362484208327672E-2]
[58,139590,200749,294626,439646,663108,1008911,1545852,null,2.1788424619867509E-2,3.1855255482421421E-2,4.1836616350962662E-2,5.1716244283681823E-2,6.1428599002903012E-2,7.0999492962677366E-2,8.0449205008281371E-2]
[59,144388,209304,309726,466148,709166,1088507,1682671,null,2.1888714815832988E-2,3.1961842126144349E-2,4.1941719119308891E-2,5.1817224437308851E-2,6.1522364469885391E-2,7.1087448204418396E-2,8.0532352382353178E-2]
[60,149314,218177,325609,494180,758341,1174285,1831481,null,2.1985142563345415E-2,3.2064147008800614E-2,4.2047450244938417E-2,5.1914086161728962E-2,6.1612222681063436E-2,7.117172074565449E-2,8.0611985210309933E-2]
[null,null,null,null,null,null,null,null,"Rendite"]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J53:P53)","v":4.1957605475410317E-2},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!J2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,10),0)","v":0},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!K2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,11),0)","v":0},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!L2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,12),0)","v":0},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!M2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,13),0)","v":4.1957605475410317E-2},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!N2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,14),0)","v":0},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!O2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,15),0)","v":0},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!P2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,16),0)","v":0}]

{"sheet":"FSX (V) ","index":10,"n_rows":53,"n_cols":16,"rows_kept":53,"cut":false,"hidden":true,"merged":[]}
["Laufzeit","FSX Sondertarif V Vertragsguthaben in EUR, Beitrag: 100€ monatlich, keine Dynamik, Alter: 0 Jahre, offene Version",null,null,null,null,null,null,null,null,"Stand 13.02.2018"]
[null,0.03,0.04,0.05,0.06,7.0000000000000007E-2,0.08,0.09,null,0.03,0.04,0.05,0.06,7.0000000000000007E-2,0.08,0.09]
[12,15781,16795,17882,19049,20302,21644,23084,null,{"$f":"RATE($A$3*12,-100,0,B3)*12","v":1.5148647869042011E-2},{"$f":"RATE($A3*12,-100,0,C3)*12","v":2.5209808151130275E-2},3.5158948369687956E-2,4.5013606521350752E-2,5.4776637643103671E-2,6.4427025221060114E-2,7.3986228845935004E-2]
[13,17311,18525,19835,21251,22779,24432,26216,null,{"$f":"RATE($A4*12,-100,0,B4)*12","v":1.5851227271001876E-2},2.5907471478710357E-2,3.5847767343953854E-2,4.5691576153647981E-2,5.5424995266644655E-2,6.5074810053033089E-2,7.4620620522355768E-2]
[14,18878,20314,21874,23571,25417,27427,29612,null,1.6453643500692196E-2,2.6503149629565716E-2,3.6433965858488147E-2,4.6262086495580557E-2,5.5989399816622244E-2,6.5626974704301039E-2,7.5161465503932184E-2]
[15,20483,22163,24002,26015,28224,30641,33293,null,1.6976508232305284E-2,2.7011848977803718E-2,3.6934706602860301E-2,4.6746995676297337E-2,5.6474401456039658E-2,6.6090201217716527E-2,7.562340621911981E-2]
[16,22126,24073,26222,28594,31211,34098,37283,null,1.7429554722185214E-2,2.7446228131919222E-2,3.7363352185921107E-2,4.7181086267986699E-2,5.6896053977427592E-2,6.6508972142634223E-2,7.6022442347073615E-2]
[17,23807,26050,28542,31312,34390,37809,41613,null,1.7821563390051219E-2,2.7837982381261346E-2,3.7749265312746833E-2,4.7559946137044076E-2,5.7267195671523691E-2,6.6868995944895107E-2,7.6382289532767059E-2]
[18,25527,28094,30965,34177,37774,41799,46309,null,1.8164420985985148E-2,2.8184173527180518E-2,3.8093352936573441E-2,4.7894804082414019E-2,5.7597910350488828E-2,6.7195694503196887E-2,7.6702027027644129E-2]
[19,27290,30208,33494,37198,41372,46085,51408,null,1.8478060751667989E-2,2.8494606601698287E-2,3.8397536438433182E-2,4.8195404103933998E-2,5.7885133121626769E-2,6.748549260793639E-2,7.699795887506089E-2]
[20,29095,32393,36135,40382,45206,50694,56959,null,1.8759103495738338E-2,2.8770539548626718E-2,3.8671648670232338E-2,4.8463424804181018E-2,5.8152481666099348E-2,6.775239890717133E-2,7.7292413785313693E-2]
[21,30941,34650,38889,43738,49288,55668,62984,null,1.9006550407678638E-2,2.90138689958063E-2,3.8911270518760963E-2,4.8704185840498501E-2,5.8395744717656628E-2,6.802343098733607E-2,7.7559298478436414E-2]
[22,32833,36987,41769,47279,53652,61020,69523,null,1.9236456333391092E-2,2.924243597600636E-2,3.9137873334336333E-2,4.8927680429749029E-2,5.8643294504992179E-2,6.8274453420143849E-2,7.7801643557591449E-2]
[23,34768,39404,44777,51019,58307,66770,76613,null,1.9440765572698474E-2,2.9451535490082531E-2,3.9345564360526324E-2,4.9140991385854996E-2,5.8878029223004509E-2,6.8498147699353931E-2,7.8016426393237651E-2]
[24,36752,41904,47918,54983,63266,72956,84310,null,1.9633967814917459E-2,2.9643989502988605E-2,3.9535519598730098E-2,4.9361833398248033E-2,5.909339618504407E-2,6.8706232018529559E-2,7.8215239996054065E-2]
[25,38783,44486,51207,59166,68541,79608,92664,null,1.9810485609768221E-2,2.981547676776226E-2,3.972221054600511E-2,4.9565303813354319E-2,5.9284147800605744E-2,6.8897644582460699E-2,7.8398311957634276E-2]
[26,40863,47159,54659,63573,74165,86756,101742,null,1.997391458325188E-2,2.9978211908119133E-2,3.991431050392074E-2,4.9746158533749807E-2,5.9464749980631192E-2,6.9070664010371846E-2,7.8573651818531015E-2]
[27,42990,49924,58264,68229,80157,94437,111632,null,2.0120590867482302E-2,3.0129751280753479E-2,4.008934630327423E-2,4.9919353587362131E-2,5.9632688854424354E-2,6.9227718393050919E-2,7.8753930534720684E-2]
[28,45171,52807,62033,73143,86537,102718,122381,null,2.0261417554270942E-2,3.0298431377708508E-2,4.0253552008157854E-2,5.0080947035355011E-2,5.9786493970383027E-2,6.9385478003438486E-2,7.8925059447780693E-2]
[29,47402,55791,65973,78324,93333,111660,134044,null,2.0389372833238755E-2,3.0455802830317694E-2,4.0407426629824425E-2,5.0228202896581628E-2,5.9929492574576665E-2,6.9549103329088965E-2,7.9079904728805814E-2]
[30,49689,58877,70087,83791,100566,121286,146713,null,2.0511986927525813E-2,3.0600431401004369E-2,4.0548066092547505E-2,5.0365754489219913E-2,6.0059550823900743E-2,6.9703596575540608E-2,7.92253582939456E-2]
[31,52051,62072,74390,89563,108335,131638,160469,null,2.0649269573705081E-2,3.073692805721704E-2,4.0682324257058256E-2,5.0496351962364711E-2,6.021112726501987E-2,6.9845750386670971E-2,7.9360436472595122E-2]
[32,54474,65382,78884,95645,116616,142780,175413,null,2.0780792962424348E-2,3.0867698952516162E-2,4.0806110974097552E-2,5.0614135024446213E-2,6.035275629823085E-2,6.9979956340082042E-2,7.9488165897228458E-2]
[33,56957,68804,83581,102085,125432,154746,191633,null,2.0904346010372925E-2,3.0987573458354796E-2,4.0922663110224827E-2,5.0735500067741357E-2,6.0481356018962387E-2,7.0099114898867235E-2,7.9605683723701165E-2]
[34,59504,72348,88493,108916,134837,167642,209300,null,2.102285451022682E-2,3.1102096560358908E-2,4.1034114067232494E-2,5.0864160450442439E-2,6.0604956428825664E-2,7.0216938846207722E-2,7.9726640963784706E-2]
[35,62111,76010,93624,116129,144857,181517,228537,null,2.1131901171912382E-2,3.1206209336947437E-2,4.1137807220242822E-2,5.0985480892353413E-2,6.0719696801847453E-2,7.0327524723111934E-2,7.9848476772018437E-2]
[36,64779,79805,98987,123746,155525,196426,249427,null,2.1232179920530031E-2,3.1307647998689639E-2,4.1235968699653625E-2,5.1100261646708188E-2,6.0824514871780845E-2,7.0427499324669088E-2,7.9961305349267459E-2]
[37,67517,83731,104625,131774,166912,212549,272142,null,2.1330005662190964E-2,3.140263030729188E-2,4.134257019115601E-2,5.1204013892500067E-2,6.0927572589761655E-2,7.0537103644831567E-2,8.0070232997673657E-2]
[38,70322,87795,110536,140264,179040,229949,296822,null,2.1422126446127593E-2,3.1492983819985998E-2,4.1449640339038973E-2,5.1306361951152554E-2,6.1022826727052643E-2,7.0648175734098484E-2,8.0172875282084888E-2]
[39,73196,92000,116718,149217,191969,248646,323782,null,2.1509240845484546E-2,3.1578159155930957E-2,4.1551276334192824E-2,5.1400292926478061E-2,6.1113395453216285E-2,7.0747892449951402E-2,8.0285684240428534E-2]
[40,76141,96349,123183,158685,205786,268796,353077,null,2.1591914300106894E-2,3.1657759020447332E-2,4.1647723955140076E-2,5.1493116184208786E-2,6.120566320852882E-2,7.0845470520739778E-2,8.0391095107492039E-2]
[41,79346,101099,130250,169072,221108,291171,385853,null,2.1771368926405039E-2,3.1833277696543927E-2,4.1830023553877424E-2,5.16664632840549E-2,6.1388510098250998E-2,7.1018790670689752E-2,8.0571732084231337E-2]
[42,82659,106099,137692,180109,237544,315480,421664,null,2.1950674519461207E-2,3.2025129641510941E-2,4.2011114452882331E-2,5.1838647467782134E-2,6.1569168182791761E-2,7.1199748438444843E-2,8.0749532667595839E-2]
[43,86066,111294,145499,191797,255123,341802,460703,null,2.2120968783114831E-2,3.2207143402683686E-2,4.2182989981168754E-2,5.2001912367904829E-2,6.1740317591722403E-2,7.1377910638786776E-2,8.0918007893573826E-2]
[44,89570,116690,153686,204196,273919,370224,503246,null,2.2283044499353696E-2,3.2379520144819554E-2,4.2345637893476437E-2,5.2160475771772775E-2,6.1901996896676553E-2,7.1546085892579173E-2,8.1076915984692091E-2]
[45,93174,122296,162274,217410,294022,400921,549620,null,2.243756594066328E-2,3.2543339359469195E-2,4.2500280859270108E-2,5.2323569889452096E-2,6.2055554234350885E-2,7.170562572905928E-2,8.1227696965398027E-2]
[46,96880,128121,171284,231411,315628,434077,600174,null,{"$f":"RATE($A37*12,-100,0,B37)*12","v":2.2584706914154949E-2},3.2699427072563077E-2,4.264773388606681E-2,5.2478678947055574E-2,6.2211806013090815E-2,7.1857273173099409E-2,8.1371118097270614E-2]
[47,100699,134172,180732,246242,338795,469881,655271,null,2.2727899107517303E-2,3.2847899918786769E-2,4.2787607997737592E-2,5.2625854942348435E-2,6.2364934613722889E-2,7.2001072839472782E-2,8.1507077387177607E-2]
[48,104671,140460,190645,261959,363589,508555,715334,null,2.287960738721698E-2,3.2989811464378092E-2,4.2921396489426451E-2,5.2766449893355299E-2,6.2511031252520693E-2,7.2138176818625263E-2,8.163668727619397E-2]
[49,108758,146992,201051,278607,390115,550317,780796,null,2.3024440292921187E-2,3.3125062943767214E-2,4.3050249797049286E-2,5.2900025293867364E-2,{"$f":"RATE($A40*12,-100,0,F40)*12","v":6.2649861794508738E-2},7.2268408121551553E-2,8.175985202503995E-2]
[50,112962,153777,212061,296243,418495,595417,852144,null,{"$f":"RATE($A41*12,-100,0,B41)*12","v":2.3162443822740034E-2},3.3253997550662967E-2,4.3186688291222901E-2,5.3027250264111141E-2,6.2781998069038905E-2,7.2392405261323331E-2,8.1877075417973177E-2]
[51,117288,160828,223618,315050,448866,644133,929924,null,2.3294537722000443E-2,3.3377646926094878E-2,4.3317298671310359E-2,5.3159635946742625E-2,6.2908337484460106E-2,7.251104057347009E-2,8.1989220342942815E-2]
[52,121739,168152,235745,335021,481359,696739,1014695,null,2.3420939007622897E-2,3.3495696485108556E-2,4.3441917435816838E-2,5.3289178986353762E-2,6.3028752967406454E-2,7.2624044656046563E-2,8.2096073786803003E-2]
[53,126320,175762,248473,356192,516130,753559,1107105,null,2.3542342310449473E-2,3.3608911226142707E-2,4.3561254145032972E-2,5.3413129190610267E-2,6.3144019755748834E-2,7.2732237839025979E-2,8.2198421332819738E-2]
[54,131032,183667,261828,378631,553330,814917,1207817,null,2.3658370956780653E-2,3.3717227630926994E-2,4.3675224563137965E-2,5.3531537638993057E-2,6.3254045068193682E-2,7.2835495398658384E-2,8.2296023436032484E-2]
[55,135879,191879,275843,402412,593128,881175,1317580,null,2.3769417267507129E-2,3.3821026548582378E-2,4.3784370891113866E-2,5.3644627170437637E-2,6.335913551956443E-2,7.2934124328159294E-2,8.238925142284316E-2]
[56,140868,200412,290553,427626,635721,952749,1437247,null,2.3876438887762579E-2,3.3920858852020716E-2,4.3889192433376883E-2,5.3753359526086626E-2,6.3460190975403147E-2,7.3029022521518105E-2,8.2479011087626536E-2]
[57,146000,209382,306042,454352,681296,1030048,1567684,null,2.3979017272921434E-2,3.403028415795277E-2,4.3994063939868495E-2,5.3857567379514179E-2,6.3557098462511633E-2,7.3119988137832673E-2,8.2565076442562058E-2]
[58,151280,218704,322405,482679,730056,1113526,1709853,null,2.4077581436731214E-2,3.4135126979956049E-2,4.4102887934126339E-2,5.3957430856335351E-2,6.3649913155196913E-2,7.3207171161606743E-2,8.2647568716261915E-2]
[59,156712,228393,339585,512703,782225,1203674,1864806,null,2.4172306836942929E-2,3.4235790849224387E-2,4.4207309440706055E-2,5.4053207897939035E-2,6.3738919715481498E-2,7.3290741152405858E-2,8.2726662912225024E-2]
[60,162300,238462,357619,544522,838037,1301019,2033676,null,2.4263342593303299E-2,3.433235559373634E-2,4.4307323361000288E-2,5.4144978843973859E-2,6.3824224142156091E-2,7.3370813684399058E-2,8.2802390293931924E-2]
[null,null,null,null,null,null,null,null,"Rendite"]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J53:P53)","v":4.5013606521350752E-2},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!J2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,10),0)","v":0},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!K2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,11),0)","v":0},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!L2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,12),0)","v":0},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!M2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,13),0)","v":4.5013606521350752E-2},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!N2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,14),0)","v":0},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!O2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,15),0)","v":0},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!P2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,16),0)","v":0}]

{"sheet":"FSX (W)","index":11,"n_rows":53,"n_cols":16,"rows_kept":53,"cut":false,"hidden":true,"merged":[]}
["Laufzeit","FSX Sondertarif W Vertragsguthaben in EUR, Beitrag: 100€ monatlich, keine Dynamik, Alter: 0 Jahre, offene Version",null,null,null,null,null,null,null,null,"Stand 13.02.2018"]
[null,0.03,0.04,0.05,0.06,7.0000000000000007E-2,0.08,0.09,null,0.03,0.04,0.05,0.06,7.0000000000000007E-2,0.08,0.09]
[12,15981,17013,18119,19306,20577,21943,23409,null,{"$f":"RATE($A$3*12,-100,0,B3)*12","v":1.7198467616120081E-2},{"$f":"RATE($A3*12,-100,0,C3)*12","v":2.7270401406689286E-2},3.7225449146776501E-2,4.7081020804159809E-2,5.6818064831684653E-2,6.6475642434443968E-2,7.6041833643417447E-2]
[13,17552,18788,20122,21561,23119,24801,26619,null,{"$f":"RATE($A4*12,-100,0,B4)*12","v":1.7918985546827346E-2},2.7974138799208147E-2,3.791371010010549E-2,4.7736112472750697E-2,5.7479724177517788E-2,6.7118458594516622E-2,7.6666497463604724E-2]
[14,19161,20623,22214,23945,25829,27878,30108,null,1.8510891851544045E-2,2.8546187734529205E-2,3.847882293858295E-2,4.8308347849751826E-2,5.8040268530509254E-2,6.7669755200141901E-2,7.7206088325168815E-2]
[15,20814,22527,24405,26463,28719,31190,33899,null,1.9036039743556329E-2,2.9057551234519377E-2,3.8980432431841586E-2,4.8801244684165426E-2,5.8524627176824856E-2,6.8144567050848467E-2,7.767223780447749E-2]
[16,22508,24500,26698,29123,31799,34756,38018,null,1.9482408319807888E-2,2.9504384581550653E-2,3.9420991988403896E-2,4.9231859818987408E-2,5.8940411505727763E-2,6.8560763829444829E-2,7.8078287070289201E-2]
[17,24246,26544,29096,31933,35086,38595,42493,null,1.9875255292896188E-2,2.9896048756432286E-2,3.9804477735055042E-2,4.9611127755458971E-2,5.9314044248214702E-2,6.892708428312061E-2,7.8434021118883368E-2]
[18,26029,28661,31606,34900,38591,42724,47357,null,2.0223049947457543E-2,3.0240109918437508E-2,4.0148101513433065E-2,4.994351118007033E-2,5.9644061643860338E-2,6.9243272017989327E-2,7.87523307916837E-2]
[19,27859,30853,34228,38035,42330,47171,52650,null,2.053606932990204E-2,3.0542756459646804E-2,4.0443267319595008E-2,5.024242373616862E-2,5.9940802992646182E-2,6.9529915462713449E-2,7.9048636124375488E-2]
[20,29736,33127,36976,41348,46318,51971,58425,null,2.0815318488296153E-2,3.0822891048657867E-2,4.0720633719349003E-2,5.0513577975460106E-2,6.0207773410794724E-2,6.9807373130140876E-2,7.9345145282529769E-2]
[21,31663,35482,39851,44849,50572,57159,64704,null,2.1070991997209434E-2,3.1072692052841668E-2,4.0970372181894033E-2,5.0760348035224251E-2,6.0449782730990179E-2,7.0083414004478678E-2,7.9611433860679592E-2]
[22,33637,37924,42859,48546,55133,62747,71529,null,2.1294963358598568E-2,3.1303494699613743E-2,4.1196599347163243E-2,5.0981522144974332E-2,6.0701877496443603E-2,7.0331836295282751E-2,7.9849751263749061E-2]
[23,35663,40452,46005,52468,60001,68764,78953,null,2.1501165867494565E-2,3.1509126371628789E-2,4.1400537776037541E-2,5.1206055133138896E-2,6.0931960495908183E-2,7.0554599300251236E-2,8.0068896026578823E-2]
[24,37744,43071,49299,56621,65201,75246,87027,null,2.1694924668247541E-2,3.1696748389131543E-2,4.1590623521171391E-2,5.1421099896121203E-2,6.1147217874720147E-2,7.0758043690787698E-2,8.0269745465487818E-2]
[25,39879,45787,52763,61016,70750,82234,95807,null,2.1872553555933892E-2,3.1872829678019868E-2,4.1787694433519824E-2,5.1623736914960916E-2,6.1343620068514272E-2,7.094836326842123E-2,8.0453792826247775E-2]
[26,42067,48603,56397,65663,76669,89760,105371,null,2.2031940762525137E-2,3.2037446564858969E-2,4.1978135188725035E-2,5.1810780040584252E-2,6.1521513627154897E-2,7.1121553691360806E-2,8.0632006673960616E-2]
[27,44314,51531,60205,70573,82990,97871,115808,null,2.2182764641484394E-2,3.220213521397132E-2,4.2157137219866928E-2,5.1980929943765089E-2,6.1688507391684085E-2,7.1283015055102372E-2,8.0813036316040462E-2]
[28,46620,54582,64190,75767,89733,106646,127164,null,2.2323368628472579E-2,3.237305970604952E-2,4.2320584748953345E-2,5.2140993722180708E-2,6.1840838921781008E-2,7.1451046963104725E-2,8.0980326767173025E-2]
[29,48987,57741,68364,81259,96930,116115,139526,null,2.2455316815223419E-2,3.2526760836677833E-2,4.2473540993419601E-2,5.2290067106194826E-2,6.1982416827218653E-2,7.1611757429195427E-2,8.1137534465618485E-2]
[30,51429,61021,72733,87058,104641,126332,152972,null,2.2593864710918659E-2,3.2674184253400004E-2,4.2614674357000143E-2,5.2424210271514719E-2,6.2128896275314663E-2,7.1764952162869072E-2,8.1281835244673181E-2]
[31,53944,64422,77308,93194,112903,137332,167601,null,2.273222758792047E-2,3.2811524993835994E-2,4.2746570689195636E-2,5.2552463669987615E-2,6.2278338912831771E-2,7.1902429867757925E-2,8.1415798241161408E-2]
[32,56529,67948,82100,99681,121724,149206,183515,null,2.2864474734549584E-2,3.2939397136315267E-2,4.2870886280744654E-2,5.2672277385992811E-2,6.241673879592094E-2,7.2035933587751746E-2,8.153992664890175E-2]
[33,59182,71604,87117,106593,131143,161999,200834,null,2.2987311783002264E-2,3.3059018770232165E-2,4.2986912499333889E-2,5.2808610295162497E-2,6.2545642873728727E-2,7.2158497485940429E-2,8.1656765052065178E-2]
[34,61909,75394,92374,113904,141201,175792,219787,null,2.3105240880184248E-2,3.317062093853225E-2,4.3097726267305243E-2,5.2935966361104425E-2,6.266610089498266E-2,7.2273767929105726E-2,8.1786942225566539E-2]
[35,64703,79326,97871,121633,151939,190666,240421,null,2.3211384424200836E-2,3.3276842231943195E-2,4.3198176265778473E-2,5.305369577763077E-2,6.2778215530321785E-2,7.238294736487029E-2,8.1909015010957181E-2]
[36,67578,83406,103665,129813,163416,206719,262889,null,2.3316113019025447E-2,3.3378408888608907E-2,4.3309338452018016E-2,5.3165805981816472E-2,6.2886096716895171E-2,7.2489029042751077E-2,8.2024252575908729E-2]
[37,70526,87633,109755,138470,175675,224108,287334,null,2.341220021806132E-2,3.34721869745132E-2,4.3422232610188335E-2,5.3272539222165349E-2,6.2988059405504532E-2,7.2602942828576711E-2,8.2130524625981041E-2]
[38,73556,92019,116137,147628,188757,242871,314009,null,2.3505041345745426E-2,3.3562164687382698E-2,4.3529143177579756E-2,5.3373187274851575E-2,6.3082017382152383E-2,7.271135340305146E-2,8.2237993125539768E-2]
[39,76666,96566,122823,157321,202740,263084,343155,null,2.3592239373024942E-2,3.3646777045490024E-2,4.3629850035493301E-2,5.3469472310500074E-2,6.3173025467495175E-2,7.2810081952882202E-2,8.2349683214286318E-2]
[40,79856,101298,129819,167552,217778,284921,374918,null,2.3673129723464741E-2,3.3733839610616149E-2,4.3722287390338191E-2,5.3555255434993433E-2,6.3276483191319149E-2,7.2907901658554208E-2,8.2456640068968856E-2]
[41,83331,106493,137484,178815,234389,309241,410475,null,2.3851241745759449E-2,3.3924452043700329E-2,4.3903148637509042E-2,5.3727000410968409E-2,6.3456083272156821E-2,7.3085143165612557E-2,8.2635517286251597E-2]
[42,86930,111926,145569,190805,252249,335731,449399,null,2.4029306617442237E-2,3.4114161678252625E-2,4.4082254207980356E-2,5.3897462695915783E-2,6.3634639986365843E-2,7.3271091860088761E-2,8.2811504209844275E-2]
[43,90639,117581,154068,203554,271391,364400,491916,null,2.4198609892590033E-2,3.4293749571928399E-2,4.4252362358962689E-2,5.4063568648787058E-2,6.3804021110721768E-2,7.3447145961057281E-2,8.2978229504680479E-2]
[44,94460,123463,162999,217162,291899,395418,538342,null,2.4359205996215612E-2,3.4462764684707381E-2,4.4413415004368274E-2,5.4233286851777487E-2,6.3963984709389243E-2,7.3613299160843595E-2,8.3135474780946489E-2]
[45,98398,129591,172386,231608,313967,428986,589051,null,2.4512352665532974E-2,3.4624794253261336E-2,4.4566488514990607E-2,5.4394327234679324E-2,6.4124918790178453E-2,7.3770935159289203E-2,8.3284732660298136E-2]
[46,102486,135971,182254,246946,337696,465316,644440,null,{"$f":"RATE($A37*12,-100,0,B37)*12","v":2.4669112638459865E-2},3.4779130964591287E-2,4.4712445772226689E-2,5.4547613196297209E-2,6.4284405916649426E-2,7.3920807085000678E-2,8.3426645152254855E-2]
[47,106721,142611,192623,263225,363132,504625,704926,null,2.4825660198664626E-2,3.4925726725791792E-2,4.4850967167953268E-2,5.4692946744484647E-2,6.4435532153522157E-2,7.4062854141980827E-2,8.3561114028917305E-2]
[48,111089,149525,203549,280511,390408,547170,770997,null,2.4975502773058059E-2,3.506587819969182E-2,4.49872953274007E-2,5.4831789047004864E-2,6.4579666723048865E-2,7.4198301767096797E-2,8.3689362299384326E-2]
[49,115592,156723,215113,298858,419649,593206,843151,null,2.511840407039426E-2,3.5199712908204027E-2,4.5128534624887778E-2,5.4963722703397319E-2,{"$f":"RATE($A40*12,-100,0,F40)*12","v":6.4716706987587358E-2},7.4327042806030252E-2,8.3811221818453269E-2]
[50,120233,164214,227272,318480,450995,643020,921949,null,{"$f":"RATE($A41*12,-100,0,B41)*12","v":2.5254495268596026E-2},3.5327120882561618E-2,4.5263099899505117E-2,5.5102576722439497E-2,6.4847045200890352E-2,7.4449565772153628E-2,8.3927169159203868E-2]
[51,125019,172014,240060,339337,484609,696934,1008025,null,2.5384955282519307E-2,3.5449260125470047E-2,4.5391841757820961E-2,5.5236451642853901E-2,6.4971775099028461E-2,7.4566738142270023E-2,8.4038168104944175E-2]
[52,129952,180132,253506,361486,520642,755271,1102023,null,2.5509495472766583E-2,3.5565812214730909E-2,4.5514712796908129E-2,5.5364004357761426E-2,6.5090565615245011E-2,7.4678392246318406E-2,8.4143868062497906E-2]
[53,135039,188585,267646,385014,559279,818408,1204697,null,2.5629066716365646E-2,3.567776066343295E-2,4.5632308816869305E-2,5.5486132383095473E-2,6.5204313374771394E-2,7.4785323438736437E-2,8.4245129794567983E-2]
[54,140283,197383,282513,409999,600698,886724,1316821,null,2.5743558351849306E-2,3.57848048747317E-2,4.5744674432721677E-2,5.5602657165063074E-2,6.5312888607809538E-2,7.4887369122153227E-2,8.4341726292849667E-2]
[55,145688,206608,298145,436533,645098,960642,1439265,null,2.585310361083195E-2,3.5896417584514895E-2,4.5852189933966975E-2,5.5714041838417105E-2,6.5416572522478705E-2,7.4984800988173506E-2,8.4433969873221368E-2]
[56,151262,216254,314717,464721,692711,1040651,1573025,null,2.5958591039830992E-2,3.6008466513443797E-2,4.5966298686456603E-2,5.5821081267291871E-2,6.5516277196183054E-2,7.5078575290513469E-2,8.4522804904256996E-2]
[57,157008,226300,332179,494660,743760,1127234,1719116,null,2.6059818789996046E-2,3.6115900414815903E-2,4.6077858207509655E-2,5.592370748102872E-2,6.5611908507968442E-2,7.5168491066861964E-2,8.460799565549515E-2]
[58,162931,236762,350548,526455,798488,1220925,1878667,null,2.6156977653920548E-2,3.6218920990283801E-2,4.6184704375313052E-2,5.6022004388418992E-2,6.5703556090037099E-2,7.5254658839461835E-2,8.468966310416462E-2]
[59,169037,247657,369871,560223,857156,1322304,2052911,null,2.625038705059736E-2,3.6317759027117716E-2,4.6287108750540457E-2,5.611630875581694E-2,6.5791345710948745E-2,7.5337242423094947E-2,8.4767941801915186E-2]
[60,175331,259002,390198,596081,920050,1431996,2243193,null,2.6340152027006816E-2,3.6412563588106184E-2,4.6385357567985876E-2,5.6206640849457257E-2,6.587556378040571E-2,7.5416367945782298E-2,8.4842960141943743E-2]
[null,null,null,null,null,null,null,null,"Rendite"]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J53:P53)","v":4.7081020804159809E-2},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!J2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,10),0)","v":0},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!K2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,11),0)","v":0},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!L2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,12),0)","v":0},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!M2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,13),0)","v":4.7081020804159809E-2},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!N2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,14),0)","v":0},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!O2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,15),0)","v":0},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!P2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,16),0)","v":0}]

{"sheet":"FSX (M)","index":12,"n_rows":53,"n_cols":16,"rows_kept":53,"cut":false,"hidden":true,"merged":[]}
["Laufzeit","FSX Sondertarif M Vertragsguthaben in EUR, Beitrag: 100€ monatlich, keine Dynamik, Alter: 0 Jahre",null,null,null,null,null,null,null,null,"Stand 13.02.2018"]
[null,0.03,0.04,0.05,0.06,7.0000000000000007E-2,0.08,0.09,null,0.03,0.04,0.05,0.06,7.0000000000000007E-2,0.08,0.09]
[12,16186,17233,18358,19564,20860,22248,23738,null,{"$f":"RATE($A$3*12,-100,0,B3)*12","v":1.9265168050529018E-2},{"$f":"RATE($A3*12,-100,0,C3)*12","v":2.9315681235598003E-2},3.927473005176757E-2,4.9121750881220436E-2,5.8883467157261157E-2,6.852991976792297E-2,7.8087206786324609E-2]
[13,17796,19053,20411,21879,23463,25179,27031,null,{"$f":"RATE($A4*12,-100,0,B4)*12","v":1.9975233176881241E-2},3.001923300475566E-2,3.9956491025961924E-2,4.9795267011138913E-2,5.952058225711751E-2,6.9173312099981857E-2,7.8719168938987422E-2]
[14,19451,20941,22563,24328,26248,28340,30616,null,2.0578530190357356E-2,3.0608132056885687E-2,4.0536909127790899E-2,5.0362668965676378E-2,6.0084687731516123E-2,6.9720599240805148E-2,7.9258024998620488E-2]
[15,21152,22902,24818,26921,29223,31748,34519,null,2.1095808735905476E-2,3.1121302957858456E-2,4.1033052238492511E-2,5.0856852975706274E-2,6.0567671174814409E-2,7.018770322813471E-2,7.9722918409091514E-2]
[16,22898,24936,27184,29663,32403,35427,38766,null,2.1532299310933506E-2,3.1559202605293428E-2,4.1474669146481721E-2,5.1277936204056927E-2,6.0992449574377522E-2,7.060488250572397E-2,8.0121821825674774E-2]
[17,24696,27047,29661,32568,35801,39395,43393,null,2.19311884241183E-2,3.1942092796068959E-2,4.1850439371443879E-2,5.1657956626634381E-2,6.1365522493137564E-2,7.0970247633450431E-2,8.0480276663285805E-2]
[18,26544,29241,32261,35643,39432,43675,48430,null,2.2282507579675925E-2,3.2290409429012353E-2,4.2194473074190789E-2,5.1994897900565912E-2,6.1695755839456169E-2,7.1293319612159733E-2,8.0796138461350392E-2]
[19,28443,31518,34986,38898,43310,48294,53933,null,2.2592871739302498E-2,3.2598380549741443E-2,4.2499153813753091E-2,5.2295697377001127E-2,6.1985914364659889E-2,7.1585319949775628E-2,8.1107496231818912E-2]
[20,30394,33883,37844,42344,47458,53292,59940,null,2.2867718959352072E-2,3.2877530723755259E-2,4.2775418001874135E-2,5.2566712795742696E-2,6.2253655296044069E-2,7.1870519572448069E-2,8.140345047838933E-2]
[21,32402,36339,40840,45992,51899,58692,66481,null,2.3122503456810224E-2,3.3130703777322558E-2,4.3023912309331884E-2,5.2811693676148262E-2,6.2507505069433644E-2,7.2135728000931293E-2,8.1665218491559055E-2]
[22,34467,38886,43981,49852,56666,64528,73606,null,2.3355058510632777E-2,3.3353970153953055E-2,4.3249166086795278E-2,5.3031292687580271E-2,6.2763887782555539E-2,7.2384372943507413E-2,8.1900640471135877E-2]
[23,36589,41533,47273,53965,61761,70824,81374,null,2.3564594624189073E-2,3.3562609378635838E-2,4.3452619654114476E-2,5.3268013125445546E-2,6.2993662594113681E-2,7.26064543488944E-2,8.2119074602566178E-2]
[24,38770,44283,50731,58321,67210,77625,89835,null,2.3755155488339109E-2,3.3756274343587987E-2,4.3648158668977879E-2,5.3483427889678643E-2,6.3204080335815732E-2,7.2813266092955589E-2,8.231627194023805E-2]
[25,41011,47136,54377,62939,73036,84967,99059,null,2.3928036511762146E-2,3.3930436502524468E-2,4.3852709466141344E-2,5.3685103985988178E-2,6.3395992190953515E-2,7.3002778294105522E-2,8.2500118576135567E-2]
[26,43318,50101,58206,67832,79271,92889,109154,null,2.4092573104352272E-2,3.4094716628707375E-2,4.404528844335482E-2,5.38715625906383E-2,6.3576241704066408E-2,7.3174389515138077E-2,8.2692645505751089E-2]
[27,45690,53201,62223,73008,85936,101444,120170,null,2.4244808339607998E-2,3.4272409518928015E-2,4.4222546970353938E-2,5.4037464053718107E-2,6.3740407887619102E-2,7.3334458304481015E-2,8.2874947040759761E-2]
[28,48129,56427,66433,78498,93068,110737,132169,null,2.4386283487509319E-2,3.4442748495906221E-2,4.4382391693588548E-2,5.4196525459574943E-2,6.3894899092552804E-2,7.3510816971899984E-2,8.3038635887997606E-2]
[29,50641,59777,70856,84316,100700,120771,145247,null,2.4523115632184414E-2,3.4598811886933742E-2,4.4535794730545052E-2,5.4345523526484127E-2,6.4040563638924464E-2,7.3672241143104764E-2,8.3189146541708087E-2]
[30,53245,63260,75494,90476,108905,131610,159522,null,2.4674101184804946E-2,3.4746094790480367E-2,4.4676473506864753E-2,5.4482023415392461E-2,6.4195996458075125E-2,7.3822343047090205E-2,8.3334360240915395E-2]
[31,55923,66880,80364,97006,117687,143316,175085,null,2.481376546672466E-2,3.4884205164379171E-2,4.4810205351639786E-2,5.4611632091133802E-2,6.4341674480631855E-2,7.3961342267115177E-2,8.3469174056151396E-2]
[32,58681,70635,85474,103945,127082,155969,192040,null,2.4946990816302247E-2,3.5008391726323723E-2,4.493524298091546E-2,5.4742704539713874E-2,6.4476707515135692E-2,7.4093533715631821E-2,8.3591744144055041E-2]
[33,61515,74541,90825,111323,137141,169624,210593,null,2.5068575258313876E-2,3.5127948577136747E-2,4.5046513680705433E-2,5.4875978802861436E-2,6.4604922343982935E-2,7.4213590760716916E-2,8.372034960861971E-2]
[34,64431,78600,96452,119147,147911,184376,230881,null,2.5182997310391857E-2,3.524043555443282E-2,4.5157446995040644E-2,5.5002253506992879E-2,6.4726749521515026E-2,7.432662654048014E-2,8.3850421867455033E-2]
[35,67432,82820,102370,127441,159431,200324,252970,null,2.529132659019764E-2,3.5347602514126282E-2,4.5267816539025327E-2,5.5120981253564481E-2,6.4839558535997169E-2,7.4435434378265955E-2,8.3965431757604403E-2]
[36,70520,87202,108619,136232,171756,217631,277105,null,2.5393693654678594E-2,3.5446920901279176E-2,4.5387305266057901E-2,5.52324001968168E-2,6.4944932091198587E-2,7.4552217416505112E-2,8.4079392980850057E-2]
[37,73700,91755,115173,145558,184944,236365,303453,null,2.5492147490212877E-2,3.5540533595538187E-2,4.5497273440496158E-2,5.5339465493125864E-2,6.504392686239592E-2,7.4667045728818313E-2,8.4188962760919084E-2]
[38,76970,96489,122058,155426,199062,256614,332311,null,2.5584049205814877E-2,3.5630400954704947E-2,4.5602501900411034E-2,5.543577163963917E-2,6.51383500340878E-2,7.4775258897364097E-2,8.4304543150671901E-2]
[39,80333,101423,129286,165903,214258,278467,363811,null,2.5670253191973535E-2,3.5721596584365259E-2,4.5701773024385786E-2,5.5530867411875719E-2,6.5242818883251397E-2,7.4873022583162696E-2,8.4414015031749862E-2]
[40,83793,106585,136879,177008,230549,302090,398226,null,2.5751950337080803E-2,3.5821026211805065E-2,4.5796958974100813E-2,5.5620551633094609E-2,6.534494863708469E-2,7.4966099340397496E-2,8.4520470489296451E-2]
[41,87561,112219,145184,189223,248576,328575,436798,null,2.5928828019485206E-2,3.6009627676431566E-2,4.5973987272795357E-2,5.5790683454199616E-2,6.552399342145887E-2,7.5153069907378231E-2,8.4697551328114573E-2]
[42,91470,118121,153969,202261,267986,357365,479104,null,2.6105321602328986E-2,3.6196966010034838E-2,4.615147800641968E-2,5.5961217240670033E-2,6.5700616904576084E-2,7.5336874702746803E-2,8.487172925275252E-2]
[43,95508,124278,163222,216223,288830,388587,525407,null,2.6273735369479877E-2,3.6374769536572461E-2,4.6319965104460355E-2,5.6138560042925605E-2,6.5868063364401666E-2,7.5511030391393716E-2,8.5036708198258745E-2]
[44,99676,130699,172965,231071,311271,422434,576069,null,2.6433337137196269E-2,3.6543158993858668E-2,4.6479495744806885E-2,5.6306098753695584E-2,6.6032868757055649E-2,7.5675315286485301E-2,8.5192332661658612E-2]
[45,104027,137397,183225,246865,335472,459137,631515,null,2.6602307294133966E-2,3.6703266279903696E-2,4.6630927838396952E-2,5.6465082391905855E-2,6.6198481100774725E-2,7.5831191289269184E-2,8.5340032312504199E-2]
[46,108526,144385,194032,263668,361472,498940,692199,null,{"$f":"RATE($A37*12,-100,0,B37)*12","v":2.6764573683900547E-2},3.6855913434033979E-2,4.677526818118085E-2,5.661644203876999E-2,6.6355762565968701E-2,7.5979429820485653E-2,8.5480456040941954E-2]
[47,113173,151672,205454,281539,389401,542094,758602,null,2.6918923422648552E-2,3.7000801192868728E-2,4.6919009741086523E-2,5.676008673250249E-2,6.6505010041645121E-2,7.6119971217646673E-2,8.5613586567618083E-2]
[48,117976,159276,217552,300551,419408,588892,831280,null,2.7066820117836517E-2,3.7139549299720666E-2,4.7065455353106987E-2,5.6897071784839631E-2,6.6647198772842697E-2,7.6253891121266945E-2,8.5740514681527241E-2]
[49,122937,167206,230297,320933,451641,639632,910808,null,2.7207755457768708E-2,3.7271605371376998E-2,4.7204696368317575E-2,5.7041955909251527E-2,{"$f":"RATE($A40*12,-100,0,F40)*12","v":6.6782378186540065E-2},7.6381204946470466E-2,8.5861111226300801E-2]
[50,128060,175477,243725,342621,486264,694645,997834,null,{"$f":"RATE($A41*12,-100,0,B41)*12","v":2.7341885227320454E-2},3.7397602974335781E-2,4.7337396973630846E-2,5.7179758396987718E-2,6.6910967545654676E-2,7.650232972248576E-2,8.5975884975162384E-2]
[51,133354,184105,257875,365707,523466,754307,1093087,null,2.747056489213081E-2,3.7518151727238935E-2,4.746425354736826E-2,5.7311590683429198E-2,6.7034016744736538E-2,7.6618242428968322E-2,8.6085742436813745E-2]
[52,138822,193105,272784,390273,563428,818993,1197318,null,2.7593494746262076E-2,3.7633518436810648E-2,4.7585435321495506E-2,5.7437246635920022E-2,6.7151337251345714E-2,7.6728695033334141E-2,8.6190416539489792E-2]
[53,144472,202518,288494,416420,606361,889140,1311396,null,2.771152140944786E-2,3.7747573604161228E-2,4.7701418485130084E-2,5.7557517473163858E-2,6.726356403156783E-2,7.6834437570186376E-2,8.62906738675948E-2]
[54,150307,212417,305082,444242,652479,965193,1436223,null,2.7824311360507871E-2,3.7867350018306926E-2,4.7815497937938684E-2,5.7672273477670795E-2,6.7370741416751437E-2,7.6935345627359847E-2,8.6386306216195252E-2]
[55,156335,222746,322682,473829,702014,1047649,1572812,null,2.7932555632657723E-2,3.7981880778992165E-2,4.7934480164673499E-2,5.7780952550370315E-2,6.7473040974097911E-2,7.7031727686450696E-2,8.6477623343828858E-2]
[56,162562,233527,341239,505342,755241,1137077,1722322,null,2.8036445418064247E-2,3.8091870962481671E-2,4.8048715349156487E-2,5.7886383941890829E-2,6.7571461784123751E-2,7.712447861340356E-2,8.656556768520203E-2]
[57,168996,244779,360802,538879,812422,1234046,1885942,null,2.8136465402871784E-2,3.8197487388011826E-2,4.8158254051708566E-2,5.7987444043135425E-2,6.7665822626116326E-2,7.7213402709881002E-2,8.6649908993840646E-2]
[58,175641,256520,381422,574569,873847,1339186,2064993,null,2.823236817069702E-2,3.8298713761897488E-2,4.8263138146341429E-2,5.8084344973945323E-2,6.7756260720920988E-2,7.7298624622477372E-2,8.6730744335868554E-2]
[59,182504,268772,403159,612547,939828,1453183,2260922,null,2.8324404254230433E-2,3.8395876002278478E-2,4.8363816629337579E-2,5.8177205460935695E-2,6.784293523007151E-2,7.7380325994206245E-2,8.6808205455998461E-2]
[60,189593,281556,426070,652959,1010700,1576772,2475312,null,2.8412911011243647E-2,3.8489093713918746E-2,4.8460331560495354E-2,5.8266239362372005E-2,6.7926005318345944E-2,7.745856559713532E-2,8.6882430245856707E-2]
[null,null,null,null,null,null,null,null,"Rendite"]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J53:P53)","v":4.9121750881220436E-2},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!J2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,10),0)","v":0},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!K2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,11),0)","v":0},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!L2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,12),0)","v":0},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!M2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,13),0)","v":4.9121750881220436E-2},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!N2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,14),0)","v":0},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!O2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,15),0)","v":0},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!P2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,16),0)","v":0}]

{"sheet":"FSX (EB, Einzel)","index":13,"n_rows":53,"n_cols":16,"rows_kept":53,"cut":false,"hidden":true,"merged":[]}
["Laufzeit","FSX Einzeltarif Vertragsguthaben in EUR, Beitrag: 100000€ Einmalbeitrag, Alter: 0 Jahre",null,null,null,null,null,null,null,null,"Stand 13.02.2018"]
[null,0.03,0.04,0.05,0.06,7.0000000000000007E-2,0.08,0.09,null,0.03,0.04,0.05,0.06,7.0000000000000007E-2,0.08,0.09]
[12,131901,148195,166288,186376,208717,233586,261081,null,{"$f":"(B3/100000)^(1/$A3)-1","v":2.3341705942844237E-2},{"$f":"(C3/100000)^(1/$A3)-1","v":3.3323078776865689E-2},4.3290074869706263E-2,5.3252500601474351E-2,6.323635678203865E-2,7.3257422818784779E-2,8.3256421738129083E-2]
[13,135821,154086,174565,197521,223402,252361,284683,null,{"$f":"(B4/100000)^(1/$A4)-1","v":2.3830881488381417E-2},{"$f":"(C4/100000)^(1/$A4)-1","v":3.3816172176084125E-2},{"$f":"(D4/100000)^(1/$A4)-1","v":4.3787496649980717E-2},{"$f":"(E4/100000)^(1/$A4)-1","v":5.3754598208117121E-2},{"$f":"(F4/100000)^(1/$A4)-1","v":6.3782521902985057E-2},{"$f":"(G4/100000)^(1/$A4)-1","v":7.3803431954327481E-2},{"$f":"(H4/100000)^(1/$A4)-1","v":8.3804343594577446E-2}]
[14,139859,160213,183257,209414,239122,272649,310473,null,2.4251145845731514E-2,3.4239851463297999E-2,4.4215272678606921E-2,5.4214485692789305E-2,6.4251454662608287E-2,7.4272763310917034E-2,8.4287771499204078E-2]
[15,144018,166584,192382,222052,255951,294570,338716,null,2.4615964617220598E-2,3.4607333402400631E-2,4.4586227908371079E-2,5.4622370481107296E-2,6.4658817763568077E-2,7.4680167446137036E-2,8.4731821674618457E-2]
[16,148301,173210,201981,235455,273966,318376,369532,null,2.4935427339977778E-2,3.4929604133911774E-2,4.4917270684636579E-2,5.4980044570884345E-2,6.5015777993829404E-2,7.506264093164372E-2,8.5121212275471203E-2]
[17,152713,180101,212148,249670,293253,344152,403155,null,2.5218031209159442E-2,3.5214532949196631E-2,4.5235268657531025E-2,5.5296485614338531E-2,6.5331701786708329E-2,7.5408703346756534E-2,8.5465445999739487E-2]
[18,157257,187268,222830,264745,313991,372018,439840,null,2.5469568748122118E-2,3.546843651946352E-2,4.5518856631059146E-2,5.5578246121867014E-2,6.563017837426588E-2,7.5716914320639539E-2,8.5771894649299574E-2]
[19,161938,194721,234050,280732,336268,402143,479866,null,2.5695278532762877E-2,3.5695888452286884E-2,4.5772692266871973E-2,5.5830762951265323E-2,6.5909398673455799E-2,7.5993135578970028E-2,8.6046499145712385E-2]
[20,166758,202498,245838,297686,360129,434711,523539,null,2.5898356070340744E-2,3.5907641983073502E-2,4.6001845332538593E-2,5.6058363989195614E-2,6.6161276664602253E-2,7.6242236030371169E-2,8.6294178043088809E-2]
[21,171724,210665,258221,315799,385685,469919,571190,null,2.6082848892805544E-2,3.611786341989065E-2,4.6209467175178265E-2,5.6285855557683728E-2,6.6389463035464225E-2,7.6467928937110852E-2,8.6518614640364699E-2]
[22,176838,219164,271230,335044,413057,507981,623181,null,2.6250628531134579E-2,3.6309572792195377E-2,4.63986466047972E-2,5.6496993919295191E-2,6.6597236051327169E-2,7.6673380724855189E-2,8.6722921530248964E-2]
[23,182106,228007,284896,355464,442375,549130,679908,null,2.6404260005647995E-2,3.6484863952050084E-2,4.6571663525514673E-2,5.6690093236450245E-2,6.6787335126967218E-2,7.6861350497362091E-2,8.6909750690280063E-2]
[24,187531,237208,299252,377130,473777,593616,741803,null,2.6545124205777704E-2,3.6645791296731511E-2,4.6730496603251792E-2,5.6867302169310685E-2,6.6961909900162153E-2,7.703396658006878E-2,8.7081298317928546E-2]
[25,193120,246782,314478,400120,507410,641708,809336,null,2.6675244027223544E-2,3.6794152648504275E-2,4.6896169476167149E-2,5.7030722951697754E-2,6.7122706135811727E-2,7.7192939480960066E-2,8.7239330216642097E-2]
[26,198876,256744,330495,424514,543434,693699,883020,null,2.6795454783311579E-2,3.6931366156107037E-2,4.7051107552176896E-2,5.7181836717875134E-2,6.7271413559968796E-2,7.7339872397631293E-2,8.738536183106782E-2]
[27,204882,267110,347329,450397,582018,749907,963416,null,2.692133793604734E-2,3.7058699045570354E-2,4.7194725616169331E-2,5.7321930730255488E-2,6.7409290228360508E-2,7.7476189586989319E-2,8.7520745204411332E-2]
[28,211097,277896,365023,477860,623344,810671,1051136,null,2.7043042875104506E-2,3.7177147249420894E-2,4.732836399827467E-2,5.745218403942709E-2,6.7537488817017488E-2,7.7602864211412603E-2,8.7646629183189217E-2]
[29,217501,289119,383620,507001,667608,876363,1146846,null,2.7156444015612236E-2,3.7287619070861977E-2,4.7452953197080427E-2,5.7573716291409616E-2,6.7657061838531263E-2,7.7721001406883872E-2,8.7763942902268299E-2]
[30,224101,300796,403166,537921,715017,947380,1251274,null,2.7262559703055356E-2,3.739082320267717E-2,4.7569382321642761E-2,5.7687284501760638E-2,6.7768764463973508E-2,7.7831339227798058E-2,8.7873540850571752E-2]
[31,230902,313104,423710,570729,765796,1024156,1365215,null,2.7361943207594885E-2,3.7504419455845373E-2,4.7678479323759904E-2,5.779367491781362E-2,6.7873421012481838E-2,7.7934706636530571E-2,8.7976184184196615E-2]
[32,237911,325916,445303,605540,820183,1107157,1489535,null,2.7455340417946505E-2,3.7610965052276679E-2,4.7780925878494251E-2,5.7893536369452381E-2,6.7971618373472653E-2,7.8031715288453984E-2,8.8072501765691369E-2]
[33,245134,339255,467999,642477,878436,1196888,1625179,null,2.7543242780477595E-2,3.7711317445946246E-2,4.7877347940291415E-2,5.798749095790301E-2,6.8063998735779618E-2,7.8122943302115111E-2,8.8163052585370938E-2]
[34,252576,353140,491852,681669,940829,1293893,1773179,null,2.7625946469429952E-2,3.7805781249965253E-2,4.7968121301409372E-2,5.8076013183681274E-2,6.8151039613041142E-2,7.8208852030232645E-2,8.8248349206269783E-2]
[35,260247,367596,516924,723254,1007656,1398765,1934660,null,2.7704276601921318E-2,3.7895074091515601E-2,4.8053903599007519E-2,5.8159577119925254E-2,6.8233185590010681E-2,7.8289967412073613E-2,8.8328827684097444E-2]
[36,268151,382645,543275,767378,1079232,1512139,2110850,null,2.777826305795239E-2,3.797950632354441E-2,4.813497825530666E-2,5.8238585897671946E-2,6.831083650884473E-2,7.8366620903550288E-2,8.8404885644886688E-2]
[37,276296,398311,570972,814196,1155896,1634705,2303090,null,2.7848350307785097E-2,3.8059445035375283E-2,4.8211811082400358E-2,5.8313403137507658E-2,6.8384390224458524E-2,7.8439184213269231E-2,8.8476892564364418E-2]
[38,284690,414620,600083,863874,1238007,1767210,2512841,null,2.7914905025680392E-2,3.8135288401656586E-2,4.828469556321946E-2,5.8384404138044133E-2,6.8454102780771242E-2,7.8508004332644044E-2,8.8545151178791359E-2]
[39,293339,431598,630679,916584,1325955,1910457,2741698,null,2.7978049443278641E-2,3.8207322834723945E-2,4.8353880139622163E-2,5.8451795324952815E-2,6.8520329425754811E-2,7.8573320758771104E-2,8.8609945823929337E-2]
[40,302278,449273,662838,972513,1420153,2065320,2991402,null,2.8040356382663223E-2,3.827586296491603E-2,4.841972928519489E-2,5.8515898612444994E-2,6.8583289460580898E-2,7.8635435672619769E-2,8.8671539321322213E-2]
[41,311620,467674,696637,1031856,1521045,2232738,3263851,null,2.8110138860582223E-2,3.8341181126438473E-2,4.8482376650943904E-2,5.8576910309305008E-2,6.8643216346155667E-2,7.8694543887482205E-2,8.8730154737348244E-2]
[42,321252,486829,732163,1094824,1629108,2413730,3561118,null,2.8176700493907747E-2,3.8403410245395397E-2,4.8542165118628189E-2,5.8635109156976783E-2,6.8700344623054299E-2,7.8750870664793915E-2,8.8786011461864378E-2]
[43,331182,506771,769501,1161635,1744850,2609398,3885463,null,2.8240190486767958E-2,3.8462865176105643E-2,4.8599185435995951E-2,5.8690613378265866E-2,6.8754841958199142E-2,7.8804621493655747E-2,8.8839294608786146E-2]
[44,341421,527530,808746,1232527,1868818,2820930,4239352,null,2.8300939277032144E-2,3.8519625925681922E-2,4.8653701683263995E-2,5.8743673484286774E-2,6.8806903285820509E-2,7.8855951214560349E-2,8.8890174605003702E-2]
[45,351977,549142,849994,1307746,2001597,3049613,4625477,null,2.8359020405058111E-2,3.8573977970067341E-2,4.8705838269626156E-2,5.8794388983864687E-2,6.8856692648519457E-2,7.8905025993865952E-2,8.8938814825821222E-2]
[46,362860,571640,893348,1387558,2143812,3296837,5046774,null,2.841461823113911E-2,3.8625992982130875E-2,4.8755767955222407E-2,5.8842943439635143E-2,6.8904342068690783E-2,7.8951986700801058E-2,8.8985357748538219E-2]
[47,374081,595061,938914,1472244,2296134,3564106,5506447,null,2.8467940848380113E-2,3.8675844240191548E-2,4.8803592464492285E-2,5.8889480626097779E-2,6.8949990759189506E-2,7.8996971665666438E-2,8.9029936671445986E-2]
[48,385650,619443,986807,1562100,2459281,3853045,6007992,null,2.8519100088087779E-2,3.8723669669404659E-2,4.8849489797315737E-2,5.8934100593524663E-2,6.8993759413019662E-2,7.9040101252648043E-2,8.9072674259313311E-2]
[49,397577,644825,1037143,1657442,2634023,4165412,6555222,null,2.856818477021017E-2,3.8769577102448549E-2,4.8893516260333891E-2,5.8976924396263675E-2,6.9035767552497518E-2,7.9081493027691963E-2,8.9113678049169698E-2]
[50,409874,671249,1090050,1758606,2821183,4503104,7152299,null,2.8615365166114293E-2,3.8813710791032685E-2,4.8935849087580641E-2,5.9018071179947285E-2,6.9076111049018563E-2,7.9121237121065002E-2,8.9153053128459669E-2]
[51,422552,698757,1145657,1865946,3021645,4868177,7803764,null,2.8660728680119263E-2,3.8856149985323718E-2,4.8976543068203204E-2,5.9057620688372836E-2,6.9114897345008863E-2,7.9159442011220715E-2,8.9190895643869617E-2]
[52,435624,727394,1204102,1979841,3236354,5262849,8514571,null,2.8704433388440309E-2,3.8897005596193912E-2,4.9015695262758729E-2,5.909568430534895E-2,6.9152212060042961E-2,7.9196186709574512E-2,8.9227292544718173E-2]
[53,449100,757205,1265531,2100689,3466321,5689522,9290125,null,2.8746473618381785E-2,3.8936330744774095E-2,4.9053409927786173E-2,5.9132322290315509E-2,6.9188128193300891E-2,7.9231561100824521E-2,8.9262323849160996E-2]
[54,462995,788239,1330095,2228916,3712632,6150788,10136325,null,2.8787045695598312E-2,3.8974231254230718E-2,4.9089745262014928E-2,5.9167626768449777E-2,6.9222731963978434E-2,7.9265631294656691E-2,8.929606726477024E-2]
[55,477319,820547,1397954,2364972,3976448,6649454,11059604,null,2.8826108411727169E-2,3.9010802607288841E-2,4.9124775753723648E-2,5.9201664572836599E-2,6.9256090944154414E-2,7.9298474897661286E-2,8.9328588318879465E-2]
[56,492088,854180,1469277,2509335,4259012,7188552,12066985,null,2.8863846447342745E-2,3.904608586460645E-2,4.9158581239380661E-2,5.9234502556160917E-2,6.9288266211338767E-2,7.9330155563536842E-2,8.9359955361741905E-2]
[57,507315,889193,1544241,2662513,4561658,7771359,13166129,null,2.8900298086298237E-2,3.9080161635078658E-2,4.9191227010909611E-2,5.9266208632753559E-2,6.9319326485977717E-2,7.9360730760280163E-2,8.9390228695602314E-2]
[58,523014,925642,1623031,2825043,4885813,8401420,14365393,null,2.8935521845555146E-2,3.9113079126507744E-2,4.9222762083049876E-2,5.9296832090235174E-2,6.9349327637256986E-2,7.9390259807003982E-2,8.9419462062580779E-2]
[59,539198,963586,1705843,2997496,5233005,9082565,15673898,null,2.8969526531503309E-2,3.9144898492348146E-2,4.9253249817367006E-2,5.9326427564156292E-2,6.9378320535308013E-2,7.9418792586371412E-2,8.9447709414588683E-2]
[60,555885,1003086,1792881,3180478,5604871,9818938,17101594,null,2.9002466879916922E-2,3.9175668432056998E-2,4.9282728756781191E-2,5.9355046820142698E-2,6.9406354431796657E-2,7.9446382647722968E-2,8.9475018857273048E-2]
[null,null,null,null,null,null,null,null,"Rendite"]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J53:P53)","v":5.3252500601474351E-2},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!J2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,10),0)","v":0},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!K2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,11),0)","v":0},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!L2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,12),0)","v":0},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!M2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,13),0)","v":5.3252500601474351E-2},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!N2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,14),0)","v":0},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!O2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,15),0)","v":0},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!P2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,16),0)","v":0}]

{"sheet":"FSX (EB, G)","index":14,"n_rows":53,"n_cols":16,"rows_kept":53,"cut":false,"hidden":true,"merged":[]}
["Laufzeit","FSX Kollektivtarif G Vertragsguthaben in EUR, Beitrag: 100000€ Einmalbeitrag, Alter: 0 Jahre",null,null,null,null,null,null,null,null,"Stand 13.02.2018"]
[null,0.03,0.04,0.05,0.06,7.0000000000000007E-2,0.08,0.09,null,0.03,0.04,0.05,0.06,7.0000000000000007E-2,0.08,0.09]
[12,134903,151543,170037,190563,213425,238827,266943,null,{"$f":"(B3/100000)^(1/$A3)-1","v":2.5262644160982672E-2},{"$f":"(C3/100000)^(1/$A3)-1","v":3.5248611536575103E-2},4.5230208325047538E-2,5.5204290585266103E-2,6.5214593110640928E-2,7.5243812158807932E-2,8.5262703296801412E-2]
[13,138921,157575,178510,201984,228449,258032,291083,null,{"$f":"(B4/100000)^(1/$A4)-1","v":2.5609762721342744E-2},3.5598307494244974E-2,4.5583347167772903E-2,5.556728234287811E-2,6.5612175306485332E-2,7.5640627990154696E-2,8.5659415668928984E-2]
[14,143059,163848,187405,214180,244533,278784,317501,null,2.5907553658589544E-2,3.5898548679154541E-2,4.5886047896400051E-2,5.5910394885867687E-2,6.5953822088338221E-2,7.5981603484600369E-2,8.602278147671627E-2]
[15,147321,170373,196746,227114,261751,301207,346392,null,2.616605390819049E-2,3.6159750226207432E-2,4.6149441264505597E-2,5.6208343218303147E-2,6.6250439781182058E-2,7.6277688583755943E-2,8.6353555829155271E-2]
[16,151711,177158,206613,240832,280183,325599,377914,null,2.6392729275327209E-2,3.6388411071087035E-2,4.639908863235287E-2,5.6469921859911398E-2,6.6510440569961027E-2,7.6571035985095959E-2,8.6643436912288596E-2]
[17,156232,184214,217022,255379,299915,351968,412308,null,2.6592849245217431E-2,3.6590474551915664E-2,4.66327954570398E-2,5.670088106221649E-2,6.6740335459884781E-2,7.6830246973232486E-2,8.6899816371746708E-2]
[18,160889,191553,227957,270807,321187,380475,449834,null,2.6771218056316215E-2,3.6770711254761501E-2,4.6840987591070249E-2,5.6906722695371226E-2,6.6972484812900079E-2,7.706109868628741E-2,8.7128001382985376E-2]
[19,165686,199185,239444,287168,343983,411293,490779,null,2.6931223402279381E-2,3.6932171471033115E-2,4.7027535204773097E-2,5.7091116964991917E-2,6.7182729706977362E-2,7.726798552683678E-2,8.7332626198557417E-2]
[20,170627,207208,251512,304558,368399,444610,535453,null,2.7075542867961211E-2,3.7099263732867982E-2,4.7195905658117265E-2,5.7264136151037093E-2,6.7372285617372851E-2,7.7454554567540246E-2,8.751703321051596E-2]
[21,175715,215574,264189,323124,394551,480628,584197,null,2.7206038257923115E-2,3.7255011768754898E-2,4.7348409836936334E-2,5.74398598616217E-2,6.7544197192821454E-2,7.762361138450169E-2,8.7684212472986856E-2]
[22,180956,224278,277507,342823,422561,519567,637380,null,2.7325014803715186E-2,3.7396668217448914E-2,4.7487419133653841E-2,5.7599803404883243E-2,6.7700678506051881E-2,7.7777621332969726E-2,8.7836346076164418E-2]
[23,186355,233336,291498,363726,452561,561663,695408,null,2.7434059885655282E-2,3.75265200600714E-2,4.7614611149112696E-2,5.7746247602867173E-2,6.7843727851549795E-2,7.7918448762889447E-2,8.7975502475810652E-2]
[24,191915,242760,306246,385904,484694,607172,758723,null,2.7534009201532372E-2,3.7645595674815624E-2,4.7738576391988197E-2,5.7880560544407267E-2,6.7975160615077357E-2,7.8047728879529155E-2,8.8103319957438364E-2]
[25,197643,252567,321850,409437,519111,656371,827804,null,2.7626410919150857E-2,3.7755548876061917E-2,4.7866944517612309E-2,5.8004423440083608E-2,6.8096296660399069E-2,7.8166851940102422E-2,8.8220995874918939E-2]
[26,203601,262771,338250,434407,555974,709559,903178,null,2.7723175821105395E-2,3.7857178675868353E-2,4.7985563806427933E-2,5.8118951414433351E-2,6.8208284028598465E-2,7.827696463738687E-2,8.8329781318191358E-2]
[27,209784,273388,355487,460902,595457,767059,985418,null,2.78210192352637E-2,3.7951394194012167E-2,4.8095553819194503E-2,5.8225191844013313E-2,6.8312138837011371E-2,7.8379034659874502E-2,8.8430639964388824E-2]
[28,216156,284436,373605,489014,637746,829222,1075149,null,2.7912091633732095E-2,3.8039152370295648E-2,4.8197959634590504E-2,5.8323933484838442E-2,6.8408708863857193E-2,7.8473981274108207E-2,8.852439442258131E-2]
[29,222722,295931,392648,518843,683040,896425,1173054,null,2.7996963045995527E-2,3.8120929587035723E-2,4.8293457920258298E-2,5.8416039109922657E-2,6.8498716308064367E-2,7.856248140932931E-2,8.8611792750949769E-2]
[30,229489,307982,412662,550494,731554,969077,1279878,null,2.8076414117295112E-2,3.820753809958588E-2,4.8382628014351559E-2,5.8502170744006765E-2,6.8582882462288053E-2,7.8645185962557651E-2,8.8693472781611993E-2]
[31,236462,320592,433699,584077,783515,1047620,1396431,null,2.8150800569447521E-2,3.8295697110100724E-2,4.8466274253114561E-2,5.8582821580495548E-2,6.8661678052360342E-2,7.8722654098101197E-2,8.8769916026236739E-2]
[32,243647,333719,455809,619710,839169,1132530,1523602,null,2.8220559386672894E-2,3.837842073251263E-2,4.8544738896903361E-2,5.8658504700799252E-2,6.8735645777475263E-2,7.8795319636840278E-2,8.8841676180444917E-2]
[33,251052,347385,479048,657520,898779,1224326,1662357,null,2.828630331134363E-2,3.8456272705793548E-2,4.861857490644339E-2,5.8729758349308936E-2,6.880523726743859E-2,7.886369279825689E-2,8.8909145465289274E-2]
[34,258683,361611,503473,697638,962625,1323564,1813751,null,2.8348294253379258E-2,3.8529581637607224E-2,4.8688144727121907E-2,5.8796875018465311E-2,6.8870792509980516E-2,7.8928085705994189E-2,8.8972694475310199E-2]
[35,266547,376422,529145,740205,1031008,1430848,1978935,null,2.8406861741502754E-2,3.8598897110988073E-2,4.8753837006190404E-2,5.8860210854756678E-2,6.8932653165355795E-2,7.8988850868976668E-2,8.9032651071827784E-2]
[36,274651,391840,556128,785372,1104252,1546831,2159167,null,2.8462275620415145E-2,3.8664392882456378E-2,4.881598770187412E-2,5.8920134014318393E-2,6.8991166596301667E-2,7.9046299354251559E-2,8.9089338264731532E-2]
[37,283002,407891,584488,833297,1182701,1672218,2355815,null,2.8514756708796885E-2,3.872645460960733E-2,4.887483273693416E-2,5.8976887443744408E-2,6.9046560679225655E-2,7.910068967908046E-2,8.9142980563542196E-2]
[38,291607,424601,614296,884148,1266725,1807772,2570377,null,2.8564485591845434E-2,3.8785349955857917E-2,4.8930663196886215E-2,5.9030704531473521E-2,6.9099081339966339E-2,7.9152267931223097E-2,8.9193847891482436E-2]
[39,300475,441997,645626,938103,1356721,1954316,2804482,null,2.8611785446192473E-2,3.8841315157035483E-2,4.8983709845576318E-2,5.9081789645186289E-2,6.9148963260325491E-2,7.9201227038482758E-2,8.9242120843163963E-2]
[40,309769,460106,678555,995354,1453113,2112741,3059913,null,2.866970281979353E-2,3.8894500804085519E-2,4.903415008473555E-2,5.9130413342864729E-2,6.9196392348439106E-2,7.9247761406822548E-2,8.9288019207332647E-2]
[41,319351,478958,713164,1056099,1556355,2284012,3338610,null,2.8724839391110368E-2,3.8945150562492925E-2,4.9082150560637139E-2,5.917666865557214E-2,6.924153597329008E-2,7.9292066960894525E-2,8.9331692006296981E-2]
[42,329230,498584,749541,1120554,1666935,2469169,3642694,null,2.8777397992966636E-2,3.8993468812526855E-2,4.9127960772761048E-2,5.9220786712364859E-2,6.9284574059031323E-2,7.9334282970054293E-2,8.9373310030952613E-2]
[43,339415,519015,787774,1188944,1785373,2669339,3974477,null,2.8827542491241864E-2,3.9039578860342372E-2,4.9171657178099348E-2,5.9262880032048493E-2,6.9325629001589562E-2,7.9374564803745384E-2,8.941301114968736E-2]
[44,349916,540285,827959,1261511,1912229,2885739,4336483,null,2.8875471365655603E-2,3.9083672597841401E-2,4.921342063665568E-2,5.9303118837523927E-2,6.9364855108559942E-2,7.9413039715506839E-2,8.9450929683494884E-2]
[45,360743,562427,870195,1338507,2048100,3119684,4731463,null,2.892134279637526E-2,3.9125821666034843E-2,4.9253359775136563E-2,5.9341568660454813E-2,6.9402356678398336E-2,7.9449819142242806E-2,8.9487171984996117E-2]
[46,371906,585478,914587,1420205,2193628,3372597,5162422,null,2.8965281521601716E-2,3.9166200533648832E-2,4.9291599997315805E-2,5.9378389715186941E-2,6.943825927489411E-2,7.9485016150726118E-2,8.9521853544971552E-2]
[47,383415,609474,961245,1506892,2349497,3646017,5632637,null,2.9007384643879641E-2,3.9204871969340083E-2,4.9328246636836104E-2,5.9413681416165653E-2,6.9472639975247663E-2,7.9518737438375897E-2,8.955507133363505E-2]
[48,395280,634455,1010285,1598871,2516445,3941605,6145683,null,2.9047726548189656E-2,3.9241985192792317E-2,4.9363404852375004E-2,5.9447514317041872E-2,6.9505621714564869E-2,7.955106351586716E-2,8.958691283126341E-2]
[49,407514,660461,1061828,1696466,2695257,4261159,6705463,null,2.9086517676903068E-2,3.9277619637769101E-2,4.9397151694011043E-2,5.9479989027367397E-2,6.9537267859467011E-2,7.9582082668102183E-2,8.9617467007197416E-2]
[50,420126,687534,1116002,1800020,2886777,4606622,7316234,null,2.9123726941787886E-2,3.9311860897329076E-2,4.942957535352166E-2,5.9511186951588968E-2,6.9567664504141868E-2,7.9611871745033813E-2,8.9646809939186056E-2]
[51,433130,715717,1172941,1909896,3091908,4980096,7982639,null,2.9159556366717077E-2,3.9344767511894752E-2,4.946074714604376E-2,5.9541172726317759E-2,6.9596883105973228E-2,7.9640508001939336E-2,8.9675007109130345E-2]
[52,446537,745057,1232787,2026482,3311617,5383850,8709747,null,2.9194030726841458E-2,3.9376456112406366E-2,4.9490752702021856E-2,5.9570036160550455E-2,6.9624988798092202E-2,7.966804834034602E-2,8.9702127606282156E-2]
[53,460360,775601,1295687,2150185,3546941,5820341,9503088,null,2.9227247567765069E-2,3.9406981189181067E-2,4.9519634836527215E-2,5.9597813265896304E-2,6.9652049499337121E-2,7.9694561406418618E-2,8.9728232937891894E-2]
[54,474611,807398,1361798,2281442,3798989,6292222,10368694,null,2.9259238991487191E-2,3.9436396409326058E-2,4.9547471967699375E-2,5.962458610029886E-2,6.9678118200508843E-2,7.9720099059199523E-2,8.9753376448862721E-2]
[55,489304,840499,1431283,2420713,4068950,6802363,11313147,null,2.9290100276638364E-2,3.9464752470229625E-2,4.9574307659757677E-2,5.9650397797365473E-2,6.970325054627402E-2,7.9744715865335714E-2,8.9777609190848651E-2]
[56,504452,874958,1504316,2568487,4358096,7353866,12343631,null,2.9319865144092905E-2,3.9492116787206655E-2,4.9600217552206116E-2,5.9675296929819543E-2,6.9727491246897255E-2,7.97684603012212E-2,8.9800982711993882E-2]
[57,520069,910831,1581075,2725284,4667792,7950084,13467982,null,2.9348587984163732E-2,3.9518546479953676E-2,4.9625211945010905E-2,5.9699336879713405E-2,6.9750893293892169E-2,7.9791376333457453E-2,8.9823540838202209E-2]
[58,536171,948175,1661753,2891654,4999497,8594644,14694750,null,2.9376371571537163E-2,3.9544069569951823E-2,4.9649370150511185E-2,5.9722555337425431E-2,6.9773493703737977E-2,7.981350989092495E-2,8.984532490627406E-2]
[59,552771,987051,1746549,3068182,5354775,9291463,16033263,null,2.9403197058469388E-2,3.9568744112050025E-2,4.9672722378041767E-2,5.9744996788141158E-2,6.9795332552899936E-2,7.9834895037698361E-2,8.9866372649204829E-2]
[60,569886,1027522,1835673,3255488,5735303,10044781,17493702,null,2.9429160924192566E-2,3.9592614434652118E-2,4.9695306472498313E-2,5.9766698357537118E-2,6.9816453093467956E-2,7.9855574435040433E-2,8.9886723076143316E-2]
[null,null,null,null,null,null,null,null,"Rendite"]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J53:P53)","v":5.5204290585266103E-2},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!J2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,10),0)","v":0},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!K2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,11),0)","v":0},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!L2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,12),0)","v":0},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!M2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,13),0)","v":5.5204290585266103E-2},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!N2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,14),0)","v":0},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!O2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,15),0)","v":0},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!P2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,16),0)","v":0}]

{"sheet":"FSX (EB, N)","index":15,"n_rows":53,"n_cols":16,"rows_kept":53,"cut":false,"hidden":true,"merged":[]}
["Laufzeit","FSX Sondertarif N Vertragsguthaben in EUR, Beitrag: 100000€ Einmalbeitrag, Alter: 0 Jahre",null,null,null,null,null,null,null,null,"Stand 13.02.2018"]
[null,0.03,0.04,0.05,0.06,7.0000000000000007E-2,0.08,0.09,null,0.03,0.04,0.05,0.06,7.0000000000000007E-2,0.08,0.09]
[12,131073,147234,165195,185136,207310,232001,259331,null,{"$f":"(B3/100000)^(1/$A3)-1","v":2.2804829391350978E-2},{"$f":"(C3/100000)^(1/$A3)-1","v":3.2763013107160566E-2},4.2716889664178748E-2,5.2666752473197187E-2,6.2637213890116339E-2,7.2648643979004834E-2,8.2649474821270275E-2]
[13,134295,152323,172553,195228,220788,249398,281363,null,{"$f":"(B4/100000)^(1/$A4)-1","v":2.2941403936255877E-2},3.2901441281324662E-2,4.2857115693298864E-2,5.2808524448485272E-2,6.28198357419536E-2,7.2828317273856857E-2,8.282680719170088E-2]
[14,137597,157589,180239,205923,235145,268103,305296,null,2.3058905990219536E-2,3.3020625535508996E-2,4.2977434022887451E-2,5.2949371652806443E-2,6.2977279993324364E-2,7.2983334750661877E-2,8.2986235121578211E-2]
[15,140981,163037,188270,217261,250438,288213,331406,null,2.3161144670005074E-2,3.3123907576077194E-2,4.3082697635446143E-2,5.3089909856396167E-2,6.3114435169316918E-2,7.3118226032864886E-2,8.3155205277728683E-2]
[16,144449,168676,196660,229225,266727,309899,359753,null,2.3250955194313638E-2,3.3215305243068149E-2,4.3175196149338735E-2,5.3213394795180502E-2,6.3234808591577263E-2,7.325089898090531E-2,8.3303824824817463E-2]
[17,148003,174511,205486,241850,284079,333317,390527,null,2.3330487147148915E-2,3.3296292214316292E-2,4.3275371582999878E-2,5.3322920965382936E-2,6.3341809029383134E-2,7.3386975960877399E-2,8.3435355801201538E-2]
[18,151646,180549,214754,255172,302574,358507,423936,null,2.3401771522532089E-2,3.3368651678562733E-2,4.3376813133131575E-2,5.342066652878219E-2,6.3439694631811205E-2,7.3508344085656319E-2,8.3552644845412694E-2]
[19,155379,186796,224441,269229,322424,385603,460207,null,2.3465670845836062E-2,3.3433424272804935E-2,4.3467826493986506E-2,5.3508372674489824E-2,6.3553484539099481E-2,7.3617285061324811E-2,8.3658083025811791E-2]
[20,159205,193262,234567,284064,343578,414750,499584,null,2.3523539316292474E-2,3.3492486094172325E-2,4.3550200062273836E-2,5.3587986392339859E-2,6.3656179048680039E-2,7.3715740231151239E-2,8.3753282893845871E-2]
[21,163125,199952,245151,299717,366122,446104,542334,null,2.3575836536082528E-2,3.3545969567915224E-2,4.3624967253208746E-2,5.3660117608962166E-2,6.3749392456533549E-2,7.3805265906245809E-2,8.383978107599166E-2]
[22,167143,206970,256215,316381,390148,479830,588745,null,2.3623793894461009E-2,3.3616485122237139E-2,4.3693392887784954E-2,5.3748176544056392E-2,6.3834481950886701E-2,7.3886834413797731E-2,8.3918658723961315E-2]
[23,171262,214244,267780,333987,415754,516109,639131,null,2.3668110816949639E-2,3.3682903588644786E-2,4.3756154815571824E-2,5.3830710554444439E-2,6.3912550290859738E-2,7.3961611606826461E-2,8.3990926760094453E-2]
[24,175482,221776,279869,352574,443042,555134,693833,null,2.3708613145577484E-2,3.3744248099395913E-2,4.3813997673957994E-2,5.3906529296258832E-2,6.3984262032328543E-2,7.4030405100864227E-2,8.4057428188851979E-2]
[25,179807,229574,292505,372199,472124,597112,753220,null,2.3746108234461438E-2,3.3800905077077559E-2,4.3867392779194825E-2,5.3976694990018004E-2,6.4050507319819205E-2,7.4093855046471369E-2,8.4118795060954987E-2]
[26,184241,237647,305777,392917,503118,642268,817693,null,2.3781234159667486E-2,3.3853342080819804E-2,4.3925283037643981E-2,5.4041532656526226E-2,6.4111905337732367E-2,7.4152666641277509E-2,8.4175592872737459E-2]
[27,188784,246005,319746,414792,536149,690842,887689,null,2.3813690658084363E-2,3.3902070308598375E-2,4.3990353839805429E-2,5.4101924797923751E-2,6.4168928007571457E-2,7.4207304517231787E-2,8.4228382263744184E-2]
[28,193440,254659,334355,437886,571351,743092,963679,null,2.3844014829180971E-2,3.3947617370262639E-2,4.4050986174264173E-2,5.4158104825421161E-2,6.4222041969074439E-2,7.4258166270946058E-2,8.4277492323750147E-2]
[29,198212,263619,349634,462268,608866,799297,1046178,null,2.3872456634952632E-2,3.3990237176728444E-2,4.4107700012612217E-2,5.4210587338631155E-2,6.4271600039489396E-2,7.4305671256978734E-2,8.4323357900415896E-2]
[30,203163,272895,365612,488010,648848,859756,1135743,null,2.3909299052990773E-2,3.4030111802040519E-2,4.416071153005019E-2,5.4259744903789819E-2,6.4318061851727393E-2,7.4350129488721217E-2,8.4366275541027491E-2]
[31,208281,282499,382323,515188,691458,924791,1232979,null,2.3950638390694667E-2,3.4067604666184081E-2,4.4210553656658158E-2,5.4305899640611388E-2,6.4361653516995299E-2,7.4391828595753884E-2,8.4406516476076776E-2]
[32,213529,292443,399799,543881,736868,994749,1338543,null,2.3989555799949436E-2,3.4102977152902447E-2,4.4257380073021935E-2,5.4349257378268678E-2,6.440260318623281E-2,7.443104183797189E-2,8.4444324583820007E-2]
[33,218910,302775,418075,574174,785262,1070001,1453148,null,2.402622473023297E-2,3.4140137130767689E-2,4.4301459099131968E-2,5.4390098367868012E-2,6.4441146308284125E-2,7.4467936478004537E-2,8.4479908614923938E-2]
[34,224427,313591,437188,606157,836838,1150949,1577568,null,2.4060791151470529E-2,3.4186654336687772E-2,4.4343055823335531E-2,5.4428678841540235E-2,6.4477562312045267E-2,7.4502751072458961E-2,8.4513453305815389E-2]
[35,230085,324795,457177,639923,891803,1238023,1712646,null,2.4093632646039254E-2,3.4230662823707902E-2,4.4382421820381435E-2,5.4465124882597138E-2,6.4511949319343342E-2,7.4535629381181856E-2,8.4545173186133971E-2]
[36,235886,336401,478082,675572,950382,1331689,1859292,null,2.4124693621932147E-2,3.4272373535034761E-2,4.4419727671249465E-2,5.4499636775310778E-2,6.4544545241922435E-2,7.4566782809961873E-2,8.4575164987016116E-2]
[37,241834,348423,499944,713209,1012810,1432443,2018498,null,2.4154161506244609E-2,3.4311933794984872E-2,4.445507988981956E-2,5.4532366363386542E-2,6.457541360527741E-2,7.4596282374512102E-2,8.4603585422410754E-2]
[38,247933,360875,522807,752945,1079342,1540823,2191340,null,2.4182189872794302E-2,3.4349441122663249E-2,4.4488639985316158E-2,5.4563455125225646E-2,6.4604743152343547E-2,7.4624286471321799E-2,8.4630558056700833E-2]
[39,254186,373774,546718,794897,1150246,1657406,2378985,null,2.4208800665396213E-2,3.438516734497421E-2,4.4520600036422664E-2,5.4593023007677655E-2,6.4632604475687305E-2,7.4650902785557305E-2,8.4656179773554774E-2]
[40,260599,387135,571724,839189,1225811,1782813,2582701,null,2.4234307166103086E-2,3.441917134386685E-2,4.4551027444518887E-2,5.4621193420728353E-2,6.4659142527999647E-2,7.467623414169533E-2,8.4680551529772607E-2]
[41,267174,400975,597875,885950,1306342,1917712,2803865,null,2.4258589004602094E-2,3.4451605427860521E-2,4.458002535461536E-2,5.464802029619853E-2,6.4684422124487551E-2,7.4700373112417839E-2,8.4703767933577589E-2]
[42,273915,415311,625224,935319,1392167,2062821,3043972,null,2.4281724942868399E-2,3.4482568492534282E-2,4.4607716257290209E-2,5.4673634762295586E-2,6.4708560900805789E-2,7.4723396375039108E-2,8.4725914046638318E-2]
[43,280828,430161,653826,987441,1483632,2218913,3304643,null,2.4303948100422801E-2,3.4512173213033792E-2,4.4634192580774279E-2,5.469810672317732E-2,6.473160093824748E-2,7.4745382193407206E-2,8.4747050426660753E-2]
[44,287915,445543,683737,1042470,1581109,2386818,3587639,null,2.4325123673676785E-2,3.4540486797929537E-2,4.4659485155960521E-2,5.4721522645290399E-2,6.4753636621582178E-2,7.4766385904162735E-2,8.4767242936861997E-2]
[45,295183,461476,715019,1100567,1684993,2567432,3894874,null,2.434552446109306E-2,3.4567590532421866E-2,4.4683739975102998E-2,5.4743925912378977E-2,6.4774729946702303E-2,7.478649035985141E-2,8.4786565520979851E-2]
[46,302685,477979,747733,1161904,1795704,2761716,4228422,null,2.436875647709269E-2,3.4593526965935206E-2,4.4706965101056539E-2,5.4765399893621058E-2,6.4794925685878191E-2,7.4805743693523885E-2,8.4805061061846043E-2]
[47,310481,495075,781946,1226661,1913692,2970705,4590538,null,2.4398255922446488E-2,3.4618486192195652E-2,4.4729266324143646E-2,5.4785988950628361E-2,6.4814295894460416E-2,7.4824201491359599E-2,8.4822788562308515E-2]
[48,318480,512783,817725,1295029,2039435,3195511,4983668,null,2.4426674789141289E-2,3.4642427995768221E-2,4.475065374533127E-2,5.4805752144689635E-2,6.4832886699775383E-2,7.4841904872875675E-2,8.483979086168314E-2]
[49,326685,531125,855144,1367210,2173442,3437332,5410468,null,2.4453929307256095E-2,3.4665417538776611E-2,4.4771240513711952E-2,5.4824748495562181E-2,6.4850737020264893E-2,7.4858904862580511E-2,8.4856110330898238E-2]
[50,335102,550124,894275,1443416,2316257,3697455,5873822,null,2.4480131905645353E-2,3.4687522419638128E-2,4.4790997439069669E-2,5.4843012344260256E-2,6.4867898259212575E-2,7.4875237562260999E-2,8.4871788192554698E-2]
[51,343737,569805,935200,1523871,2468459,3977267,6376862,null,2.4505374030010962E-2,3.4708845707969838E-2,4.481005404872751E-2,5.4860579330825221E-2,6.4884410026075479E-2,7.4890951048446563E-2,8.4886865570957815E-2]
[52,352595,590190,977998,1608813,2630664,4278256,6922986,null,2.4529673323991474E-2,3.4729345946223011E-2,4.4828380829816217E-2,5.4877502393732236E-2,6.4900300645120979E-2,7.4906068552635485E-2,8.4901372742306691E-2]
[53,361682,611306,1022757,1698491,2803530,4602027,7515883,null,2.4553095330590802E-2,3.4749127859790008E-2,4.484606288565729E-2,5.4893801792183616E-2,6.4915608621929799E-2,7.492063320307496E-2,8.4915338440615384E-2]
[54,371004,633178,1069565,1793170,2987758,4950302,8159561,null,2.4575691880895922E-2,3.4768192757635097E-2,4.4863100503853781E-2,5.4909521652049209E-2,6.493036728384638E-2,7.4934664929090733E-2,8.4928797481691909E-2]
[55,380566,655834,1118517,1893129,3184094,5324937,8858368,null,2.4597454216573666E-2,3.4786605993293751E-2,4.4879548763191224E-2,5.4924693482008458E-2,6.4944600707844469E-2,7.4948197714591824E-2,8.4941773704149348E-2]
[56,390376,679302,1169711,1998661,3393335,5727927,9617025,null,2.4618512676001014E-2,3.4804398277936022E-2,4.4895434683292823E-2,5.4939331734524144E-2,6.4958343217417225E-2,7.4961257116484825E-2,8.4954291205314503E-2]
[57,400439,703610,1223249,2110079,3616327,6161418,10440660,null,2.4638838208029368E-2,3.4821572602428574E-2,4.4910776537946617E-2,5.4953484143948739E-2,6.4971608051168861E-2,7.4973867045303066E-2,8.4966377575371288E-2]
[58,410761,728789,1279239,2227709,3853976,6627718,11334836,null,2.46584459906527E-2,3.4838183565124359E-2,4.4925611416609224E-2,5.496715571085331E-2,6.4984430627429424E-2,7.4986048689813511E-2,8.4978050724916931E-2]
[59,421351,754869,1337793,2351898,4107244,7129310,12305596,null,2.4677469126090257E-2,3.4854230725658075E-2,4.4939960180427452E-2,5.4980375501485934E-2,6.4996826421046539E-2,7.4997822951302417E-2,8.4989333559150282E-2]
[60,432213,781884,1399029,2483012,4377158,7668867,13359499,null,2.469581798389453E-2,3.4869781092797147E-2,4.4953853689136958E-2,5.4993167432259016E-2,6.5008818212577646E-2,7.5009214299880833E-2,8.5000244863804753E-2]
[null,null,null,null,null,null,null,null,"Rendite"]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J53:P53)","v":5.2666752473197187E-2},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!J2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,10),0)","v":0},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!K2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,11),0)","v":0},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!L2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,12),0)","v":0},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!M2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,13),0)","v":5.2666752473197187E-2},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!N2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,14),0)","v":0},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!O2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,15),0)","v":0},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!P2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,16),0)","v":0}]

{"sheet":"FSX (EB, U)","index":16,"n_rows":53,"n_cols":16,"rows_kept":53,"cut":false,"hidden":true,"merged":[]}
["Laufzeit","FSX Sondertarif U Vertragsguthaben in EUR, Beitrag: 100000€ Einmalbeitrag, Alter: 0 Jahre",null,null,null,null,null,null,null,null,"Stand 13.02.2018"]
[null,0.03,0.04,0.05,0.06,7.0000000000000007E-2,0.08,0.09,null,0.03,0.04,0.05,0.06,7.0000000000000007E-2,0.08,0.09]
[12,134247,150799,169188,189609,212363,237636,265617,null,{"$f":"(B3/100000)^(1/$A3)-1","v":2.4846248694305517E-2},{"$f":"(C3/100000)^(1/$A3)-1","v":3.48241095951487E-2},4.4794304305980193E-2,5.476306199878378E-2,6.4771874690715547E-2,7.479594550953661E-2,8.4812437044935685E-2]
[13,137823,156324,177078,200346,226624,255968,288762,null,{"$f":"(B4/100000)^(1/$A4)-1","v":2.4983923675372832E-2},3.4963540234631774E-2,4.4935743885731405E-2,5.4906329553730426E-2,6.4954917161504699E-2,7.4976321330317175E-2,8.4991053170658581E-2]
[14,141496,162053,185338,211799,241844,275717,314005,null,2.5102848232835928E-2,3.5083785324454553E-2,4.5057820202910159E-2,5.5067581601709881E-2,6.5112250521202508E-2,7.5131736210152456E-2,8.5164227601283837E-2]
[15,145267,167993,193984,223909,258090,296993,341544,null,2.5205981025058444E-2,3.5188437185128096E-2,4.516388377161773E-2,5.5208068583216585E-2,6.5249678603116479E-2,7.5267239498702621E-2,8.5333256345477615E-2]
[16,149140,174153,203061,236713,275429,320047,371501,null,2.5296874956047155E-2,3.528086010476672E-2,4.526559919568518E-2,5.5331452613228693E-2,6.5370345545085584E-2,7.541443113983104E-2,8.5481682652556845E-2]
[17,153117,180539,212644,250252,293935,344922,404089,null,2.5377374062830027E-2,3.5362458396534402E-2,4.5378860743262583E-2,5.5441031668007401E-2,6.5477282215933741E-2,7.5550089933752451E-2,8.5613210081750157E-2]
[18,157201,187161,222682,264567,313792,371734,439538,null,2.5449277846065543E-2,3.5435558793422084E-2,4.548026584095255E-2,5.5538805106481792E-2,6.5592646531051235E-2,7.5671275281801398E-2,8.5730464245708182E-2]
[19,161395,194026,233194,279703,335048,400632,478101,null,2.5513974872905631E-2,3.5501000048085762E-2,4.557104035949644E-2,5.5626721054694794E-2,6.5705512179475845E-2,7.5779971505420374E-2,8.5835889938246979E-2]
[20,165701,201154,244205,295707,357747,431780,520050,null,2.5572238908992739E-2,3.5562782238449442E-2,4.565333657679771E-2,5.5706219831173964E-2,6.5807568755384738E-2,7.5878245571735059E-2,8.5931059898763928E-2]
[21,170123,208640,255737,312733,381986,465352,565683,null,2.5625277345942443E-2,3.564141229969775E-2,4.5728011022770465E-2,5.5795242063697792E-2,6.5900203320961692E-2,7.5967424641443237E-2,8.601748023630984E-2]
[22,174665,216406,267815,330796,407870,501537,615324,null,2.5674028129101023E-2,3.5713205332299269E-2,4.5796155107582726E-2,5.5884403556558881E-2,6.5984743896676745E-2,7.6048765380279715E-2,8.6096357111983934E-2]
[23,179328,224463,280466,349905,435511,540540,669324,null,2.5718476130301537E-2,3.5779147833088443E-2,4.5858795426197974E-2,5.5966173718892565E-2,6.6062264385070346E-2,7.612341182762461E-2,8.6168577614480713E-2]
[24,184117,232821,293716,370120,465027,582578,728067,null,2.5759572982324563E-2,3.5839789804287037E-2,4.5916425875893729E-2,5.6041389172391209E-2,6.6133501077360712E-2,7.6191985133939877E-2,8.6235034683031397E-2]
[25,189035,241491,307671,391506,496547,627888,791969,null,2.5797624159118904E-2,3.5895718314319813E-2,4.5980197448762139E-2,5.6110929032987755E-2,6.6199352624551677E-2,7.6255260793063551E-2,8.6296367514769434E-2]
[26,194086,250486,322371,414129,530205,676726,861483,null,2.5833081735860963E-2,3.5947687503920855E-2,4.6049298478505252E-2,5.6175250271968569E-2,6.6260261590513014E-2,7.6313918005689985E-2,8.6353148480196262E-2]
[27,199272,259818,337776,438062,566148,729366,937101,null,2.5865921103827461E-2,3.5996098366354312E-2,4.611358997258308E-2,5.6235055156897751E-2,6.6316907584272222E-2,7.6368414148820785E-2,8.6405833583751646E-2]
[28,204684,269498,353918,463380,604530,786103,1019361,null,2.5912069393767334E-2,3.6041098777528369E-2,4.6173382289477871E-2,5.6290744668485937E-2,6.6369661120043943E-2,7.6419134130966349E-2,8.6454929553888116E-2]
[29,210260,279541,370834,490163,645517,847257,1108845,null,2.5957900137233203E-2,3.6083298287516552E-2,4.6229305932025344E-2,5.6342725041022002E-2,6.6418943607279068E-2,7.6466509850287689E-2,8.6500746512808924E-2]
[30,215990,289959,388560,518497,689285,913171,1206188,null,2.6001009648475959E-2,3.6122774398999802E-2,4.6281636546481986E-2,5.6391443635473992E-2,6.6465050464044495E-2,7.651083097339284E-2,8.6543621856934871E-2]
[31,221877,300767,407135,548471,736023,984215,1312079,null,2.604146577001365E-2,3.6159898340778041E-2,4.6330733530509871E-2,5.6437154452496641E-2,6.6508296557505897E-2,7.65523681593967E-2,8.6583798771910025E-2]
[32,227926,312136,426600,580180,785933,1060791,1427270,null,2.6079612125547103E-2,3.6211113030257147E-2,4.6376919449514054E-2,5.6480136529612146E-2,6.6548962650493149E-2,7.6591463962233375E-2,8.6621557590124354E-2]
[33,234140,323935,446998,613724,839230,1143326,1552578,null,2.6115459426883092E-2,3.6259250487114647E-2,4.6420477219596412E-2,5.6520608778447334E-2,6.6587265056346379E-2,7.6628222157204329E-2,8.6657115457133838E-2]
[34,240525,336182,468372,649210,896144,1232287,1688890,null,2.6149398250663536E-2,3.6304738612068288E-2,4.6461518047694161E-2,5.6558826270986184E-2,6.6623411376891095E-2,7.6662931091432629E-2,8.6690630271933022E-2]
[35,247085,348893,490770,686749,956920,1328172,1837173,null,2.6181503280986895E-2,3.6347712251635134E-2,4.650033483965843E-2,5.6594912684590604E-2,6.6657565527262985E-2,7.6695704878461113E-2,8.6722284783164127E-2]
[36,253824,362086,514241,726462,1021820,1431521,1998479,null,2.6211835134302808E-2,3.6388411306977675E-2,4.6537104217453384E-2,5.6629132717034514E-2,6.6689887158416505E-2,7.6726724209461805E-2,8.6752240286225524E-2]
[37,260749,375779,538837,768473,1091124,1542916,2173950,null,2.6240762315102639E-2,3.6426995477135238E-2,4.6572018644489122E-2,5.6661559603864209E-2,6.672052513600768E-2,7.6756145124724506E-2,8.6780606234575064E-2]
[38,267863,389992,564610,812915,1165132,1662981,2364833,null,2.6268174561709268E-2,3.6463702136754206E-2,4.6605124854750768E-2,5.6692332762337871E-2,6.6749636211567376E-2,7.6784047368330777E-2,8.6807543381277608E-2]
[39,275173,404743,591618,859930,1244162,1792392,2572478,null,2.6294364304312534E-2,3.6498555517054942E-2,4.6636636661318676E-2,5.672161841919654E-2,6.6777304323344389E-2,7.6810564210813448E-2,8.6833116846017688E-2]
[40,282683,420054,619920,909667,1328555,1931877,2798360,null,2.631929143218259E-2,3.6531794417862473E-2,4.6666661469587645E-2,5.6749524301351606E-2,6.6803639005056592E-2,7.6835803275310477E-2,8.6857457414861949E-2]
[41,290398,435946,649577,962282,1418675,2082219,3044078,null,2.6343006411429171E-2,3.6563517347428132E-2,4.6695264913557244E-2,5.6776104159843355E-2,6.68287359213664E-2,7.6859839405359676E-2,8.6880628056410059E-2]
[42,298325,452439,680655,1017942,1514910,2244264,3311376,null,2.6365710720276603E-2,3.6593717160503525E-2,4.6722587854206132E-2,5.680146234923078E-2,6.6852669840233858E-2,7.6882767173326094E-2,8.6902727276585212E-2]
[43,306585,469558,713221,1076823,1617676,2418923,3602148,null,2.63964405427346E-2,3.6622617157923809E-2,4.6748678902222007E-2,5.6825676632942468E-2,6.6875536365263333E-2,7.6904661449726852E-2,8.6923818560957766E-2]
[44,315113,487327,747347,1139113,1727416,2607178,3918457,null,2.6428683816401177E-2,3.6650313818611169E-2,4.6773644344040965E-2,5.6848856907529832E-2,6.6897402242743986E-2,7.6925591261511217E-2,8.6943978667716193E-2]
[45,323880,505768,783108,1205008,1844602,2810086,4262544,null,2.6459620665050254E-2,3.6676761351860598E-2,4.6797564592442553E-2,5.6871041863441718E-2,6.6918315377513027E-2,7.6945607201666544E-2,8.6963257409124584E-2]
[46,332891,524909,820581,1274717,1969741,3028789,4636849,null,2.6489219109743667E-2,3.6702152874023231E-2,4.682046793835104E-2,5.6892301078076635E-2,6.6938357672275073E-2,7.6964779085379798E-2,8.6981713962040796E-2]
[47,342153,544775,859849,1348461,2103372,3264516,5044026,null,2.651757771905805E-2,3.6726488819439407E-2,4.6842445210134365E-2,5.6912695662298063E-2,6.6957574317419777E-2,7.6983155202020148E-2,8.699940060491862E-2]
[48,351674,565395,900998,1426473,2246070,3518592,5486962,null,2.6544834761535796E-2,3.674989306370402E-2,4.6863552535931552E-2,5.6932268870532265E-2,6.697600263963932E-2,7.700078284956513E-2,8.7016364792945833E-2]
[49,361461,586796,944117,1508999,2398453,3792446,5968797,null,2.6571041487214897E-2,3.6772361384616481E-2,4.6883816169351222E-2,5.6951054970161952E-2,6.6993715508713914E-2,7.701771077246633E-2,8.7032648063678941E-2]
[50,371521,609008,989302,1596303,2561176,4087616,6492948,null,2.6596235402278179E-2,3.6793963501118743E-2,4.6903321626588834E-2,5.6969137725310093E-2,6.7010734181212062E-2,7.7033971254831579E-2,8.7048293241538621E-2]
[51,381862,632063,1036651,1688659,2734941,4405763,7063130,null,2.662049541723599E-2,3.6814789942128279E-2,4.6922091554797651E-2,5.6986523637070574E-2,6.7027101477257878E-2,7.7049611621983871E-2,8.7063332893326573E-2]
[52,392492,655991,1086268,1786361,2920498,4748675,7683387,null,2.664388156041575E-2,3.6834822296829106E-2,4.6940173774141281E-2,5.7003271105027897E-2,6.7042859009898814E-2,7.7064663772203224E-2,8.7077805547951526E-2]
[53,403418,680826,1138261,1889717,3118647,5118279,8358115,null,2.6666390017609398E-2,3.6854132355038205E-2,4.6957594633660671E-2,5.701939932564315E-2,6.7058038606931936E-2,7.7079157115081509E-2,8.7091738155969711E-2]
[54,414649,706603,1192744,1999056,3330242,5516654,9092099,null,2.6688104148590908E-2,3.6872775879254638E-2,4.6974393524491953E-2,5.7034959681996567E-2,6.7072668370681932E-2,7.7093126804405276E-2,8.7105163240341454E-2]
[55,426193,733357,1249836,2114722,3556196,5946038,9890542,null,2.6709043709504998E-2,3.6890768706685062E-2,4.6990599540114086E-2,5.7049960303495295E-2,6.7086780692176884E-2,7.7106595158290325E-2,8.7118105849271377E-2]
[56,438059,761124,1309663,2237083,3797483,6408846,10759105,null,2.6729261374989211E-2,3.6908119653103144E-2,4.7006258824915603E-2,5.7064446732604468E-2,6.7100400314656916E-2,7.7119592464490072E-2,8.7130591678181046E-2]
[57,450256,789944,1372355,2366526,4055144,6907679,11703947,null,2.6748795176247953E-2,3.6924900337445887E-2,4.7021385056466691E-2,5.7078440791750618E-2,6.7113554860994018E-2,7.7132140670814309E-2,8.7142645964294774E-2]
[58,462793,819857,1438049,2503461,4330290,7445342,12731766,null,2.676767087945664E-2,3.6941140343095924E-2,4.7036002567641955E-2,5.7091967884101091E-2,6.7126266920221944E-2,7.714426454237322E-2,8.7154289070487945E-2]
[59,475680,850902,1506889,2648321,4624106,8024856,13849849,null,2.6785940635263961E-2,3.6956815152352052E-2,4.7050139585856021E-2,5.7105046670701265E-2,6.7138552273767527E-2,7.7155981442027288E-2,8.71655413847503E-2]
[60,488926,883125,1579027,2801565,4937861,8649481,15066123,null,2.6803606845002381E-2,3.697201542216666E-2,4.7063834294486906E-2,5.711770120058679E-2,6.7150439737500678E-2,7.7167316359498805E-2,8.717642206146814E-2]
[null,null,null,null,null,null,null,null,"Rendite"]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J53:P53)","v":5.476306199878378E-2},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!J2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,10),0)","v":0},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!K2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,11),0)","v":0},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!L2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,12),0)","v":0},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!M2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,13),0)","v":5.476306199878378E-2},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!N2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,14),0)","v":0},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!O2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,15),0)","v":0},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!P2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,16),0)","v":0}]

{"sheet":"FSX (EB, V)","index":17,"n_rows":53,"n_cols":16,"rows_kept":53,"cut":false,"hidden":true,"merged":[]}
["Laufzeit","FSX Sondertarif V Vertragsguthaben in EUR, Beitrag: 100000€ Einmalbeitrag, Alter: 0 Jahre",null,null,null,null,null,null,null,null,"Stand 13.02.2018"]
[null,0.03,0.04,0.05,0.06,7.0000000000000007E-2,0.08,0.09,null,0.03,0.04,0.05,0.06,7.0000000000000007E-2,0.08,0.09]
[12,137600,154553,173392,194314,217662,243548,272218,null,{"$f":"(B3/100000)^(1/$A3)-1","v":2.6955289514452918E-2},{"$f":"(C3/100000)^(1/$A3)-1","v":3.69467464594182E-2},4.6933479095179864E-2,5.6919736111921582E-2,6.6961014936973262E-2,7.6999199813850838E-2,8.703385443755729E-2]
[13,141557,160545,181850,205780,232752,262870,296539,null,{"$f":"(B4/100000)^(1/$A4)-1","v":2.709379107066523E-2},3.7086873200451231E-2,4.7075376315279582E-2,5.7080193681565028E-2,6.7142879460972305E-2,7.7178734789393744E-2,8.7211371189423348E-2]
[14,145629,166770,190722,217988,248890,283727,323170,null,2.7213129931576985E-2,3.7207303846774398E-2,4.7197575422243565E-2,5.7240414276987783E-2,6.7299353267593842E-2,7.7333209777299405E-2,8.7396501245867286E-2]
[15,149818,173238,200028,230922,266149,306280,352224,null,2.7316506754002212E-2,3.7312339363996694E-2,4.7303896927213929E-2,5.7379827318746024E-2,6.7435533809318216E-2,7.7476753929604625E-2,8.7563431457656993E-2]
[16,154129,179957,209895,244625,284607,330752,383894,null,2.7407596578955085E-2,3.740430654889404E-2,4.74302947729488E-2,5.750225569719003E-2,6.7555220358235024E-2,7.7628093804165799E-2,8.7710216606315283E-2]
[17,158564,186939,220249,259142,304372,357182,418414,null,2.7487958116195532E-2,3.7486245975390409E-2,4.75419132040662E-2,5.7610498664336207E-2,6.7666387706496467E-2,7.7762120371138943E-2,8.7840118220933183E-2]
[18,163128,194192,231116,274523,325648,385725,456040,null,2.7559880433867701E-2,3.755911948145485E-2,4.7641704463087908E-2,5.7707260067403565E-2,6.7790427210651316E-2,7.78814258975975E-2,8.7955856333375326E-2]
[19,167824,201744,242520,290819,348412,416553,497053,null,2.7624440210525902E-2,3.7629088953661682E-2,4.7731187353194482E-2,5.7794242309677113E-2,6.790154794206793E-2,7.7988740131739398E-2,8.8059821832672247E-2]
[20,172656,209679,254488,308147,372771,449846,541757,null,2.7682790108042088E-2,3.7714169436851908E-2,4.7811994118636347E-2,5.7883631009451708E-2,6.8002098266306987E-2,7.8085470798848533E-2,8.8153658577289518E-2]
[21,177627,217927,267049,326606,398834,485803,590484,null,2.7735551763467425E-2,3.7791357205723575E-2,4.788555827602714E-2,5.7979714974932373E-2,6.8093202472967462E-2,7.8173319562462762E-2,8.8238776735849012E-2]
[22,182743,226500,280230,346171,426721,524636,643596,null,2.778399940622478E-2,3.7861648283206817E-2,4.7952441828761794E-2,5.8067105828189858E-2,6.8176230949094085E-2,7.8253365066446312E-2,8.8316344817286119E-2]
[23,188007,235412,294064,366911,456561,566576,701489,null,2.7828390549297088E-2,3.7926166323561494E-2,4.8013886960546648E-2,5.8147277263267405E-2,6.8252360977448578E-2,7.832669171300366E-2,8.8387426233545563E-2]
[24,193424,244676,308673,388895,488490,611871,764592,null,2.7869387006549839E-2,3.798554882762839E-2,4.808324142907483E-2,5.8220933281616594E-2,6.8322363989926416E-2,7.8394078781150123E-2,8.845272981229968E-2]
[25,198997,254306,324076,412198,522653,660790,833374,null,2.7907088929697732E-2,3.8040418918752206E-2,4.8155879488340991E-2,5.8288885897774589E-2,6.838685968439151E-2,7.8456266924638252E-2,8.8512944201025734E-2]
[26,204809,264316,340250,436900,559208,713622,908346,null,2.7957034794410696E-2,3.8091218965421669E-2,4.8223216415969272E-2,5.8351863055207343E-2,6.8446601845879806E-2,7.8513786901021287E-2,8.8568641856160646E-2]
[27,210818,274721,357232,463083,598322,770681,990067,null,2.8008205229396399E-2,3.8138396275128272E-2,4.8285654842791459E-2,5.8410235349351192E-2,6.8502073628162963E-2,7.856720098027492E-2,8.8620394190080276E-2]
[28,217004,285537,375063,490838,640174,832305,1079142,null,2.8055841141625404E-2,3.8182387397898143E-2,4.8343778690848938E-2,5.8464662713535676E-2,6.8553714335887861E-2,7.861692892963168E-2,8.8668517763280219E-2]
[29,223372,296780,393786,520258,684956,898859,1176234,null,2.8100270803050886E-2,3.8223486843889987E-2,4.8398078429078506E-2,5.8515443999937578E-2,6.860193014869953E-2,7.8663333589301887E-2,8.8713421464590159E-2]
[30,229929,308569,413445,551443,732872,970737,1282064,null,2.8142057779780627E-2,3.8273436660021698E-2,4.8448875266349001E-2,5.856294540085738E-2,6.8647000183612583E-2,7.8706724595380972E-2,8.8755403723034698E-2]
[31,236678,320882,434087,584499,784143,1048365,1397419,null,2.8181083341766833E-2,3.8325981209197169E-2,4.8496518874071359E-2,5.860748502387092E-2,6.868929797729284E-2,7.8747391335762584E-2,8.8794756692818888E-2]
[32,243627,333687,455761,619539,839002,1132204,1523156,null,2.8217921704277948E-2,3.8375309052768536E-2,4.8541288115237169E-2,5.8649374684109912E-2,6.8728998723241563E-2,7.8785614145637117E-2,8.883171433802195E-2]
[33,250780,347005,478519,656680,897702,1222749,1660209,null,2.825252533952205E-2,3.8421831587063915E-2,4.8583466357742244E-2,5.8688746377837386E-2,6.8766404363697742E-2,7.8821556282046012E-2,8.8866481628034011E-2]
[34,258145,360855,502415,696051,960510,1320538,1809597,null,2.8285327048931386E-2,3.8465658052445839E-2,4.8623263328582134E-2,5.8725956373888222E-2,6.8801647154165479E-2,7.8855455066594526E-2,8.8899258298310579E-2]
[35,265726,375259,527505,737783,1027716,1426151,1972430,null,2.8316222378937272E-2,3.8507077151112901E-2,4.8660827081052238E-2,5.8761062875742676E-2,6.8834984664213783E-2,7.8887490222485424E-2,8.8930207911146031E-2]
[36,273531,390239,553850,782020,1099625,1540212,2149917,null,2.8345544925849175E-2,3.8546273992520863E-2,4.8696412260081035E-2,5.8794330739065037E-2,6.8866488813892124E-2,7.8917773033227778E-2,8.8959464166556979E-2]
[37,281566,405818,581512,828910,1176568,1663398,2343379,null,2.8373357147583045E-2,3.8583423442091869E-2,4.8730136479605113E-2,5.8825821241779819E-2,6.8896353440779157E-2,7.8946465398064714E-2,8.8987190247428627E-2]
[38,289838,422021,610557,878615,1258897,1796439,2554252,null,2.8399796935712374E-2,3.8618752299347969E-2,4.8762151079015714E-2,5.8855765286204953E-2,6.8924694869121117E-2,7.8973689376821365E-2,8.9013482028418744E-2]
[39,298354,438871,641055,931301,1346989,1940123,2784103,null,2.8424968140776219E-2,3.8652274574158207E-2,4.8792620385638141E-2,5.8884188367763768E-2,6.8951626772833174E-2,7.89995490709825E-2,8.9038448461095543E-2]
[40,307235,456395,673077,987148,1441247,2095301,3034641,null,2.8458488948904126E-2,3.8684191796311884E-2,4.8821590071580934E-2,5.8911236401577805E-2,6.8977244502008261E-2,7.9024139129993287E-2,8.9062196358013601E-2]
[41,316422,474621,706700,1046346,1542103,2262894,3307728,null,2.8493677132059636E-2,3.8714674236707047E-2,4.8849199327135606E-2,5.8937016078456139E-2,6.900164909056361E-2,7.9047568651812394E-2,8.9084813556976172E-2]
[42,325884,493575,742004,1109095,1650019,2443894,3605392,null,2.8527212490844445E-2,3.8743713482909836E-2,4.8875541351006024E-2,5.8961590828160881E-2,6.9024927084733623E-2,7.9069904463626717E-2,8.9106368077188414E-2]
[43,335630,513287,779073,1175610,1765489,2639374,3929845,null,2.8559264403031914E-2,3.8771453256516875E-2,4.8900701007022374E-2,5.8985085202880372E-2,6.9047151919736649E-2,7.9091225802245368E-2,8.9126933842274214E-2]
[44,345668,533787,817995,1246115,1889042,2850493,4283499,null,2.8589896370483814E-2,3.8797966350577306E-2,4.8924749916317678E-2,5.90075303157791E-2,6.9068396452392156E-2,7.9111605236456883E-2,8.9146583278044034E-2]
[45,356007,555107,858864,1320850,2021243,3078500,4668982,null,2.8619218117952094E-2,3.88233540026659E-2,4.8947797841724539E-2,5.9029006733872125E-2,6.9088714521520878E-2,7.9131086703106757E-2,8.9165375414223869E-2]
[46,366655,577280,901775,1400069,2162698,3324748,5089158,null,2.8647251054831901E-2,3.8847695436863727E-2,4.8969846340729317E-2,5.9049579618313253E-2,6.9108172826699121E-2,7.914974289266663E-2,8.9183361978419917E-2]
[47,377623,600339,946832,1484041,2314055,3590695,5547150,null,2.8674180110913161E-2,3.8871013729248283E-2,4.8991005570445667E-2,5.9069304450785509E-2,6.9126826946598774E-2,7.9167616500621429E-2,8.9200596277481559E-2]
[48,388920,624321,994141,1573051,2476006,3877918,6046360,null,2.8700037751591134E-2,3.8893427693934113E-2,4.9011299754140092E-2,5.9088230309793488E-2,6.9144715269393586E-2,7.918476227399962E-2,8.9217118814996388E-2]
[49,400555,649261,1043815,1667402,2649293,4188118,6590499,null,2.872484258292074E-2,3.8914926628373925E-2,4.9030790151671333E-2,5.9106414425139198E-2,6.9161887978151704E-2,7.9201217771873722E-2,8.9232977704700511E-2]
[50,412539,675199,1095973,1767413,2834711,4523134,7183611,null,2.874870193054857E-2,3.8935618705581376E-2,4.9049538631085632E-2,5.9123881812035206E-2,6.9178398546434483E-2,7.9217028050543092E-2,8.9248213057436576E-2]
[51,424883,702174,1150738,1873424,3033107,4884951,7830101,null,2.8771695304572242E-2,3.8955522229924933E-2,4.9067565356412768E-2,5.914067917984478E-2,6.9194268899295475E-2,7.9232228911216174E-2,8.9262853551191013E-2]
[52,437596,730227,1208242,1985796,3245390,5275713,8534776,null,2.8793788643632467E-2,3.89746692616455E-2,4.9084939637914937E-2,5.9156855016043508E-2,6.9209539488787275E-2,7.9246854520485632E-2,8.9276941072243821E-2]
[53,450690,759403,1268620,2104909,3472533,5697736,9302872,null,2.8815075081708663E-2,3.8993151837974027E-2,4.910166548650885E-2,5.9172427187707655E-2,6.9224249163208018E-2,7.9260938293220784E-2,8.9290504491026379E-2]
[54,464177,789744,1332016,2231169,3715576,6153519,10140095,null,2.8835622549031825E-2,3.9010932684916177E-2,4.911778383854859E-2,5.9187443092238556E-2,6.9238426966110156E-2,7.9274503486358228E-2,8.930356851656307E-2]
[55,478068,821299,1398582,2365004,3975631,6645765,11052668,null,2.8855438816236756E-2,3.9028107799901512E-2,4.9133342885740783E-2,5.9201925150421886E-2,6.9252096194205137E-2,7.9287585099019342E-2,8.9316163231215828E-2]
[56,492374,854116,1468476,2506869,4253889,7177390,12047371,null,2.8874521480104942E-2,3.904469561321311E-2,4.9148364831117064E-2,5.9215905329173424E-2,6.9265284681885975E-2,7.9300205465320461E-2,8.9328310903416641E-2]
[57,507110,888244,1541864,2657245,4551625,7751545,13131598,null,2.8893002489624786E-2,3.9060695839310489E-2,4.916287247839346E-2,5.922940363928153E-2,6.9278020756264214E-2,7.9312390225453111E-2,8.9340038394232213E-2]
[58,522287,923738,1618920,2816642,4870201,8371631,14313404,null,2.8910845657575734E-2,3.9076190027737434E-2,4.9176884400300436E-2,5.9242440595064894E-2,6.929032164486415E-2,7.9324158276976142E-2,8.935136402959265E-2]
[59,537918,960650,1699828,2985603,5211077,9041324,15601572,null,2.8928077017132514E-2,3.9091153139877877E-2,4.9190432599419687E-2,5.9255050453925318E-2,6.9302213764991905E-2,7.9335533862049612E-2,8.9362309245992755E-2]
[60,554018,999038,1784781,3164701,5575814,9764591,17005675,null,2.8944771280743797E-2,3.9105635355698887E-2,4.9203544045999248E-2,5.9267249000658495E-2,6.9313717100854877E-2,7.9346533245619355E-2,8.937289328412823E-2]
[null,null,null,null,null,null,null,null,"Rendite"]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J53:P53)","v":5.6919736111921582E-2},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!J2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,10),0)","v":0},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!K2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,11),0)","v":0},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!L2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,12),0)","v":0},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!M2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,13),0)","v":5.6919736111921582E-2},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!N2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,14),0)","v":0},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!O2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,15),0)","v":0},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!P2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,16),0)","v":0}]

{"sheet":"FSX (EB, W)","index":18,"n_rows":53,"n_cols":16,"rows_kept":53,"cut":false,"hidden":true,"merged":[]}
["Laufzeit","FSX Sondertarif W Vertragsguthaben in EUR, Beitrag: 100000€ Einmalbeitrag, Alter: 0 Jahre",null,null,null,null,null,null,null,null,"Stand 13.02.2018"]
[null,0.03,0.04,0.05,0.06,7.0000000000000007E-2,0.08,0.09,null,0.03,0.04,0.05,0.06,7.0000000000000007E-2,0.08,0.09]
[12,140924,158285,177587,199007,222946,249459,278813,null,{"$f":"(B3/100000)^(1/$A3)-1","v":2.9000091731785638E-2},{"$f":"(C3/100000)^(1/$A3)-1","v":3.9010604279738903E-2},4.9021197944858264E-2,5.9023740801549707E-2,6.9095841853594298E-2,7.9153602241862409E-2,8.920447829213507E-2]
[13,145267,164752,186623,211216,238880,269790,304345,null,{"$f":"(B4/100000)^(1/$A4)-1","v":2.9139819206536632E-2},3.915249398281806E-2,4.9164227409354666E-2,5.9202472008039742E-2,6.9278299488740425E-2,7.9333941659977425E-2,8.9386560472377585E-2]
[14,149745,171484,196121,224195,255955,291780,332369,null,2.9260168901882544E-2,3.9274466734367186E-2,4.9287691570090608E-2,5.9362776447210219E-2,6.9435371168327764E-2,7.9489075055531933E-2,8.9578708002062024E-2]
[15,154362,178492,206163,237974,274253,315657,362977,null,2.9364910669870348E-2,3.9380545553282742E-2,4.9415275737082265E-2,5.9502455014449174E-2,6.9572165801116359E-2,7.9645125532354477E-2,8.9745975440253867E-2]
[16,159123,185787,216766,252601,293861,341561,396406,null,2.945723431963998E-2,3.9473585158143809E-2,4.9541093993657359E-2,5.962498884782641E-2,6.9692305886553507E-2,7.9796131620563093E-2,8.989275014344944E-2]
[17,164031,193382,227916,268128,314977,369594,432917,null,2.9538760866076874E-2,3.9556271490856165E-2,4.9652579331002977E-2,5.9733340934650325E-2,6.981952574889938E-2,7.9929943343621801E-2,9.0022762106892307E-2]
[18,169091,201297,239640,284612,337670,399930,472794,null,2.9611443161485784E-2,3.9632506217558428E-2,4.975180094965026E-2,5.9830196713544392E-2,6.9943126772156639E-2,8.0049237443656551E-2,9.0138745078983673E-2]
[19,174308,209633,251970,302124,361999,432758,516346,null,2.9676761961784592E-2,3.9726058862840308E-2,4.9841225899191155E-2,5.9919559584638016E-2,7.0053892323904465E-2,8.0156253920901976E-2,9.0242733814485998E-2]
[20,179686,218315,264935,320862,388084,468284,563912,null,2.9735563544836863E-2,3.9810452571236832E-2,4.9921832693679891E-2,6.0024527395020177E-2,7.0154019157071978E-2,8.0252962421535123E-2,9.0336540401161569E-2]
[21,185232,227359,278569,340764,416050,506728,615864,null,2.9789315941588512E-2,3.9887344576948758E-2,4.9995107559877905E-2,6.0119781668200423E-2,7.0244784962570916E-2,8.0340630195385287E-2,9.0421774183703008E-2]
[22,190950,236777,292906,361902,446034,548331,672604,null,2.983838594052779E-2,3.9957119535671382E-2,5.006194899790084E-2,6.0206589663716503E-2,7.0327602912755527E-2,8.0420595989978416E-2,9.0499395955435213E-2]
[23,196845,246588,308059,384354,478181,593352,734575,null,2.9883302213835394E-2,4.0021358167199761E-2,5.0134562067028599E-2,6.0286189317917849E-2,7.0403429795378392E-2,8.0493798822470319E-2,9.0570498908727926E-2]
[24,202965,256806,324079,408200,512647,642072,802259,null,2.9933571888698163E-2,4.0080327257675075E-2,5.021234840842248E-2,6.0359280273169835E-2,7.0473122581262038E-2,8.0561083012395063E-2,9.0635864432263347E-2]
[25,209338,267449,340934,433527,549600,694795,876181,null,2.9992169084732234E-2,4.0134829311075038E-2,5.0284152479400879E-2,6.0426680263112598E-2,7.0537460821652465E-2,8.0623150648141406E-2,9.0696082465489436E-2]
[26,215911,278534,358667,460428,589218,751850,956919,null,3.0046241757684333E-2,4.0185272762032653E-2,5.0350594033074625E-2,6.048912728372513E-2,7.0596946102462477E-2,8.0680596932193094E-2,9.0751875412963479E-2]
[27,222692,290080,377324,489000,631695,813592,1045098,null,3.0096588175621442E-2,4.0232188808351887E-2,5.0412288220804014E-2,6.054709266105518E-2,7.0652224521288387E-2,8.0733877835387879E-2,9.0803583898252827E-2]
[28,229688,302131,396953,519348,677236,880408,1141407,null,3.0143666234548228E-2,4.0279000475253568E-2,5.0469721398380019E-2,6.0601136074638129E-2,7.0703659422931553E-2,8.0783519308068152E-2,9.0851751476008324E-2]
[29,236903,314815,417605,551580,726063,952713,1246593,null,3.0187381986483297E-2,4.0337670984431195E-2,5.0523358522183814E-2,6.0651492107566263E-2,7.0751691566439456E-2,8.0829807973449741E-2,9.0896654255145037E-2]
[30,244347,328033,439332,585815,778412,1030959,1361476,null,3.0228516869866162E-2,4.0392592008010375E-2,5.0573466359355335E-2,6.0698650373531615E-2,7.0796601324796038E-2,8.0873111391216668E-2,9.0938661806771792E-2]
[31,252025,341808,462192,622177,834538,1115634,1486948,null,3.0267011715237047E-2,4.0444170869816665E-2,5.0620533923775302E-2,6.0742885268287861E-2,7.0838724964284339E-2,8.091370644052498E-2,9.0977999951452171E-2]
[32,259946,356161,486243,660797,894712,1207266,1623987,null,3.0303317189626089E-2,4.0492487310575864E-2,5.0664763860930329E-2,6.0784406416737324E-2,7.0878259853080161E-2,8.0951834243739418E-2,9.1014957390191276E-2]
[33,268116,371119,511547,701817,959228,1306427,1773659,null,3.0337429034979602E-2,4.0538072711489237E-2,5.0706405923299558E-2,6.0823539267254256E-2,7.091550759700338E-2,8.0987724078249501E-2,9.1049737884857818E-2]
[34,276544,386706,538169,745384,1028398,1413735,1937127,null,3.036966904078775E-2,4.0581041441220655E-2,5.074566796865132E-2,6.0860397448786907E-2,7.0950622834547339E-2,8.1021553986649453E-2,9.1082502217538108E-2]
[35,285238,402950,566179,791659,1102558,1529859,2115665,null,3.0400178424956348E-2,4.0621729536290285E-2,5.0782822190724941E-2,6.0895283571810177E-2,7.0983792109334587E-2,8.1053489644735466E-2,9.111345546937577E-2]
[36,294206,419876,595647,840808,1182068,1655525,2310660,null,3.0429059607872677E-2,4.0660134778003565E-2,5.0817921718369963E-2,6.0928272975269593E-2,7.1015174010859106E-2,8.1083717094909025E-2,9.1142713478042703E-2]
[37,303507,437515,626651,893010,1267314,1791515,2523630,null,3.0461064507555369E-2,4.0696595213592923E-2,5.0851228151202577E-2,6.0959533275553035E-2,7.1044910834921815E-2,8.1112336148347897E-2,9.1170423992719574E-2]
[38,313208,455896,659270,948454,1358710,1938678,2756232,null,3.0500561604977161E-2,4.0731197043869516E-2,5.0882833425768492E-2,6.0989178932179255E-2,7.1073133124742949E-2,8.1139484212866098E-2,9.1196706720445109E-2]
[39,323220,475051,693589,1007343,1456699,2097933,3010276,null,3.0538110374170424E-2,4.0764125050217981E-2,5.0912899859978156E-2,6.1017377112761784E-2,7.1099941123392352E-2,8.1165285329378056E-2,9.1221671607465193E-2]
[40,333552,495012,729696,1069891,1561757,2270272,3287738,null,3.0573779622137032E-2,4.0795469669342221E-2,5.0941517346735132E-2,6.1044230877889349E-2,7.11254456481063E-2,8.1189818503535349E-2,9.1245410115243564E-2]
[41,344216,515812,767683,1136323,1674394,2456771,3590777,null,3.0607836307982916E-2,4.0825299240153212E-2,5.0968750744395885E-2,6.1069781391112743E-2,7.1149740228897196E-2,8.1213186154838413E-2,9.1268012469604365E-2]
[42,355222,537487,807650,1206883,1795157,2658593,3921750,null,3.064034558595119E-2,4.0853755303130734E-2,5.0994763800656706E-2,6.1094180341546567E-2,7.1172912492559304E-2,8.1235464992738704E-2,9.128955313898901E-2]
[43,366580,560075,849699,1281826,1924631,2876996,4283233,null,3.0671349837327444E-2,4.0880983297586493E-2,5.1019603328686269E-2,6.1117475307593372E-2,7.1195022470760705E-2,8.1256720841446306E-2,9.131011125556765E-2]
[44,378302,583613,893939,1361424,2063446,3113344,4678038,null,3.070099738496701E-2,4.0907004102811673E-2,5.1043362068931897E-2,6.1139735184019273E-2,7.1216161032919389E-2,8.1277036381664614E-2,9.1329749596393395E-2]
[45,390400,608141,940483,1445966,2212276,3369111,5109237,null,3.0729396689197719E-2,4.0931898700833136E-2,5.1066080825628912E-2,6.1161025331174734E-2,7.1236391664107002E-2,8.1296469218057998E-2,9.1348529852131932E-2]
[46,402886,633701,989453,1535761,2371842,3645891,5580184,null,3.0756623658984905E-2,4.0955752223000852E-2,5.10878730315798E-2,6.1181436676301937E-2,7.1255756323368891E-2,8.1315065633063233E-2,9.1366503035920088E-2]
[47,415771,660337,1040973,1631133,2542918,3945412,6094544,null,3.0782675062724252E-2,4.0978648911053961E-2,5.1108742233512583E-2,6.1200989493701785E-2,7.1274305338907773E-2,8.1332887946859556E-2,9.1383723783277304E-2]
[48,429070,688093,1095177,1732429,2726337,4269543,6656318,null,3.0807737462537066E-2,4.1000605403543666E-2,5.1128770191344541E-2,6.1219744815299126E-2,7.1292111628432631E-2,8.1349986099941818E-2,9.1400234988774143E-2]
[49,442794,717017,1152205,1840019,2922987,4620303,7269877,null,3.0831759113518098E-2,4.1021705548432541E-2,5.1148010267268784E-2,6.1237774408066104E-2,7.1309199699157055E-2,8.1366388404086942E-2,9.1416080512543907E-2]
[50,456959,747157,1212205,1954291,3133824,4999883,7939996,null,3.0854912086655251E-2,4.1041967083842668E-2,5.1166523404843289E-2,6.1255086130004743E-2,7.1325622862079552E-2,8.1382150707407064E-2,9.1431303459293289E-2]
[51,471577,778566,1275330,2075662,3359871,5410650,8671886,null,3.0877151632440203E-2,4.10614883551077E-2,5.1184319830026803E-2,6.1271742137315677E-2,7.1341415888320547E-2,8.1397305626458971E-2,9.1445932376707173E-2]
[52,486663,811296,1341743,2204572,3602224,5855165,9471244,null,3.0898551497715809E-2,4.1080274647688597E-2,5.1201444048200706E-2,6.1287769524580593E-2,7.1356606980785386E-2,8.1411882498227284E-2,9.1460007949165423E-2]
[53,502233,845403,1411617,2341490,3862061,6336203,10344287,null,3.0919198105799239E-2,4.1098377188213631E-2,5.1217957925108415E-2,6.1303209280352489E-2,7.137123906078302E-2,8.142592114115188E-2,9.1473555915843052E-2]
[54,518301,880945,1485130,2486914,4140643,6856763,11297809,null,3.0939075365132629E-2,4.1115834442029264E-2,5.1233862638842442E-2,6.1318097303884489E-2,7.1385340604035452E-2,8.1439445131380683E-2,9.1486608340960229E-2]
[55,534884,917982,1562473,2641370,4439322,7420092,12339228,null,3.0958262929062341E-2,4.1132672865144659E-2,5.1249209435392684E-2,6.133244475981714E-2,7.1398938525887301E-2,8.1452481829801915E-2,9.1499190569777289E-2]
[56,551998,956577,1643845,2805421,4759547,8029706,13476646,null,3.0976779842796898E-2,4.1148927226998033E-2,5.1264021025181794E-2,6.1346294344020835E-2,7.1412055969867883E-2,8.1465062099766783E-2,9.1511326749618593E-2]
[57,569661,996795,1729457,2979663,5102874,8689405,14718914,null,3.0994692608118601E-2,4.1164617704350537E-2,5.1278336881297903E-2,6.135967109308349E-2,7.1424724229778969E-2,8.1477202884285393E-2,9.1523042324306081E-2]
[58,587889,1038706,1819528,3164729,5470968,9403307,16075695,null,3.1011982361588641E-2,4.1179803440980711E-2,5.129216224349209E-2,6.1372598282064317E-2,7.1436960244539716E-2,8.1488932900684929E-2,9.1534355890169783E-2]
[59,606700,1082379,1914291,3361290,5865616,10175863,17557546,null,3.1028678833012524E-2,4.1194471687247436E-2,5.1305528956378188E-2,6.1385090647179341E-2,7.1448786783177898E-2,8.15002679591319E-2,9.154528891255076E-2]
[60,626114,1127890,2013991,3570061,6288735,11011893,19175997,null,3.1044849047053846E-2,4.1208678009325705E-2,5.1318464539733766E-2,6.1397174747568117E-2,7.1460227992401926E-2,8.1511229252895001E-2,9.1555861001341832E-2]
[null,null,null,null,null,null,null,null,"Rendite"]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J53:P53)","v":5.9023740801549707E-2},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!J2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,10),0)","v":0},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!K2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,11),0)","v":0},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!L2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,12),0)","v":0},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!M2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,13),0)","v":5.9023740801549707E-2},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!N2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,14),0)","v":0},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!O2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,15),0)","v":0},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!P2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,16),0)","v":0}]

{"sheet":"FSX (EB, M)","index":19,"n_rows":53,"n_cols":16,"rows_kept":53,"cut":false,"hidden":true,"merged":[]}
["Laufzeit","FSX Sondertarif M Vertragsguthaben in EUR, Beitrag: 100000€ Einmalbeitrag, Alter: 0 Jahre",null,null,null,null,null,null,null,null,"Stand 13.02.2018"]
[null,0.03,0.04,0.05,0.06,7.0000000000000007E-2,0.08,0.09,null,0.03,0.04,0.05,0.06,7.0000000000000007E-2,0.08,0.09]
[12,144333,162114,181875,203837,228366,255513,285566,null,{"$f":"(B3/100000)^(1/$A3)-1","v":3.1051764669803195E-2},{"$f":"(C3/100000)^(1/$A3)-1","v":4.1082253515695832E-2},5.1108989901555768E-2,6.1142197080390481E-2,7.1237959923642347E-2,8.1312151299146151E-2,9.1378870748882735E-2]
[13,149080,169076,191513,216794,245178,276891,312393,null,{"$f":"(B4/100000)^(1/$A4)-1","v":3.119299137513587E-2},4.1225430274425268E-2,5.1253750986432811E-2,6.1328408499726095E-2,7.1420903492513732E-2,8.1493109836141553E-2,9.1575917594653333E-2]
[14,153984,176337,201671,230578,263230,300060,341843,null,3.1314476766567401E-2,4.1348175756956262E-2,5.1381295692946694E-2,6.14891563585096E-2,7.1578412613018116E-2,8.1648850823849983E-2,9.1768294294169106E-2]
[15,159051,183912,212467,245239,282613,325333,374071,null,3.1420503060414218E-2,4.1455387995038784E-2,5.1524588128163629E-2,6.1628663496501757E-2,7.1715410697219761E-2,8.1820502492283786E-2,9.1935375396960284E-2]
[16,164285,191813,223842,260834,303438,352737,409341,null,3.1513389086583743E-2,4.1549410296439993E-2,5.1650296461459355E-2,6.1751205105878837E-2,7.1838550058491712E-2,8.1971169410864686E-2,9.2082198367157808E-2]
[17,169692,200055,235828,277424,325950,382452,447939,null,3.1595626492503914E-2,4.1632858141186668E-2,5.1761754947095895E-2,6.1860084337978183E-2,7.1976715426395055E-2,8.2104570932767018E-2,9.2212123097386023E-2]
[18,175278,208757,248457,295069,350133,414673,490179,null,3.1669073002570602E-2,4.1736391728722344E-2,5.1861118790199168E-2,6.1956838279645154E-2,7.2099686855873646E-2,8.2223565748444027E-2,9.232793149478713E-2]
[19,181048,217838,261765,313944,376113,449611,536405,null,3.1734827963341372E-2,4.1829156608522489E-2,5.1950601272750863E-2,6.2062598723431117E-2,7.221014691718608E-2,8.2330353724175298E-2,9.243186318812846E-2]
[20,187010,227315,275786,334084,404023,487494,586994,null,3.1794578359457315E-2,4.191287515323161E-2,5.2031178078466356E-2,6.2166949749654421E-2,7.23098725060074E-2,8.2426618664423135E-2,9.2525753400201527E-2]
[21,193169,237206,290560,355517,434006,528573,642356,null,3.1848811241260488E-2,4.1988982941159048E-2,5.2104429147449505E-2,6.226151190920115E-2,7.2400331827601638E-2,8.2514120932056123E-2,9.2610861776795783E-2]
[22,199531,247529,306178,378328,466217,573115,702943,null,3.189815372953797E-2,4.2058486618914426E-2,5.2179234524659224E-2,6.2347864673546916E-2,7.2482880352677359E-2,8.2593799194654371E-2,9.2688490670083112E-2]
[23,206199,258302,322744,402604,500820,621414,769247,null,3.1964203392619073E-2,4.2122082452790588E-2,5.2262924177547632E-2,6.2426872988815996E-2,7.2558383697399975E-2,8.2666820450917333E-2,9.2759524488248424E-2]
[24,213099,269546,340209,428439,537994,673785,841808,null,3.2026602337928312E-2,4.2180726097089005E-2,5.2339991417599485E-2,6.2499436045605927E-2,7.2627827184526428E-2,8.2733869682190431E-2,9.2824804005807948E-2]
[25,220231,281280,358621,455935,577930,730573,921216,null,3.2084220127241103E-2,4.2234761751003047E-2,5.2411120977476022E-2,6.2566494354674651E-2,7.2691920563554113E-2,8.2795755554170292E-2,9.2884984004478088E-2]
[26,227603,293526,378030,485197,620832,792150,1008119,null,3.2137636445446427E-2,4.2284805844015505E-2,5.247684204170322E-2,6.2628514728132911E-2,7.2751186660915401E-2,8.2853030767420011E-2,9.2940722003226339E-2]
[27,235223,306371,398492,516340,666922,858920,1103222,null,3.2187298382863716E-2,4.2339443550717837E-2,5.253794912710319E-2,6.2686169778717327E-2,7.2806257261572416E-2,8.2906202768757264E-2,9.2992407078043238E-2]
[28,243099,319873,420063,549483,716435,931320,1207300,null,3.2233549746723433E-2,4.2401226489752863E-2,5.2594822866895985E-2,6.2739781668857519E-2,7.2857467404627174E-2,8.2955661500554889E-2,9.3040507990597821E-2]
[29,251240,333971,442803,584756,769627,1009826,1321200,null,3.2276795559495142E-2,4.2458854805029311E-2,5.2647885885010348E-2,6.2789861963115312E-2,7.2905297133171398E-2,8.3001832110084495E-2,9.3085387021107469E-2]
[30,259655,348691,466777,622294,826771,1094951,1445848,null,3.231734162006572E-2,4.2512708725276793E-2,5.2697637509431683E-2,6.2836646570360033E-2,7.2950058619033697E-2,8.3044969470331909E-2,9.3127335278874179E-2]
[31,268352,364062,492049,662245,888159,1187256,1582258,null,3.2355291748046966E-2,4.2563294497441451E-2,5.2744182356029734E-2,6.2880584211744361E-2,7.2991977517892659E-2,8.3085450203221445E-2,9.3166626401308683E-2]
[32,277342,380112,518692,704762,954108,1287344,1731542,null,3.2391068877940743E-2,4.2610842213041122E-2,5.2787993582985804E-2,6.2921832234694275E-2,7.3031380674012158E-2,8.3123445261581441E-2,9.3203547155811028E-2]
[33,286633,396870,546779,750011,1024956,1395872,1894913,null,3.2424660056295851E-2,4.2655543768449267E-2,5.2829230613699707E-2,6.2960682877005514E-2,7.3068462101686604E-2,8.3159194910589651E-2,9.3238270713695837E-2]
[34,296237,414369,576388,798167,1101067,1513552,2073702,null,3.2456455675264007E-2,4.2697779651015955E-2,5.2868102416420371E-2,6.2997320133997725E-2,7.3103424467042322E-2,8.3192899053216474E-2,9.3271013888327481E-2]
[35,306253,432640,607602,849417,1182832,1641156,2269362,null,3.2495125634597333E-2,4.2737632882689613E-2,5.2904834643531462E-2,6.3031938109019414E-2,7.3136446093090557E-2,8.3224732938862234E-2,9.3301912860409342E-2]
[36,316675,451719,640508,903960,1270672,1779520,2483486,null,3.2537749310855624E-2,4.2775425210708429E-2,5.2939601419614846E-2,6.3064707626366623E-2,7.316770798383665E-2,8.3254833082533342E-2,9.3331131396594547E-2]
[37,327452,471640,675198,962007,1365036,1929553,2717816,null,3.2578098934558319E-2,4.2811213904894396E-2,5.2972570236213157E-2,6.3095756618924748E-2,7.3197297594269406E-2,8.3283362923502136E-2,9.3358798298804224E-2]
[38,338597,492441,711769,1023783,1466411,2092237,2974260,null,3.2616425863251308E-2,4.2845202341032174E-2,5.3003889867060172E-2,6.3125214994903978E-2,7.3225393009923367E-2,8.3310413375705661E-2,9.3385045767203856E-2]
[39,350122,514160,750322,1089528,1575317,2268640,3254904,null,3.2652839602818062E-2,4.2877480112412769E-2,5.3033647095612091E-2,6.3153213677675124E-2,7.3252089209253413E-2,8.3336111857264195E-2,9.3409971950487281E-2]
[40,362041,536839,790964,1159497,1692312,2459918,3562031,null,3.268755633129472E-2,4.2908246346831769E-2,5.3061943037367332E-2,6.3179859108221104E-2,7.32774650722261E-2,8.3360547065560953E-2,9.3433668536234915E-2]
[41,374366,560519,833810,1233961,1818000,2667327,3898141,null,3.2720597357079662E-2,4.2937542387278205E-2,5.3088938940121233E-2,6.3205239471505248E-2,7.3301662151110225E-2,8.3383826450213583E-2,9.34562304526807E-2]
[42,387111,585245,878978,1313209,1953024,2892225,4265969,null,3.2752092580891068E-2,4.2965506678168897E-2,5.3114680214948029E-2,6.322944749351378E-2,7.3324722584297231E-2,8.340600868060255E-2,9.3477736530182431E-2]
[43,400291,611063,926594,1397548,2098078,3136089,4668509,null,3.2782190189055704E-2,4.2992221401055852E-2,5.3139257098697046E-2,6.32525565995814E-2,7.3346730922098091E-2,8.3427187956502946E-2,9.349826344598533E-2]
[44,413921,638021,976791,1487306,2253908,3400517,5109035,null,3.2810991964854264E-2,4.3017761193312687E-2,5.3162755266142669E-2,6.3274655508930966E-2,7.3367767696545627E-2,8.3447420107579218E-2,9.351786753955027E-2]
[45,428016,666170,1029709,1582831,2421314,3687244,5591132,null,3.283856242649863E-2,4.3042225814997614E-2,5.3185246930284258E-2,6.3295806435896607E-2,7.3387890369885023E-2,8.3466773146744E-2,9.3536611310505835E-2]
[46,442592,695561,1085495,1684492,2601156,3998149,6118723,null,3.2864987193258255E-2,4.3065630149704104E-2,5.3206785370617959E-2,6.3316048152444848E-2,7.3407157725905892E-2,8.3485294302533264E-2,9.3554550261495617E-2]
[47,457665,726250,1144306,1792685,2794358,4335272,6696102,null,3.2890317772933164E-2,4.3088078395843388E-2,5.3227460791644532E-2,6.3335461516230485E-2,7.3425624455466521E-2,8.3503042394471372E-2,9.3571737947167E-2]
[48,473252,758295,1206303,1907828,3001912,4700824,7327967,null,3.2914624003441251E-2,4.3109648033145875E-2,5.3247269308712486E-2,6.3354076622115008E-2,7.3443335720602132E-2,8.3520065020425527E-2,9.3588218996717432E-2]
[49,489370,791755,1271662,2030369,3224885,5097201,8019459,null,3.29379448496947E-2,4.3130365897152911E-2,5.326632179055113E-2,6.337195830797393E-2,7.3460342689156244E-2,8.3536399595782074E-2,9.3604033857845215E-2]
[50,506039,826692,1340563,2160783,3464422,5527004,8776206,null,3.2960417201496561E-2,4.3150269748345016E-2,5.3284624564516436E-2,6.3389145816701298E-2,7.3476683487977423E-2,8.355209354533244E-2,9.3619224944387014E-2]
[51,523276,863172,1413198,2299575,3721752,5993051,9604365,null,3.2982017176674594E-2,4.3169425857351174E-2,5.3302221812498107E-2,6.3405671268127239E-2,7.3492387922240443E-2,8.3567180838631794E-2,9.3633825953260974E-2]
[52,541100,901262,1489771,2447283,3998199,6498399,10510675,null,3.3002781783560309E-2,4.3187850471437139E-2,5.3319175928972617E-2,6.3421570347163447E-2,7.3507504394302314E-2,8.3581697899811624E-2,9.3647870572378222E-2]
[53,559533,941035,1570494,2604482,4295183,7046360,11502512,null,3.3022828460189446E-2,4.320562544747375E-2,5.3335502590431405E-2,6.3436895190444487E-2,7.3522064163120682E-2,8.3595669887848612E-2,9.3661391859374721E-2]
[54,578594,982564,1655592,2771779,4614228,7640530,12587946,null,3.3042135192657307E-2,4.3222758183815824E-2,5.3351237022025488E-2,6.3451655959924302E-2,7.3536090010081656E-2,8.3609133966547233E-2,9.3674416651082337E-2]
[55,598306,1025927,1745303,2949825,4956973,8284805,13775809,null,3.3060792621874224E-2,4.3239291761197007E-2,5.3366420611049126E-2,6.3465898517280239E-2,7.3549611614917465E-2,8.3622115309706979E-2,9.3686970951677662E-2]
[56,618689,1071204,1839876,3139308,5325180,8983409,15075768,null,3.307876721411529E-2,4.3255240017560759E-2,5.3381070934730213E-2,6.3479633592765872E-2,7.3562660873144337E-2,8.3634636586022992E-2,9.3699081125925732E-2]
[57,639768,1118480,1939575,3340966,5720740,9740924,16498402,null,3.3096156600936233E-2,4.3270642018051975E-2,5.3395220348369188E-2,6.3492906426568574E-2,7.3575260175767987E-2,8.3646723037831938E-2,9.3710771065070197E-2]
[58,661565,1167844,2044678,3555578,6145684,10562319,18055285,null,3.3112942038562521E-2,4.3285536909922984E-2,5.3408895546209756E-2,6.3505722796262987E-2,7.3587429331536836E-2,8.3658398985259064E-2,9.3722059357121967E-2]
[59,684105,1219388,2155478,3783978,6602196,11452979,19759088,null,3.3129168276057275E-2,4.3299946305707993E-2,5.3422120663421335E-2,6.3518114738636777E-2,7.3599193291370435E-2,8.3669681785305761E-2,9.3732968548856599E-2]
[60,707414,1273207,2272283,4027052,7092620,12418746,21623674,null,3.3144879337681399E-2,4.3313876292755404E-2,5.3434911341710967E-2,6.3530103646639136E-2,7.3610569030566175E-2,8.3680592577174417E-2,9.3743515989067605E-2]
[null,null,null,null,null,null,null,null,"Rendite"]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J53:P53)","v":6.1142197080390481E-2},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!J2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,10),0)","v":0},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!K2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,11),0)","v":0},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!L2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,12),0)","v":0},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!M2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,13),0)","v":6.1142197080390481E-2},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!N2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,14),0)","v":0},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!O2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,15),0)","v":0},{"$f":"IF(Hilfe!$E$3='FSX (Einzel)'!P2,VLOOKUP(Hilfe!$B$54,$A$3:$P$51,16),0)","v":0}]

{"sheet":"Berechnung Ratierlich heute","index":20,"n_rows":70,"n_cols":20,"rows_kept":70,"cut":false,"hidden":true,"merged":[[0,5,0,8],[0,9,1,9],[3,9,3,16]]}
["Rendite",{"$f":"Hilfe!E3-Hilfe!G16","v":0.06},null,null,null,"Ausgabeaufschlag",null,null,null,null,null,"Basiszins",{"$f":"Hilfe!E14","v":0}]
["Beitrag p.a.",{"$f":"Eingabe!C10*Hilfe!B4","v":0},null,null,null,null,"Aktienfonds","Mischfonds","Rentenfonds / VVW",null,null,"Abgeltungssteuer",{"$f":"25%*1.055","v":0.26374999999999998}]
["Laufzeit",{"$f":"Eingabe!C9","v":12},null,null,null,"Ausgabeaufschlag",{"$f":"Eingabe!C21","v":0.01},{"$f":"Eingabe!E21","v":0.01},{"$f":"Eingabe!G21","v":0.01}]
[null,null,null,null,null,"Wechselgebühr",{"$f":"Eingabe!C22","v":0.01},{"$f":"Eingabe!E22","v":0.01},{"$f":"Eingabe!G22","v":0.01},"Ausgabe"]
[null,null,null,null,null,"Freistellung",0.3,0.15,0,"Jahr","Jahresabschluss","Beitragssumme","zu versteuern %","zu versteuern","kumulierte Vorabpauschale","Freistellungsauftrag","Auszahlung"]
[null,null,null,null,null,null,null,null,null,{"$f":"B3","v":12},{"$f":"MAX(VLOOKUP(J6,A11:AD70,20),0)","v":0},{"$f":"MAX(VLOOKUP(J6,A11:AD60,13),0)","v":0},{"$f":"VLOOKUP(J6,A11:AD60,14)","v":1},{"$f":"(K6-L6)*M6","v":0},{"$f":"VLOOKUP(J6,A11:AD60,12)","v":0},{"$f":"VLOOKUP(J6,A11:AD60,16)","v":1602},{"$f":"K6-(N6-P6-O6)*M2","v":422.52749999999997}]
[]
[]
["Jahr","Ausgabeaufschlag","Beitrag","Vermögen Jahresanfang","Rendite","Gesamtvermögen","Wechsel","Anteil Aktienfonds","Anteil Mischfonds","Rentenfonds / VVW","Vorabpauschale","kumulierte Vorabpauschale","Beitragssumme","zu versteuern","Wechselbesteuerunganteil","Freistellungsauftrag","Steuer","Wechselkosten","Depotkosten","Jahresabschluss"]
[0,null,null,null,null,null,null,{"$f":"Eingabe!C18","v":0.5},{"$f":"Eingabe!E18","v":0.5},{"$f":"Eingabe!G18","v":0}]
[1,{"$f":"$G$3*H10+$H$3*I10+$I$3*J10","v":0.01},{"$f":"IF($B$3>=A11,$B$2,0)/(1+B11)","v":0},{"$f":"C11","v":0},{"$f":"C11*$B$1","v":0},{"$f":"C11+E11","v":0},{"$f":"VLOOKUP(A11,Wechsel!$A$11:$E$31,1)","v":0},{"$f":"IF(G11>0,VLOOKUP(A11,Wechsel!$A$11:$E$31,3),H10)","v":0.5},{"$f":"IF(G11>0,VLOOKUP(A11,Wechsel!$A$11:$E$31,4),I10)","v":0.5},{"$f":"IF(G11>0,VLOOKUP(A11,Wechsel!$A$11:$E$31,5),J10)","v":0},{"$f":"D11*$M$1*0.7*0.7*$M$2*H11+D11*$M$1*0.85*0.7*$M$2*I11+D11*$M$1*0.7*$M$2*J11","v":0},{"$f":"K11+L10","v":0},{"$f":"C11","v":0},{"$f":"1-(H11*$G$5+I11*$H$5+J11*$I$5)","v":0.77500000000000002},{"$f":"IF(G11>0,(F11-M11)*N11,0)","v":0},{"$f":"MAX(Eingabe!C28,0)","v":1602},{"$f":"MAX(0,K11+O11*$M$2-P11-IF(G11>0,-(L10+K11),0))","v":0},{"$f":"MAX(IF(G11>0,(H11*$G$4+I11*$H$4+J11*$I$4)*F11,0),0)","v":0},{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute'!F11","v":39},{"$f":"F11-Q11-R11-S11","v":-39}]
[2,{"$f":"$G$3*H11+$H$3*I11+$I$3*J11","v":0.01},0,{"$f":"MAX(IF(A12>$B$3,0,T11),0)","v":0},{"$f":"(C12+D12)*$B$1","v":0},{"$f":"IF(A12>$B$3,0,C12+E12+D12)","v":0},{"$f":"IF(VLOOKUP(A12,Wechsel!$A$11:$E$31,1)=A12,VLOOKUP(A12,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G12>0,VLOOKUP(A12,Wechsel!$A$11:$E$31,3),H11)","v":0.5},{"$f":"IF(G12>0,VLOOKUP(A12,Wechsel!$A$11:$E$31,4),I11)","v":0.5},{"$f":"IF(G12>0,VLOOKUP(A12,Wechsel!$A$11:$E$31,5),J11)","v":0},{"$f":"D12*$M$1*0.7*0.7*$M$2*H12+D12*$M$1*0.85*0.7*$M$2*I12+D12*$M$1*0.7*$M$2*J12","v":0},{"$f":"IF(G11>0,K12,K12+L11)","v":0},{"$f":"IF(A12>$B$3,0,IF(G11>0,T11,C12+M11))","v":0},{"$f":"1-(H12*$G$5+I12*$H$5+J12*$I$5)","v":0.77500000000000002},{"$f":"IF(G12>0,(F12-M12)*N11,0)","v":0},{"$f":"MAX(P11-Eingabe!$E$28,0)","v":1602},{"$f":"MAX(0,K12+O12*$M$2-P12-IF(G12>0,-(L11+K12),0))","v":0},{"$f":"MAX(IF(G12>0,(H12*$G$4+I12*$H$4+J12*$I$4)*(F12-Q12),0),0)","v":0},{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute'!F12","v":39},{"$f":"F12-Q12-R12-S12","v":-39}]
[3,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A13,Wechsel!$A$11:$E$31,1)=A13,VLOOKUP(A13,Wechsel!$A$11:$E$31,1),0)","v":3},{"$f":"IF(G13>0,VLOOKUP(A13,Wechsel!$A$11:$E$31,3),H12)","v":0.33333333333333337},{"$f":"IF(G13>0,VLOOKUP(A13,Wechsel!$A$11:$E$31,4),I12)","v":0.33333333333333337},{"$f":"IF(G13>0,VLOOKUP(A13,Wechsel!$A$11:$E$31,5),J12)","v":0.33333333333333326},{"$f":"D13*$M$1*0.7*0.7*$M$2*H13+D13*$M$1*0.85*0.7*$M$2*I13+D13*$M$1*0.7*$M$2*J13","v":0},{"$f":"IF(G12>0,K13,K13+L12)","v":0},0,0.85,{"$f":"IF(G13>0,(F13-M13)*N12,0)","v":0},{"$f":"MAX(P12-Eingabe!$E$28,0)","v":1602},{"$f":"MAX(0,K13+O13*$M$2-P13-IF(G13>0,-(L12+K13),0))","v":0},0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute'!F13","v":39},-39]
[4,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A14,Wechsel!$A$11:$E$31,1)=A14,VLOOKUP(A14,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G14>0,VLOOKUP(A14,Wechsel!$A$11:$E$31,3),H13)","v":0.33333333333333337},{"$f":"IF(G14>0,VLOOKUP(A14,Wechsel!$A$11:$E$31,4),I13)","v":0.33333333333333337},{"$f":"IF(G14>0,VLOOKUP(A14,Wechsel!$A$11:$E$31,5),J13)","v":0.33333333333333326},0,0,-39,0.85,0,{"$f":"MAX(P13-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute'!F14","v":39},-39]
[5,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A15,Wechsel!$A$11:$E$31,1)=A15,VLOOKUP(A15,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G15>0,VLOOKUP(A15,Wechsel!$A$11:$E$31,3),H14)","v":0.33333333333333337},{"$f":"IF(G15>0,VLOOKUP(A15,Wechsel!$A$11:$E$31,4),I14)","v":0.33333333333333337},{"$f":"IF(G15>0,VLOOKUP(A15,Wechsel!$A$11:$E$31,5),J14)","v":0.33333333333333326},0,0,-39,0.85,0,{"$f":"MAX(P14-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute'!F15","v":39},-39]
[6,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A16,Wechsel!$A$11:$E$31,1)=A16,VLOOKUP(A16,Wechsel!$A$11:$E$31,1),0)","v":6},{"$f":"IF(G16>0,VLOOKUP(A16,Wechsel!$A$11:$E$31,3),H15)","v":0.16666666666666671},{"$f":"IF(G16>0,VLOOKUP(A16,Wechsel!$A$11:$E$31,4),I15)","v":0.16666666666666671},{"$f":"IF(G16>0,VLOOKUP(A16,Wechsel!$A$11:$E$31,5),J15)","v":0.66666666666666652},0,0,-39,0.92500000000000004,33.15,{"$f":"MAX(P15-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute'!F16","v":39},-39]
[7,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A17,Wechsel!$A$11:$E$31,1)=A17,VLOOKUP(A17,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G17>0,VLOOKUP(A17,Wechsel!$A$11:$E$31,3),H16)","v":0.16666666666666671},{"$f":"IF(G17>0,VLOOKUP(A17,Wechsel!$A$11:$E$31,4),I16)","v":0.16666666666666671},{"$f":"IF(G17>0,VLOOKUP(A17,Wechsel!$A$11:$E$31,5),J16)","v":0.66666666666666652},0,0,-39,0.92500000000000004,0,{"$f":"MAX(P16-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute'!F17","v":39},-39]
[8,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A18,Wechsel!$A$11:$E$31,1)=A18,VLOOKUP(A18,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G18>0,VLOOKUP(A18,Wechsel!$A$11:$E$31,3),H17)","v":0.16666666666666671},{"$f":"IF(G18>0,VLOOKUP(A18,Wechsel!$A$11:$E$31,4),I17)","v":0.16666666666666671},{"$f":"IF(G18>0,VLOOKUP(A18,Wechsel!$A$11:$E$31,5),J17)","v":0.66666666666666652},0,0,-39,0.92500000000000004,0,{"$f":"MAX(P17-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute'!F18","v":39},-39]
[9,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A19,Wechsel!$A$11:$E$31,1)=A19,VLOOKUP(A19,Wechsel!$A$11:$E$31,1),0)","v":9},{"$f":"IF(G19>0,VLOOKUP(A19,Wechsel!$A$11:$E$31,3),H18)","v":0},{"$f":"IF(G19>0,VLOOKUP(A19,Wechsel!$A$11:$E$31,4),I18)","v":0},{"$f":"IF(G19>0,VLOOKUP(A19,Wechsel!$A$11:$E$31,5),J18)","v":1},0,0,-39,1,36.075000000000003,{"$f":"MAX(P18-Eingabe!$E$28,0)","v":1602},0,{"$f":"MAX(IF(G19>0,(H19*$G$4+I19*$H$4+J19*$I$4)*(F19-Q19),0),0)","v":0},{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute'!F19","v":39},{"$f":"F19-Q19-R19-S19","v":-39}]
[10,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A20,Wechsel!$A$11:$E$31,1)=A20,VLOOKUP(A20,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G20>0,VLOOKUP(A20,Wechsel!$A$11:$E$31,3),H19)","v":0},{"$f":"IF(G20>0,VLOOKUP(A20,Wechsel!$A$11:$E$31,4),I19)","v":0},{"$f":"IF(G20>0,VLOOKUP(A20,Wechsel!$A$11:$E$31,5),J19)","v":1},0,0,-39,1,0,{"$f":"MAX(P19-Eingabe!$E$28,0)","v":1602},0,{"$f":"MAX(IF(G20>0,(H20*$G$4+I20*$H$4+J20*$I$4)*(F20-Q20),0),0)","v":0},{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute'!F20","v":39},-39]
[11,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A21,Wechsel!$A$11:$E$31,1)=A21,VLOOKUP(A21,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G21>0,VLOOKUP(A21,Wechsel!$A$11:$E$31,3),H20)","v":0},{"$f":"IF(G21>0,VLOOKUP(A21,Wechsel!$A$11:$E$31,4),I20)","v":0},{"$f":"IF(G21>0,VLOOKUP(A21,Wechsel!$A$11:$E$31,5),J20)","v":1},0,0,-39,1,0,{"$f":"MAX(P20-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute'!F21","v":39},-39]
[12,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A22,Wechsel!$A$11:$E$31,1)=A22,VLOOKUP(A22,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G22>0,VLOOKUP(A22,Wechsel!$A$11:$E$31,3),H21)","v":0},{"$f":"IF(G22>0,VLOOKUP(A22,Wechsel!$A$11:$E$31,4),I21)","v":0},{"$f":"IF(G22>0,VLOOKUP(A22,Wechsel!$A$11:$E$31,5),J21)","v":1},0,0,-39,1,0,{"$f":"MAX(P21-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute'!F22","v":39},-39]
[13,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A23,Wechsel!$A$11:$E$31,1)=A23,VLOOKUP(A23,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G23>0,VLOOKUP(A23,Wechsel!$A$11:$E$31,3),H22)","v":0},{"$f":"IF(G23>0,VLOOKUP(A23,Wechsel!$A$11:$E$31,4),I22)","v":0},{"$f":"IF(G23>0,VLOOKUP(A23,Wechsel!$A$11:$E$31,5),J22)","v":1},0,0,0,1,0,{"$f":"MAX(P22-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute'!F23","v":39},-39]
[14,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A24,Wechsel!$A$11:$E$31,1)=A24,VLOOKUP(A24,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G24>0,VLOOKUP(A24,Wechsel!$A$11:$E$31,3),H23)","v":0},{"$f":"IF(G24>0,VLOOKUP(A24,Wechsel!$A$11:$E$31,4),I23)","v":0},{"$f":"IF(G24>0,VLOOKUP(A24,Wechsel!$A$11:$E$31,5),J23)","v":1},0,0,0,1,0,{"$f":"MAX(P23-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute'!F24","v":39},-39]
[15,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A25,Wechsel!$A$11:$E$31,1)=A25,VLOOKUP(A25,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G25>0,VLOOKUP(A25,Wechsel!$A$11:$E$31,3),H24)","v":0},{"$f":"IF(G25>0,VLOOKUP(A25,Wechsel!$A$11:$E$31,4),I24)","v":0},{"$f":"IF(G25>0,VLOOKUP(A25,Wechsel!$A$11:$E$31,5),J24)","v":1},0,0,0,1,0,{"$f":"MAX(P24-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute'!F25","v":39},-39]
[16,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A26,Wechsel!$A$11:$E$31,1)=A26,VLOOKUP(A26,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G26>0,VLOOKUP(A26,Wechsel!$A$11:$E$31,3),H25)","v":0},{"$f":"IF(G26>0,VLOOKUP(A26,Wechsel!$A$11:$E$31,4),I25)","v":0},{"$f":"IF(G26>0,VLOOKUP(A26,Wechsel!$A$11:$E$31,5),J25)","v":1},0,0,0,1,0,{"$f":"MAX(P25-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute'!F26","v":39},-39]
[17,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A27,Wechsel!$A$11:$E$31,1)=A27,VLOOKUP(A27,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G27>0,VLOOKUP(A27,Wechsel!$A$11:$E$31,3),H26)","v":0},{"$f":"IF(G27>0,VLOOKUP(A27,Wechsel!$A$11:$E$31,4),I26)","v":0},{"$f":"IF(G27>0,VLOOKUP(A27,Wechsel!$A$11:$E$31,5),J26)","v":1},0,0,0,1,0,{"$f":"MAX(P26-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute'!F27","v":39},-39]
[18,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A28,Wechsel!$A$11:$E$31,1)=A28,VLOOKUP(A28,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G28>0,VLOOKUP(A28,Wechsel!$A$11:$E$31,3),H27)","v":0},{"$f":"IF(G28>0,VLOOKUP(A28,Wechsel!$A$11:$E$31,4),I27)","v":0},{"$f":"IF(G28>0,VLOOKUP(A28,Wechsel!$A$11:$E$31,5),J27)","v":1},0,0,0,1,0,{"$f":"MAX(P27-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute'!F28","v":39},-39]
[19,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A29,Wechsel!$A$11:$E$31,1)=A29,VLOOKUP(A29,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G29>0,VLOOKUP(A29,Wechsel!$A$11:$E$31,3),H28)","v":0},{"$f":"IF(G29>0,VLOOKUP(A29,Wechsel!$A$11:$E$31,4),I28)","v":0},{"$f":"IF(G29>0,VLOOKUP(A29,Wechsel!$A$11:$E$31,5),J28)","v":1},0,0,0,1,0,{"$f":"MAX(P28-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute'!F29","v":39},-39]
[20,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A30,Wechsel!$A$11:$E$31,1)=A30,VLOOKUP(A30,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G30>0,VLOOKUP(A30,Wechsel!$A$11:$E$31,3),H29)","v":0},{"$f":"IF(G30>0,VLOOKUP(A30,Wechsel!$A$11:$E$31,4),I29)","v":0},{"$f":"IF(G30>0,VLOOKUP(A30,Wechsel!$A$11:$E$31,5),J29)","v":1},0,0,0,1,0,{"$f":"MAX(P29-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute'!F30","v":39},-39]
[21,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A31,Wechsel!$A$11:$E$31,1)=A31,VLOOKUP(A31,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G31>0,VLOOKUP(A31,Wechsel!$A$11:$E$31,3),H30)","v":0},{"$f":"IF(G31>0,VLOOKUP(A31,Wechsel!$A$11:$E$31,4),I30)","v":0},{"$f":"IF(G31>0,VLOOKUP(A31,Wechsel!$A$11:$E$31,5),J30)","v":1},0,0,0,1,0,{"$f":"MAX(P30-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute'!F31","v":39},-39]
[22,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A32,Wechsel!$A$11:$E$31,1)=A32,VLOOKUP(A32,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G32>0,VLOOKUP(A32,Wechsel!$A$11:$E$31,3),H31)","v":0},{"$f":"IF(G32>0,VLOOKUP(A32,Wechsel!$A$11:$E$31,4),I31)","v":0},{"$f":"IF(G32>0,VLOOKUP(A32,Wechsel!$A$11:$E$31,5),J31)","v":1},0,0,0,1,0,{"$f":"MAX(P31-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute'!F32","v":39},-39]
[23,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A33,Wechsel!$A$11:$E$31,1)=A33,VLOOKUP(A33,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G33>0,VLOOKUP(A33,Wechsel!$A$11:$E$31,3),H32)","v":0},{"$f":"IF(G33>0,VLOOKUP(A33,Wechsel!$A$11:$E$31,4),I32)","v":0},{"$f":"IF(G33>0,VLOOKUP(A33,Wechsel!$A$11:$E$31,5),J32)","v":1},0,0,0,1,0,{"$f":"MAX(P32-Eingabe!$E$28,0)","v":1602},{"$f":"MAX(0,K33+O33*$M$2-P33-IF(G33>0,-(L32+K33),0))","v":0},0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute'!F33","v":39},-39]
[24,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A34,Wechsel!$A$11:$E$31,1)=A34,VLOOKUP(A34,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G34>0,VLOOKUP(A34,Wechsel!$A$11:$E$31,3),H33)","v":0},{"$f":"IF(G34>0,VLOOKUP(A34,Wechsel!$A$11:$E$31,4),I33)","v":0},{"$f":"IF(G34>0,VLOOKUP(A34,Wechsel!$A$11:$E$31,5),J33)","v":1},0,0,0,1,0,{"$f":"MAX(P33-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute'!F34","v":39},-39]
[25,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A35,Wechsel!$A$11:$E$31,1)=A35,VLOOKUP(A35,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G35>0,VLOOKUP(A35,Wechsel!$A$11:$E$31,3),H34)","v":0},{"$f":"IF(G35>0,VLOOKUP(A35,Wechsel!$A$11:$E$31,4),I34)","v":0},{"$f":"IF(G35>0,VLOOKUP(A35,Wechsel!$A$11:$E$31,5),J34)","v":1},0,0,0,1,0,{"$f":"MAX(P34-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute'!F35","v":39},-39]
[26,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A36,Wechsel!$A$11:$E$31,1)=A36,VLOOKUP(A36,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G36>0,VLOOKUP(A36,Wechsel!$A$11:$E$31,3),H35)","v":0},{"$f":"IF(G36>0,VLOOKUP(A36,Wechsel!$A$11:$E$31,4),I35)","v":0},{"$f":"IF(G36>0,VLOOKUP(A36,Wechsel!$A$11:$E$31,5),J35)","v":1},0,0,0,1,0,{"$f":"MAX(P35-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute'!F36","v":39},-39]
[27,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A37,Wechsel!$A$11:$E$31,1)=A37,VLOOKUP(A37,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G37>0,VLOOKUP(A37,Wechsel!$A$11:$E$31,3),H36)","v":0},{"$f":"IF(G37>0,VLOOKUP(A37,Wechsel!$A$11:$E$31,4),I36)","v":0},{"$f":"IF(G37>0,VLOOKUP(A37,Wechsel!$A$11:$E$31,5),J36)","v":1},0,0,0,1,0,{"$f":"MAX(P36-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute'!F37","v":39},-39]
[28,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A38,Wechsel!$A$11:$E$31,1)=A38,VLOOKUP(A38,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G38>0,VLOOKUP(A38,Wechsel!$A$11:$E$31,3),H37)","v":0},{"$f":"IF(G38>0,VLOOKUP(A38,Wechsel!$A$11:$E$31,4),I37)","v":0},{"$f":"IF(G38>0,VLOOKUP(A38,Wechsel!$A$11:$E$31,5),J37)","v":1},0,0,0,1,0,{"$f":"MAX(P37-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute'!F38","v":39},-39]
[29,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A39,Wechsel!$A$11:$E$31,1)=A39,VLOOKUP(A39,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G39>0,VLOOKUP(A39,Wechsel!$A$11:$E$31,3),H38)","v":0},{"$f":"IF(G39>0,VLOOKUP(A39,Wechsel!$A$11:$E$31,4),I38)","v":0},{"$f":"IF(G39>0,VLOOKUP(A39,Wechsel!$A$11:$E$31,5),J38)","v":1},0,0,0,{"$f":"1-(H39*$G$5+I39*$H$5+J39*$I$5)","v":1},0,{"$f":"MAX(P38-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute'!F39","v":39},-39]
[30,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A40,Wechsel!$A$11:$E$31,1)=A40,VLOOKUP(A40,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G40>0,VLOOKUP(A40,Wechsel!$A$11:$E$31,3),H39)","v":0},{"$f":"IF(G40>0,VLOOKUP(A40,Wechsel!$A$11:$E$31,4),I39)","v":0},{"$f":"IF(G40>0,VLOOKUP(A40,Wechsel!$A$11:$E$31,5),J39)","v":1},0,0,0,1,0,{"$f":"MAX(P39-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute'!F40","v":39},-39]
[31,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A41,Wechsel!$A$11:$E$31,1)=A41,VLOOKUP(A41,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G41>0,VLOOKUP(A41,Wechsel!$A$11:$E$31,3),H40)","v":0},{"$f":"IF(G41>0,VLOOKUP(A41,Wechsel!$A$11:$E$31,4),I40)","v":0},{"$f":"IF(G41>0,VLOOKUP(A41,Wechsel!$A$11:$E$31,5),J40)","v":1},0,0,0,1,0,{"$f":"MAX(P40-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute'!F41","v":39},-39]
[32,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A42,Wechsel!$A$11:$E$31,1)=A42,VLOOKUP(A42,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G42>0,VLOOKUP(A42,Wechsel!$A$11:$E$31,3),H41)","v":0},{"$f":"IF(G42>0,VLOOKUP(A42,Wechsel!$A$11:$E$31,4),I41)","v":0},{"$f":"IF(G42>0,VLOOKUP(A42,Wechsel!$A$11:$E$31,5),J41)","v":1},0,0,0,1,0,{"$f":"MAX(P41-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute'!F42","v":39},-39]
[33,0.01,{"$f":"IF($B$3>=A43,$B$2,0)/(1+B43)","v":0},0,0,0,{"$f":"IF(VLOOKUP(A43,Wechsel!$A$11:$E$31,1)=A43,VLOOKUP(A43,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G43>0,VLOOKUP(A43,Wechsel!$A$11:$E$31,3),H42)","v":0},{"$f":"IF(G43>0,VLOOKUP(A43,Wechsel!$A$11:$E$31,4),I42)","v":0},{"$f":"IF(G43>0,VLOOKUP(A43,Wechsel!$A$11:$E$31,5),J42)","v":1},0,0,0,1,0,{"$f":"MAX(P42-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute'!F43","v":39},-39]
[34,0.01,0,{"$f":"MAX(IF(A44>$B$3,0,T43),0)","v":0},{"$f":"(C44+D44)*$B$1","v":0},{"$f":"IF(A44>$B$3,0,C44+E44+D44)","v":0},{"$f":"IF(VLOOKUP(A44,Wechsel!$A$11:$E$31,1)=A44,VLOOKUP(A44,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G44>0,VLOOKUP(A44,Wechsel!$A$11:$E$31,3),H43)","v":0},{"$f":"IF(G44>0,VLOOKUP(A44,Wechsel!$A$11:$E$31,4),I43)","v":0},{"$f":"IF(G44>0,VLOOKUP(A44,Wechsel!$A$11:$E$31,5),J43)","v":1},0,0,{"$f":"IF(A44>$B$3,0,IF(G43>0,T43,C44+M43))","v":0},1,0,{"$f":"MAX(P43-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute'!F44","v":39},-39]
[35,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A45,Wechsel!$A$11:$E$31,1)=A45,VLOOKUP(A45,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G45>0,VLOOKUP(A45,Wechsel!$A$11:$E$31,3),H44)","v":0},{"$f":"IF(G45>0,VLOOKUP(A45,Wechsel!$A$11:$E$31,4),I44)","v":0},{"$f":"IF(G45>0,VLOOKUP(A45,Wechsel!$A$11:$E$31,5),J44)","v":1},0,0,0,1,0,{"$f":"MAX(P44-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute'!F45","v":39},-39]
[36,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A46,Wechsel!$A$11:$E$31,1)=A46,VLOOKUP(A46,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G46>0,VLOOKUP(A46,Wechsel!$A$11:$E$31,3),H45)","v":0},{"$f":"IF(G46>0,VLOOKUP(A46,Wechsel!$A$11:$E$31,4),I45)","v":0},{"$f":"IF(G46>0,VLOOKUP(A46,Wechsel!$A$11:$E$31,5),J45)","v":1},0,0,0,1,0,{"$f":"MAX(P45-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute'!F46","v":39},-39]
[37,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A47,Wechsel!$A$11:$E$31,1)=A47,VLOOKUP(A47,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G47>0,VLOOKUP(A47,Wechsel!$A$11:$E$31,3),H46)","v":0},{"$f":"IF(G47>0,VLOOKUP(A47,Wechsel!$A$11:$E$31,4),I46)","v":0},{"$f":"IF(G47>0,VLOOKUP(A47,Wechsel!$A$11:$E$31,5),J46)","v":1},0,0,0,1,0,{"$f":"MAX(P46-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute'!F47","v":39},-39]
[38,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A48,Wechsel!$A$11:$E$31,1)=A48,VLOOKUP(A48,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G48>0,VLOOKUP(A48,Wechsel!$A$11:$E$31,3),H47)","v":0},{"$f":"IF(G48>0,VLOOKUP(A48,Wechsel!$A$11:$E$31,4),I47)","v":0},{"$f":"IF(G48>0,VLOOKUP(A48,Wechsel!$A$11:$E$31,5),J47)","v":1},0,0,0,1,0,{"$f":"MAX(P47-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute'!F48","v":39},-39]
[39,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A49,Wechsel!$A$11:$E$31,1)=A49,VLOOKUP(A49,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G49>0,VLOOKUP(A49,Wechsel!$A$11:$E$31,3),H48)","v":0},{"$f":"IF(G49>0,VLOOKUP(A49,Wechsel!$A$11:$E$31,4),I48)","v":0},{"$f":"IF(G49>0,VLOOKUP(A49,Wechsel!$A$11:$E$31,5),J48)","v":1},0,0,0,1,0,{"$f":"MAX(P48-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute'!F49","v":39},-39]
[40,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A50,Wechsel!$A$11:$E$31,1)=A50,VLOOKUP(A50,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G50>0,VLOOKUP(A50,Wechsel!$A$11:$E$31,3),H49)","v":0},{"$f":"IF(G50>0,VLOOKUP(A50,Wechsel!$A$11:$E$31,4),I49)","v":0},{"$f":"IF(G50>0,VLOOKUP(A50,Wechsel!$A$11:$E$31,5),J49)","v":1},0,0,0,1,0,{"$f":"MAX(P49-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute'!F50","v":39},-39]
[41,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A51,Wechsel!$A$11:$E$31,1)=A51,VLOOKUP(A51,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G51>0,VLOOKUP(A51,Wechsel!$A$11:$E$31,3),H50)","v":0},{"$f":"IF(G51>0,VLOOKUP(A51,Wechsel!$A$11:$E$31,4),I50)","v":0},{"$f":"IF(G51>0,VLOOKUP(A51,Wechsel!$A$11:$E$31,5),J50)","v":1},0,0,0,1,0,{"$f":"MAX(P50-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute'!F51","v":39},-39]
[42,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A52,Wechsel!$A$11:$E$31,1)=A52,VLOOKUP(A52,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G52>0,VLOOKUP(A52,Wechsel!$A$11:$E$31,3),H51)","v":0},{"$f":"IF(G52>0,VLOOKUP(A52,Wechsel!$A$11:$E$31,4),I51)","v":0},{"$f":"IF(G52>0,VLOOKUP(A52,Wechsel!$A$11:$E$31,5),J51)","v":1},0,0,0,1,0,{"$f":"MAX(P51-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute'!F52","v":39},-39]
[43,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A53,Wechsel!$A$11:$E$31,1)=A53,VLOOKUP(A53,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G53>0,VLOOKUP(A53,Wechsel!$A$11:$E$31,3),H52)","v":0},{"$f":"IF(G53>0,VLOOKUP(A53,Wechsel!$A$11:$E$31,4),I52)","v":0},{"$f":"IF(G53>0,VLOOKUP(A53,Wechsel!$A$11:$E$31,5),J52)","v":1},0,0,0,1,0,{"$f":"MAX(P52-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute'!F53","v":39},-39]
[44,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A54,Wechsel!$A$11:$E$31,1)=A54,VLOOKUP(A54,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G54>0,VLOOKUP(A54,Wechsel!$A$11:$E$31,3),H53)","v":0},{"$f":"IF(G54>0,VLOOKUP(A54,Wechsel!$A$11:$E$31,4),I53)","v":0},{"$f":"IF(G54>0,VLOOKUP(A54,Wechsel!$A$11:$E$31,5),J53)","v":1},0,0,0,1,0,{"$f":"MAX(P53-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute'!F54","v":39},-39]
[45,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A55,Wechsel!$A$11:$E$31,1)=A55,VLOOKUP(A55,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G55>0,VLOOKUP(A55,Wechsel!$A$11:$E$31,3),H54)","v":0},{"$f":"IF(G55>0,VLOOKUP(A55,Wechsel!$A$11:$E$31,4),I54)","v":0},{"$f":"IF(G55>0,VLOOKUP(A55,Wechsel!$A$11:$E$31,5),J54)","v":1},0,0,0,1,0,{"$f":"MAX(P54-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute'!F55","v":39},-39]
[46,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A56,Wechsel!$A$11:$E$31,1)=A56,VLOOKUP(A56,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G56>0,VLOOKUP(A56,Wechsel!$A$11:$E$31,3),H55)","v":0},{"$f":"IF(G56>0,VLOOKUP(A56,Wechsel!$A$11:$E$31,4),I55)","v":0},{"$f":"IF(G56>0,VLOOKUP(A56,Wechsel!$A$11:$E$31,5),J55)","v":1},0,0,0,1,0,{"$f":"MAX(P55-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute'!F56","v":39},-39]
[47,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A57,Wechsel!$A$11:$E$31,1)=A57,VLOOKUP(A57,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G57>0,VLOOKUP(A57,Wechsel!$A$11:$E$31,3),H56)","v":0},{"$f":"IF(G57>0,VLOOKUP(A57,Wechsel!$A$11:$E$31,4),I56)","v":0},{"$f":"IF(G57>0,VLOOKUP(A57,Wechsel!$A$11:$E$31,5),J56)","v":1},0,0,0,1,0,{"$f":"MAX(P56-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute'!F57","v":39},-39]
[48,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A58,Wechsel!$A$11:$E$31,1)=A58,VLOOKUP(A58,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G58>0,VLOOKUP(A58,Wechsel!$A$11:$E$31,3),H57)","v":0},{"$f":"IF(G58>0,VLOOKUP(A58,Wechsel!$A$11:$E$31,4),I57)","v":0},{"$f":"IF(G58>0,VLOOKUP(A58,Wechsel!$A$11:$E$31,5),J57)","v":1},0,0,0,1,0,{"$f":"MAX(P57-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute'!F58","v":39},-39]
[49,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A59,Wechsel!$A$11:$E$31,1)=A59,VLOOKUP(A59,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G59>0,VLOOKUP(A59,Wechsel!$A$11:$E$31,3),H58)","v":0},{"$f":"IF(G59>0,VLOOKUP(A59,Wechsel!$A$11:$E$31,4),I58)","v":0},{"$f":"IF(G59>0,VLOOKUP(A59,Wechsel!$A$11:$E$31,5),J58)","v":1},0,0,0,1,0,{"$f":"MAX(P58-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute'!F59","v":39},-39]
[50,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A60,Wechsel!$A$11:$E$31,1)=A60,VLOOKUP(A60,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G60>0,VLOOKUP(A60,Wechsel!$A$11:$E$31,3),H59)","v":0},{"$f":"IF(G60>0,VLOOKUP(A60,Wechsel!$A$11:$E$31,4),I59)","v":0},{"$f":"IF(G60>0,VLOOKUP(A60,Wechsel!$A$11:$E$31,5),J59)","v":1},0,0,0,1,0,{"$f":"MAX(P59-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute'!F60","v":39},-39]
[51,{"$f":"$G$3*H60+$H$3*I60+$I$3*J60","v":0.01},{"$f":"IF($B$3>=A61,$B$2,0)/(1+B61)","v":0},{"$f":"MAX(IF(A61>$B$3,0,T60),0)","v":0},{"$f":"(C61+D61)*$B$1","v":0},{"$f":"IF(A61>$B$3,0,C61+E61+D61)","v":0},{"$f":"IF(VLOOKUP(A61,Wechsel!$A$11:$E$31,1)=A61,VLOOKUP(A61,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G61>0,VLOOKUP(A61,Wechsel!$A$11:$E$31,3),H60)","v":0},{"$f":"IF(G61>0,VLOOKUP(A61,Wechsel!$A$11:$E$31,4),I60)","v":0},{"$f":"IF(G61>0,VLOOKUP(A61,Wechsel!$A$11:$E$31,5),J60)","v":1},{"$f":"D61*$M$1*0.7*0.7*$M$2*H61+D61*$M$1*0.85*0.7*$M$2*I61+D61*$M$1*0.7*$M$2*J61","v":0},{"$f":"IF(G60>0,K61,K61+L60)","v":0},{"$f":"IF(A61>$B$3,0,IF(G60>0,T60,C61+M60))","v":0},{"$f":"1-(H61*$G$5+I61*$H$5+J61*$I$5)","v":1},{"$f":"IF(G61>0,(F61-M61)*N60,0)","v":0},{"$f":"MAX(P60-Eingabe!$E$28,0)","v":1602},{"$f":"MAX(0,K61+O61*$M$2-P61-IF(G61>0,-(L60+K61),0))","v":0},{"$f":"MAX(IF(G61>0,(H61*$G$4+I61*$H$4+J61*$I$4)*(F61-Q61),0),0)","v":0},{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute'!F61","v":39},{"$f":"F61-Q61-R61-S61","v":-39}]
[52,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A62,Wechsel!$A$11:$E$31,1)=A62,VLOOKUP(A62,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G62>0,VLOOKUP(A62,Wechsel!$A$11:$E$31,3),H61)","v":0},{"$f":"IF(G62>0,VLOOKUP(A62,Wechsel!$A$11:$E$31,4),I61)","v":0},{"$f":"IF(G62>0,VLOOKUP(A62,Wechsel!$A$11:$E$31,5),J61)","v":1},0,0,0,1,0,{"$f":"MAX(P61-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute'!F62","v":39},-39]
[53,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A63,Wechsel!$A$11:$E$31,1)=A63,VLOOKUP(A63,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G63>0,VLOOKUP(A63,Wechsel!$A$11:$E$31,3),H62)","v":0},{"$f":"IF(G63>0,VLOOKUP(A63,Wechsel!$A$11:$E$31,4),I62)","v":0},{"$f":"IF(G63>0,VLOOKUP(A63,Wechsel!$A$11:$E$31,5),J62)","v":1},0,0,0,1,0,{"$f":"MAX(P62-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute'!F63","v":39},-39]
[54,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A64,Wechsel!$A$11:$E$31,1)=A64,VLOOKUP(A64,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G64>0,VLOOKUP(A64,Wechsel!$A$11:$E$31,3),H63)","v":0},{"$f":"IF(G64>0,VLOOKUP(A64,Wechsel!$A$11:$E$31,4),I63)","v":0},{"$f":"IF(G64>0,VLOOKUP(A64,Wechsel!$A$11:$E$31,5),J63)","v":1},0,0,0,1,0,{"$f":"MAX(P63-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute'!F64","v":39},-39]
[55,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A65,Wechsel!$A$11:$E$31,1)=A65,VLOOKUP(A65,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G65>0,VLOOKUP(A65,Wechsel!$A$11:$E$31,3),H64)","v":0},{"$f":"IF(G65>0,VLOOKUP(A65,Wechsel!$A$11:$E$31,4),I64)","v":0},{"$f":"IF(G65>0,VLOOKUP(A65,Wechsel!$A$11:$E$31,5),J64)","v":1},0,0,0,1,0,{"$f":"MAX(P64-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute'!F65","v":39},-39]
[56,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A66,Wechsel!$A$11:$E$31,1)=A66,VLOOKUP(A66,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G66>0,VLOOKUP(A66,Wechsel!$A$11:$E$31,3),H65)","v":0},{"$f":"IF(G66>0,VLOOKUP(A66,Wechsel!$A$11:$E$31,4),I65)","v":0},{"$f":"IF(G66>0,VLOOKUP(A66,Wechsel!$A$11:$E$31,5),J65)","v":1},0,0,0,1,0,{"$f":"MAX(P65-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute'!F66","v":39},-39]
[57,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A67,Wechsel!$A$11:$E$31,1)=A67,VLOOKUP(A67,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G67>0,VLOOKUP(A67,Wechsel!$A$11:$E$31,3),H66)","v":0},{"$f":"IF(G67>0,VLOOKUP(A67,Wechsel!$A$11:$E$31,4),I66)","v":0},{"$f":"IF(G67>0,VLOOKUP(A67,Wechsel!$A$11:$E$31,5),J66)","v":1},0,0,0,1,0,{"$f":"MAX(P66-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute'!F67","v":39},-39]
[58,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A68,Wechsel!$A$11:$E$31,1)=A68,VLOOKUP(A68,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G68>0,VLOOKUP(A68,Wechsel!$A$11:$E$31,3),H67)","v":0},{"$f":"IF(G68>0,VLOOKUP(A68,Wechsel!$A$11:$E$31,4),I67)","v":0},{"$f":"IF(G68>0,VLOOKUP(A68,Wechsel!$A$11:$E$31,5),J67)","v":1},0,0,0,1,0,{"$f":"MAX(P67-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute'!F68","v":39},-39]
[59,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A69,Wechsel!$A$11:$E$31,1)=A69,VLOOKUP(A69,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G69>0,VLOOKUP(A69,Wechsel!$A$11:$E$31,3),H68)","v":0},{"$f":"IF(G69>0,VLOOKUP(A69,Wechsel!$A$11:$E$31,4),I68)","v":0},{"$f":"IF(G69>0,VLOOKUP(A69,Wechsel!$A$11:$E$31,5),J68)","v":1},0,0,0,1,0,{"$f":"MAX(P68-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute'!F69","v":39},-39]
[60,{"$f":"$G$3*H69+$H$3*I69+$I$3*J69","v":0.01},{"$f":"IF($B$3>=A70,$B$2,0)/(1+B70)","v":0},{"$f":"MAX(IF(A70>$B$3,0,T69),0)","v":0},{"$f":"(C70+D70)*$B$1","v":0},{"$f":"IF(A70>$B$3,0,C70+E70+D70)","v":0},{"$f":"IF(VLOOKUP(A70,Wechsel!$A$11:$E$31,1)=A70,VLOOKUP(A70,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G70>0,VLOOKUP(A70,Wechsel!$A$11:$E$31,3),H69)","v":0},{"$f":"IF(G70>0,VLOOKUP(A70,Wechsel!$A$11:$E$31,4),I69)","v":0},{"$f":"IF(G70>0,VLOOKUP(A70,Wechsel!$A$11:$E$31,5),J69)","v":1},{"$f":"D70*$M$1*0.7*0.7*$M$2*H70+D70*$M$1*0.85*0.7*$M$2*I70+D70*$M$1*0.7*$M$2*J70","v":0},{"$f":"IF(G69>0,K70,K70+L69)","v":0},{"$f":"IF(A70>$B$3,0,IF(G69>0,T69,C70+M69))","v":0},{"$f":"1-(H70*$G$5+I70*$H$5+J70*$I$5)","v":1},{"$f":"IF(G70>0,(F70-M70)*N69,0)","v":0},{"$f":"MAX(P69-Eingabe!$E$28,0)","v":1602},{"$f":"MAX(0,K70+O70*$M$2-P70-IF(G70>0,-(L69+K70),0))","v":0},{"$f":"MAX(IF(G70>0,(H70*$G$4+I70*$H$4+J70*$I$4)*(F70-Q70),0),0)","v":0},{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute'!F70","v":39},{"$f":"F70-Q70-R70-S70","v":-39}]

{"sheet":"Berechnung Ratierlich 2%","index":21,"n_rows":70,"n_cols":20,"rows_kept":70,"cut":false,"hidden":true,"merged":[[0,5,0,8],[0,9,1,9],[3,9,3,16]]}
["Rendite",{"$f":"Hilfe!E3-Hilfe!G16","v":0.06},null,null,null,"Ausgabeaufschlag",null,null,null,null,null,"Basiszins",{"$f":"MIN(2%,B1)","v":0.02}]
["Beitrag p.a.",{"$f":"Eingabe!C10*Hilfe!B4","v":0},null,null,null,null,"Aktienfonds","Mischfonds","Rentenfonds / VVW",null,null,"Abgeltungssteuer",{"$f":"'Berechnung Ratierlich heute'!M2","v":0.26374999999999998}]
["Laufzeit",{"$f":"Eingabe!C9","v":12},null,null,null,"Ausgabeaufschlag",{"$f":"Eingabe!C21","v":0.01},{"$f":"Eingabe!E21","v":0.01},{"$f":"Eingabe!G21","v":0.01}]
[null,null,null,null,null,"Wechselgebühr",{"$f":"Eingabe!C22","v":0.01},{"$f":"Eingabe!E22","v":0.01},{"$f":"Eingabe!G22","v":0.01},"Ausgabe"]
[null,null,null,null,null,"Freistellung",0.3,0.15,0,"Jahr","Jahresabschluss","Beitragssumme","zu versteuern %","zu versteuern","kumulierte Vorabpauschale","Freistellungsauftrag","Auszahlung"]
[null,null,null,null,null,null,null,null,null,{"$f":"B3","v":12},{"$f":"MAX(VLOOKUP(J6,A11:AD70,20),0)","v":0},{"$f":"MAX(VLOOKUP(J6,A11:AD60,13),0)","v":0},{"$f":"VLOOKUP(J6,A11:AD60,14)","v":1},{"$f":"(K6-L6)*M6","v":0},{"$f":"VLOOKUP(J6,A11:AD60,12)","v":0},{"$f":"VLOOKUP(J6,A11:AD60,16)","v":1602},{"$f":"K6-(N6-P6-O6)*M2","v":422.52749999999997}]
[]
[]
["Jahr","Ausgabeaufschlag","Beitrag","Vermögen Jahresanfang","Rendite","Gesamtvermögen","Wechsel","Anteil Aktienfonds","Anteil Mischfonds","Rentenfonds / VVW","Vorabpauschale","kumulierte Vorabpauschale","Beitragssumme","Freistellung","Wechselbesteuerunganteil","Freistellungsauftrag","Steuer","Wechselkosten","Depotkosten","Jahresabschluss"]
[0,null,null,null,null,null,null,{"$f":"Eingabe!C18","v":0.5},{"$f":"Eingabe!E18","v":0.5},{"$f":"Eingabe!G18","v":0}]
[1,{"$f":"$G$3*H10+$H$3*I10+$I$3*J10","v":0.01},{"$f":"IF($B$3>=A11,$B$2,0)/(1+B11)","v":0},{"$f":"C11","v":0},{"$f":"C11*$B$1","v":0},{"$f":"C11+E11","v":0},{"$f":"VLOOKUP(A11,Wechsel!$A$11:$E$31,1)","v":0},{"$f":"IF(G11>0,VLOOKUP(A11,Wechsel!$A$11:$E$31,3),H10)","v":0.5},{"$f":"IF(G11>0,VLOOKUP(A11,Wechsel!$A$11:$E$31,4),I10)","v":0.5},{"$f":"IF(G11>0,VLOOKUP(A11,Wechsel!$A$11:$E$31,5),J10)","v":0},{"$f":"D11*$M$1*0.7*0.7*$M$2*H11+D11*$M$1*0.85*0.7*$M$2*I11+D11*$M$1*0.7*$M$2*J11","v":0},{"$f":"K11+L10","v":0},{"$f":"C11","v":0},{"$f":"1-(H11*$G$5+I11*$H$5+J11*$I$5)","v":0.77500000000000002},{"$f":"IF(G11>0,(F11-M11)*N11,0)","v":0},{"$f":"MAX(Eingabe!C28,0)","v":1602},{"$f":"MAX(0,K11+O11*$M$2-P11-IF(G11>0,-(L10+K11),0))","v":0},{"$f":"MAX(IF(G11>0,(H11*$G$4+I11*$H$4+J11*$I$4)*F11,0),0)","v":0},{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F11","v":39},{"$f":"F11-Q11-R11-S11","v":-39}]
[2,{"$f":"$G$3*H11+$H$3*I11+$I$3*J11","v":0.01},0,{"$f":"MAX(IF(A12>$B$3,0,T11),0)","v":0},{"$f":"(C12+D12)*$B$1","v":0},{"$f":"IF(A12>$B$3,0,C12+E12+D12)","v":0},{"$f":"IF(VLOOKUP(A12,Wechsel!$A$11:$E$31,1)=A12,VLOOKUP(A12,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G12>0,VLOOKUP(A12,Wechsel!$A$11:$E$31,3),H11)","v":0.5},{"$f":"IF(G12>0,VLOOKUP(A12,Wechsel!$A$11:$E$31,4),I11)","v":0.5},{"$f":"IF(G12>0,VLOOKUP(A12,Wechsel!$A$11:$E$31,5),J11)","v":0},{"$f":"D12*$M$1*0.7*0.7*$M$2*H12+D12*$M$1*0.85*0.7*$M$2*I12+D12*$M$1*0.7*$M$2*J12","v":0},{"$f":"IF(G11>0,K12,K12+L11)","v":0},{"$f":"IF(A12>$B$3,0,IF(G11>0,T11,C12+M11))","v":0},{"$f":"1-(H12*$G$5+I12*$H$5+J12*$I$5)","v":0.77500000000000002},{"$f":"IF(G12>0,(F12-M12)*N11,0)","v":0},{"$f":"MAX(P11-Eingabe!$E$28,0)","v":1602},{"$f":"MAX(0,K12+O12*$M$2-P12-IF(G12>0,-(L11+K12),0))","v":0},{"$f":"MAX(IF(G12>0,(H12*$G$4+I12*$H$4+J12*$I$4)*(F12-Q12),0),0)","v":0},{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F12","v":39},{"$f":"F12-Q12-R12-S12","v":-39}]
[3,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A13,Wechsel!$A$11:$E$31,1)=A13,VLOOKUP(A13,Wechsel!$A$11:$E$31,1),0)","v":3},{"$f":"IF(G13>0,VLOOKUP(A13,Wechsel!$A$11:$E$31,3),H12)","v":0.33333333333333337},{"$f":"IF(G13>0,VLOOKUP(A13,Wechsel!$A$11:$E$31,4),I12)","v":0.33333333333333337},{"$f":"IF(G13>0,VLOOKUP(A13,Wechsel!$A$11:$E$31,5),J12)","v":0.33333333333333326},{"$f":"D13*$M$1*0.7*0.7*$M$2*H13+D13*$M$1*0.85*0.7*$M$2*I13+D13*$M$1*0.7*$M$2*J13","v":0},{"$f":"IF(G12>0,K13,K13+L12)","v":0},0,0.85,{"$f":"IF(G13>0,(F13-M13)*N12,0)","v":0},{"$f":"MAX(P12-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F13","v":39},-39]
[4,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A14,Wechsel!$A$11:$E$31,1)=A14,VLOOKUP(A14,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G14>0,VLOOKUP(A14,Wechsel!$A$11:$E$31,3),H13)","v":0.33333333333333337},{"$f":"IF(G14>0,VLOOKUP(A14,Wechsel!$A$11:$E$31,4),I13)","v":0.33333333333333337},{"$f":"IF(G14>0,VLOOKUP(A14,Wechsel!$A$11:$E$31,5),J13)","v":0.33333333333333326},0,0,-39,0.85,0,{"$f":"MAX(P13-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F14","v":39},-39]
[5,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A15,Wechsel!$A$11:$E$31,1)=A15,VLOOKUP(A15,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G15>0,VLOOKUP(A15,Wechsel!$A$11:$E$31,3),H14)","v":0.33333333333333337},{"$f":"IF(G15>0,VLOOKUP(A15,Wechsel!$A$11:$E$31,4),I14)","v":0.33333333333333337},{"$f":"IF(G15>0,VLOOKUP(A15,Wechsel!$A$11:$E$31,5),J14)","v":0.33333333333333326},0,0,-39,0.85,0,{"$f":"MAX(P14-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F15","v":39},-39]
[6,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A16,Wechsel!$A$11:$E$31,1)=A16,VLOOKUP(A16,Wechsel!$A$11:$E$31,1),0)","v":6},{"$f":"IF(G16>0,VLOOKUP(A16,Wechsel!$A$11:$E$31,3),H15)","v":0.16666666666666671},{"$f":"IF(G16>0,VLOOKUP(A16,Wechsel!$A$11:$E$31,4),I15)","v":0.16666666666666671},{"$f":"IF(G16>0,VLOOKUP(A16,Wechsel!$A$11:$E$31,5),J15)","v":0.66666666666666652},0,0,-39,0.92500000000000004,33.15,{"$f":"MAX(P15-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F16","v":39},-39]
[7,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A17,Wechsel!$A$11:$E$31,1)=A17,VLOOKUP(A17,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G17>0,VLOOKUP(A17,Wechsel!$A$11:$E$31,3),H16)","v":0.16666666666666671},{"$f":"IF(G17>0,VLOOKUP(A17,Wechsel!$A$11:$E$31,4),I16)","v":0.16666666666666671},{"$f":"IF(G17>0,VLOOKUP(A17,Wechsel!$A$11:$E$31,5),J16)","v":0.66666666666666652},0,0,-39,0.92500000000000004,0,{"$f":"MAX(P16-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F17","v":39},-39]
[8,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A18,Wechsel!$A$11:$E$31,1)=A18,VLOOKUP(A18,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G18>0,VLOOKUP(A18,Wechsel!$A$11:$E$31,3),H17)","v":0.16666666666666671},{"$f":"IF(G18>0,VLOOKUP(A18,Wechsel!$A$11:$E$31,4),I17)","v":0.16666666666666671},{"$f":"IF(G18>0,VLOOKUP(A18,Wechsel!$A$11:$E$31,5),J17)","v":0.66666666666666652},0,0,-39,0.92500000000000004,0,{"$f":"MAX(P17-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F18","v":39},-39]
[9,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A19,Wechsel!$A$11:$E$31,1)=A19,VLOOKUP(A19,Wechsel!$A$11:$E$31,1),0)","v":9},{"$f":"IF(G19>0,VLOOKUP(A19,Wechsel!$A$11:$E$31,3),H18)","v":0},{"$f":"IF(G19>0,VLOOKUP(A19,Wechsel!$A$11:$E$31,4),I18)","v":0},{"$f":"IF(G19>0,VLOOKUP(A19,Wechsel!$A$11:$E$31,5),J18)","v":1},0,0,-39,1,36.075000000000003,{"$f":"MAX(P18-Eingabe!$E$28,0)","v":1602},0,{"$f":"MAX(IF(G19>0,(H19*$G$4+I19*$H$4+J19*$I$4)*(F19-Q19),0),0)","v":0},{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F19","v":39},-39]
[10,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A20,Wechsel!$A$11:$E$31,1)=A20,VLOOKUP(A20,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G20>0,VLOOKUP(A20,Wechsel!$A$11:$E$31,3),H19)","v":0},{"$f":"IF(G20>0,VLOOKUP(A20,Wechsel!$A$11:$E$31,4),I19)","v":0},{"$f":"IF(G20>0,VLOOKUP(A20,Wechsel!$A$11:$E$31,5),J19)","v":1},0,0,-39,1,0,{"$f":"MAX(P19-Eingabe!$E$28,0)","v":1602},0,{"$f":"MAX(IF(G20>0,(H20*$G$4+I20*$H$4+J20*$I$4)*(F20-Q20),0),0)","v":0},{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F20","v":39},-39]
[11,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A21,Wechsel!$A$11:$E$31,1)=A21,VLOOKUP(A21,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G21>0,VLOOKUP(A21,Wechsel!$A$11:$E$31,3),H20)","v":0},{"$f":"IF(G21>0,VLOOKUP(A21,Wechsel!$A$11:$E$31,4),I20)","v":0},{"$f":"IF(G21>0,VLOOKUP(A21,Wechsel!$A$11:$E$31,5),J20)","v":1},0,0,-39,1,0,{"$f":"MAX(P20-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F21","v":39},-39]
[12,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A22,Wechsel!$A$11:$E$31,1)=A22,VLOOKUP(A22,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G22>0,VLOOKUP(A22,Wechsel!$A$11:$E$31,3),H21)","v":0},{"$f":"IF(G22>0,VLOOKUP(A22,Wechsel!$A$11:$E$31,4),I21)","v":0},{"$f":"IF(G22>0,VLOOKUP(A22,Wechsel!$A$11:$E$31,5),J21)","v":1},0,0,-39,1,0,{"$f":"MAX(P21-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F22","v":39},-39]
[13,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A23,Wechsel!$A$11:$E$31,1)=A23,VLOOKUP(A23,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G23>0,VLOOKUP(A23,Wechsel!$A$11:$E$31,3),H22)","v":0},{"$f":"IF(G23>0,VLOOKUP(A23,Wechsel!$A$11:$E$31,4),I22)","v":0},{"$f":"IF(G23>0,VLOOKUP(A23,Wechsel!$A$11:$E$31,5),J22)","v":1},0,0,0,1,0,{"$f":"MAX(P22-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F23","v":39},-39]
[14,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A24,Wechsel!$A$11:$E$31,1)=A24,VLOOKUP(A24,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G24>0,VLOOKUP(A24,Wechsel!$A$11:$E$31,3),H23)","v":0},{"$f":"IF(G24>0,VLOOKUP(A24,Wechsel!$A$11:$E$31,4),I23)","v":0},{"$f":"IF(G24>0,VLOOKUP(A24,Wechsel!$A$11:$E$31,5),J23)","v":1},0,0,0,1,0,{"$f":"MAX(P23-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F24","v":39},-39]
[15,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A25,Wechsel!$A$11:$E$31,1)=A25,VLOOKUP(A25,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G25>0,VLOOKUP(A25,Wechsel!$A$11:$E$31,3),H24)","v":0},{"$f":"IF(G25>0,VLOOKUP(A25,Wechsel!$A$11:$E$31,4),I24)","v":0},{"$f":"IF(G25>0,VLOOKUP(A25,Wechsel!$A$11:$E$31,5),J24)","v":1},0,0,0,1,0,{"$f":"MAX(P24-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F25","v":39},-39]
[16,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A26,Wechsel!$A$11:$E$31,1)=A26,VLOOKUP(A26,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G26>0,VLOOKUP(A26,Wechsel!$A$11:$E$31,3),H25)","v":0},{"$f":"IF(G26>0,VLOOKUP(A26,Wechsel!$A$11:$E$31,4),I25)","v":0},{"$f":"IF(G26>0,VLOOKUP(A26,Wechsel!$A$11:$E$31,5),J25)","v":1},0,0,0,1,0,{"$f":"MAX(P25-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F26","v":39},-39]
[17,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A27,Wechsel!$A$11:$E$31,1)=A27,VLOOKUP(A27,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G27>0,VLOOKUP(A27,Wechsel!$A$11:$E$31,3),H26)","v":0},{"$f":"IF(G27>0,VLOOKUP(A27,Wechsel!$A$11:$E$31,4),I26)","v":0},{"$f":"IF(G27>0,VLOOKUP(A27,Wechsel!$A$11:$E$31,5),J26)","v":1},0,0,0,1,0,{"$f":"MAX(P26-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F27","v":39},-39]
[18,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A28,Wechsel!$A$11:$E$31,1)=A28,VLOOKUP(A28,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G28>0,VLOOKUP(A28,Wechsel!$A$11:$E$31,3),H27)","v":0},{"$f":"IF(G28>0,VLOOKUP(A28,Wechsel!$A$11:$E$31,4),I27)","v":0},{"$f":"IF(G28>0,VLOOKUP(A28,Wechsel!$A$11:$E$31,5),J27)","v":1},0,0,0,1,0,{"$f":"MAX(P27-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F28","v":39},-39]
[19,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A29,Wechsel!$A$11:$E$31,1)=A29,VLOOKUP(A29,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G29>0,VLOOKUP(A29,Wechsel!$A$11:$E$31,3),H28)","v":0},{"$f":"IF(G29>0,VLOOKUP(A29,Wechsel!$A$11:$E$31,4),I28)","v":0},{"$f":"IF(G29>0,VLOOKUP(A29,Wechsel!$A$11:$E$31,5),J28)","v":1},0,0,0,1,0,{"$f":"MAX(P28-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F29","v":39},-39]
[20,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A30,Wechsel!$A$11:$E$31,1)=A30,VLOOKUP(A30,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G30>0,VLOOKUP(A30,Wechsel!$A$11:$E$31,3),H29)","v":0},{"$f":"IF(G30>0,VLOOKUP(A30,Wechsel!$A$11:$E$31,4),I29)","v":0},{"$f":"IF(G30>0,VLOOKUP(A30,Wechsel!$A$11:$E$31,5),J29)","v":1},0,0,0,1,0,{"$f":"MAX(P29-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F30","v":39},-39]
[21,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A31,Wechsel!$A$11:$E$31,1)=A31,VLOOKUP(A31,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G31>0,VLOOKUP(A31,Wechsel!$A$11:$E$31,3),H30)","v":0},{"$f":"IF(G31>0,VLOOKUP(A31,Wechsel!$A$11:$E$31,4),I30)","v":0},{"$f":"IF(G31>0,VLOOKUP(A31,Wechsel!$A$11:$E$31,5),J30)","v":1},0,0,0,1,0,{"$f":"MAX(P30-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F31","v":39},-39]
[22,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A32,Wechsel!$A$11:$E$31,1)=A32,VLOOKUP(A32,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G32>0,VLOOKUP(A32,Wechsel!$A$11:$E$31,3),H31)","v":0},{"$f":"IF(G32>0,VLOOKUP(A32,Wechsel!$A$11:$E$31,4),I31)","v":0},{"$f":"IF(G32>0,VLOOKUP(A32,Wechsel!$A$11:$E$31,5),J31)","v":1},0,0,0,1,0,{"$f":"MAX(P31-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F32","v":39},-39]
[23,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A33,Wechsel!$A$11:$E$31,1)=A33,VLOOKUP(A33,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G33>0,VLOOKUP(A33,Wechsel!$A$11:$E$31,3),H32)","v":0},{"$f":"IF(G33>0,VLOOKUP(A33,Wechsel!$A$11:$E$31,4),I32)","v":0},{"$f":"IF(G33>0,VLOOKUP(A33,Wechsel!$A$11:$E$31,5),J32)","v":1},0,0,0,1,0,{"$f":"MAX(P32-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F33","v":39},-39]
[24,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A34,Wechsel!$A$11:$E$31,1)=A34,VLOOKUP(A34,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G34>0,VLOOKUP(A34,Wechsel!$A$11:$E$31,3),H33)","v":0},{"$f":"IF(G34>0,VLOOKUP(A34,Wechsel!$A$11:$E$31,4),I33)","v":0},{"$f":"IF(G34>0,VLOOKUP(A34,Wechsel!$A$11:$E$31,5),J33)","v":1},0,0,0,1,0,{"$f":"MAX(P33-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F34","v":39},-39]
[25,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A35,Wechsel!$A$11:$E$31,1)=A35,VLOOKUP(A35,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G35>0,VLOOKUP(A35,Wechsel!$A$11:$E$31,3),H34)","v":0},{"$f":"IF(G35>0,VLOOKUP(A35,Wechsel!$A$11:$E$31,4),I34)","v":0},{"$f":"IF(G35>0,VLOOKUP(A35,Wechsel!$A$11:$E$31,5),J34)","v":1},0,0,0,1,0,{"$f":"MAX(P34-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F35","v":39},-39]
[26,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A36,Wechsel!$A$11:$E$31,1)=A36,VLOOKUP(A36,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G36>0,VLOOKUP(A36,Wechsel!$A$11:$E$31,3),H35)","v":0},{"$f":"IF(G36>0,VLOOKUP(A36,Wechsel!$A$11:$E$31,4),I35)","v":0},{"$f":"IF(G36>0,VLOOKUP(A36,Wechsel!$A$11:$E$31,5),J35)","v":1},0,0,0,1,0,{"$f":"MAX(P35-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F36","v":39},-39]
[27,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A37,Wechsel!$A$11:$E$31,1)=A37,VLOOKUP(A37,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G37>0,VLOOKUP(A37,Wechsel!$A$11:$E$31,3),H36)","v":0},{"$f":"IF(G37>0,VLOOKUP(A37,Wechsel!$A$11:$E$31,4),I36)","v":0},{"$f":"IF(G37>0,VLOOKUP(A37,Wechsel!$A$11:$E$31,5),J36)","v":1},0,0,0,1,0,{"$f":"MAX(P36-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F37","v":39},-39]
[28,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A38,Wechsel!$A$11:$E$31,1)=A38,VLOOKUP(A38,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G38>0,VLOOKUP(A38,Wechsel!$A$11:$E$31,3),H37)","v":0},{"$f":"IF(G38>0,VLOOKUP(A38,Wechsel!$A$11:$E$31,4),I37)","v":0},{"$f":"IF(G38>0,VLOOKUP(A38,Wechsel!$A$11:$E$31,5),J37)","v":1},0,0,0,1,0,{"$f":"MAX(P37-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F38","v":39},-39]
[29,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A39,Wechsel!$A$11:$E$31,1)=A39,VLOOKUP(A39,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G39>0,VLOOKUP(A39,Wechsel!$A$11:$E$31,3),H38)","v":0},{"$f":"IF(G39>0,VLOOKUP(A39,Wechsel!$A$11:$E$31,4),I38)","v":0},{"$f":"IF(G39>0,VLOOKUP(A39,Wechsel!$A$11:$E$31,5),J38)","v":1},0,0,0,{"$f":"1-(H39*$G$5+I39*$H$5+J39*$I$5)","v":1},0,{"$f":"MAX(P38-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F39","v":39},-39]
[30,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A40,Wechsel!$A$11:$E$31,1)=A40,VLOOKUP(A40,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G40>0,VLOOKUP(A40,Wechsel!$A$11:$E$31,3),H39)","v":0},{"$f":"IF(G40>0,VLOOKUP(A40,Wechsel!$A$11:$E$31,4),I39)","v":0},{"$f":"IF(G40>0,VLOOKUP(A40,Wechsel!$A$11:$E$31,5),J39)","v":1},0,0,0,1,0,{"$f":"MAX(P39-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F40","v":39},-39]
[31,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A41,Wechsel!$A$11:$E$31,1)=A41,VLOOKUP(A41,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G41>0,VLOOKUP(A41,Wechsel!$A$11:$E$31,3),H40)","v":0},{"$f":"IF(G41>0,VLOOKUP(A41,Wechsel!$A$11:$E$31,4),I40)","v":0},{"$f":"IF(G41>0,VLOOKUP(A41,Wechsel!$A$11:$E$31,5),J40)","v":1},0,0,0,1,0,{"$f":"MAX(P40-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F41","v":39},-39]
[32,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A42,Wechsel!$A$11:$E$31,1)=A42,VLOOKUP(A42,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G42>0,VLOOKUP(A42,Wechsel!$A$11:$E$31,3),H41)","v":0},{"$f":"IF(G42>0,VLOOKUP(A42,Wechsel!$A$11:$E$31,4),I41)","v":0},{"$f":"IF(G42>0,VLOOKUP(A42,Wechsel!$A$11:$E$31,5),J41)","v":1},0,0,0,1,0,{"$f":"MAX(P41-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F42","v":39},-39]
[33,0.01,{"$f":"IF($B$3>=A43,$B$2,0)/(1+B43)","v":0},0,0,0,{"$f":"IF(VLOOKUP(A43,Wechsel!$A$11:$E$31,1)=A43,VLOOKUP(A43,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G43>0,VLOOKUP(A43,Wechsel!$A$11:$E$31,3),H42)","v":0},{"$f":"IF(G43>0,VLOOKUP(A43,Wechsel!$A$11:$E$31,4),I42)","v":0},{"$f":"IF(G43>0,VLOOKUP(A43,Wechsel!$A$11:$E$31,5),J42)","v":1},0,0,0,1,0,{"$f":"MAX(P42-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F43","v":39},-39]
[34,0.01,0,{"$f":"MAX(IF(A44>$B$3,0,T43),0)","v":0},{"$f":"(C44+D44)*$B$1","v":0},{"$f":"IF(A44>$B$3,0,C44+E44+D44)","v":0},{"$f":"IF(VLOOKUP(A44,Wechsel!$A$11:$E$31,1)=A44,VLOOKUP(A44,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G44>0,VLOOKUP(A44,Wechsel!$A$11:$E$31,3),H43)","v":0},{"$f":"IF(G44>0,VLOOKUP(A44,Wechsel!$A$11:$E$31,4),I43)","v":0},{"$f":"IF(G44>0,VLOOKUP(A44,Wechsel!$A$11:$E$31,5),J43)","v":1},0,0,{"$f":"IF(A44>$B$3,0,IF(G43>0,T43,C44+M43))","v":0},1,0,{"$f":"MAX(P43-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F44","v":39},-39]
[35,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A45,Wechsel!$A$11:$E$31,1)=A45,VLOOKUP(A45,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G45>0,VLOOKUP(A45,Wechsel!$A$11:$E$31,3),H44)","v":0},{"$f":"IF(G45>0,VLOOKUP(A45,Wechsel!$A$11:$E$31,4),I44)","v":0},{"$f":"IF(G45>0,VLOOKUP(A45,Wechsel!$A$11:$E$31,5),J44)","v":1},0,0,0,1,0,{"$f":"MAX(P44-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F45","v":39},-39]
[36,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A46,Wechsel!$A$11:$E$31,1)=A46,VLOOKUP(A46,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G46>0,VLOOKUP(A46,Wechsel!$A$11:$E$31,3),H45)","v":0},{"$f":"IF(G46>0,VLOOKUP(A46,Wechsel!$A$11:$E$31,4),I45)","v":0},{"$f":"IF(G46>0,VLOOKUP(A46,Wechsel!$A$11:$E$31,5),J45)","v":1},0,0,0,1,0,{"$f":"MAX(P45-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F46","v":39},-39]
[37,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A47,Wechsel!$A$11:$E$31,1)=A47,VLOOKUP(A47,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G47>0,VLOOKUP(A47,Wechsel!$A$11:$E$31,3),H46)","v":0},{"$f":"IF(G47>0,VLOOKUP(A47,Wechsel!$A$11:$E$31,4),I46)","v":0},{"$f":"IF(G47>0,VLOOKUP(A47,Wechsel!$A$11:$E$31,5),J46)","v":1},0,0,0,1,0,{"$f":"MAX(P46-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F47","v":39},-39]
[38,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A48,Wechsel!$A$11:$E$31,1)=A48,VLOOKUP(A48,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G48>0,VLOOKUP(A48,Wechsel!$A$11:$E$31,3),H47)","v":0},{"$f":"IF(G48>0,VLOOKUP(A48,Wechsel!$A$11:$E$31,4),I47)","v":0},{"$f":"IF(G48>0,VLOOKUP(A48,Wechsel!$A$11:$E$31,5),J47)","v":1},0,0,0,1,0,{"$f":"MAX(P47-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F48","v":39},-39]
[39,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A49,Wechsel!$A$11:$E$31,1)=A49,VLOOKUP(A49,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G49>0,VLOOKUP(A49,Wechsel!$A$11:$E$31,3),H48)","v":0},{"$f":"IF(G49>0,VLOOKUP(A49,Wechsel!$A$11:$E$31,4),I48)","v":0},{"$f":"IF(G49>0,VLOOKUP(A49,Wechsel!$A$11:$E$31,5),J48)","v":1},0,0,0,1,0,{"$f":"MAX(P48-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F49","v":39},-39]
[40,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A50,Wechsel!$A$11:$E$31,1)=A50,VLOOKUP(A50,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G50>0,VLOOKUP(A50,Wechsel!$A$11:$E$31,3),H49)","v":0},{"$f":"IF(G50>0,VLOOKUP(A50,Wechsel!$A$11:$E$31,4),I49)","v":0},{"$f":"IF(G50>0,VLOOKUP(A50,Wechsel!$A$11:$E$31,5),J49)","v":1},0,0,0,1,0,{"$f":"MAX(P49-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F50","v":39},-39]
[41,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A51,Wechsel!$A$11:$E$31,1)=A51,VLOOKUP(A51,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G51>0,VLOOKUP(A51,Wechsel!$A$11:$E$31,3),H50)","v":0},{"$f":"IF(G51>0,VLOOKUP(A51,Wechsel!$A$11:$E$31,4),I50)","v":0},{"$f":"IF(G51>0,VLOOKUP(A51,Wechsel!$A$11:$E$31,5),J50)","v":1},0,0,0,1,0,{"$f":"MAX(P50-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F51","v":39},-39]
[42,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A52,Wechsel!$A$11:$E$31,1)=A52,VLOOKUP(A52,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G52>0,VLOOKUP(A52,Wechsel!$A$11:$E$31,3),H51)","v":0},{"$f":"IF(G52>0,VLOOKUP(A52,Wechsel!$A$11:$E$31,4),I51)","v":0},{"$f":"IF(G52>0,VLOOKUP(A52,Wechsel!$A$11:$E$31,5),J51)","v":1},0,0,0,1,0,{"$f":"MAX(P51-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F52","v":39},-39]
[43,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A53,Wechsel!$A$11:$E$31,1)=A53,VLOOKUP(A53,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G53>0,VLOOKUP(A53,Wechsel!$A$11:$E$31,3),H52)","v":0},{"$f":"IF(G53>0,VLOOKUP(A53,Wechsel!$A$11:$E$31,4),I52)","v":0},{"$f":"IF(G53>0,VLOOKUP(A53,Wechsel!$A$11:$E$31,5),J52)","v":1},0,0,0,1,0,{"$f":"MAX(P52-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F53","v":39},-39]
[44,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A54,Wechsel!$A$11:$E$31,1)=A54,VLOOKUP(A54,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G54>0,VLOOKUP(A54,Wechsel!$A$11:$E$31,3),H53)","v":0},{"$f":"IF(G54>0,VLOOKUP(A54,Wechsel!$A$11:$E$31,4),I53)","v":0},{"$f":"IF(G54>0,VLOOKUP(A54,Wechsel!$A$11:$E$31,5),J53)","v":1},0,0,0,1,0,{"$f":"MAX(P53-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F54","v":39},-39]
[45,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A55,Wechsel!$A$11:$E$31,1)=A55,VLOOKUP(A55,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G55>0,VLOOKUP(A55,Wechsel!$A$11:$E$31,3),H54)","v":0},{"$f":"IF(G55>0,VLOOKUP(A55,Wechsel!$A$11:$E$31,4),I54)","v":0},{"$f":"IF(G55>0,VLOOKUP(A55,Wechsel!$A$11:$E$31,5),J54)","v":1},0,0,0,1,0,{"$f":"MAX(P54-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F55","v":39},-39]
[46,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A56,Wechsel!$A$11:$E$31,1)=A56,VLOOKUP(A56,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G56>0,VLOOKUP(A56,Wechsel!$A$11:$E$31,3),H55)","v":0},{"$f":"IF(G56>0,VLOOKUP(A56,Wechsel!$A$11:$E$31,4),I55)","v":0},{"$f":"IF(G56>0,VLOOKUP(A56,Wechsel!$A$11:$E$31,5),J55)","v":1},0,0,0,1,0,{"$f":"MAX(P55-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F56","v":39},-39]
[47,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A57,Wechsel!$A$11:$E$31,1)=A57,VLOOKUP(A57,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G57>0,VLOOKUP(A57,Wechsel!$A$11:$E$31,3),H56)","v":0},{"$f":"IF(G57>0,VLOOKUP(A57,Wechsel!$A$11:$E$31,4),I56)","v":0},{"$f":"IF(G57>0,VLOOKUP(A57,Wechsel!$A$11:$E$31,5),J56)","v":1},0,0,0,1,0,{"$f":"MAX(P56-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F57","v":39},-39]
[48,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A58,Wechsel!$A$11:$E$31,1)=A58,VLOOKUP(A58,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G58>0,VLOOKUP(A58,Wechsel!$A$11:$E$31,3),H57)","v":0},{"$f":"IF(G58>0,VLOOKUP(A58,Wechsel!$A$11:$E$31,4),I57)","v":0},{"$f":"IF(G58>0,VLOOKUP(A58,Wechsel!$A$11:$E$31,5),J57)","v":1},0,0,0,1,0,{"$f":"MAX(P57-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F58","v":39},-39]
[49,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A59,Wechsel!$A$11:$E$31,1)=A59,VLOOKUP(A59,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G59>0,VLOOKUP(A59,Wechsel!$A$11:$E$31,3),H58)","v":0},{"$f":"IF(G59>0,VLOOKUP(A59,Wechsel!$A$11:$E$31,4),I58)","v":0},{"$f":"IF(G59>0,VLOOKUP(A59,Wechsel!$A$11:$E$31,5),J58)","v":1},0,0,0,1,0,{"$f":"MAX(P58-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F59","v":39},-39]
[50,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A60,Wechsel!$A$11:$E$31,1)=A60,VLOOKUP(A60,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G60>0,VLOOKUP(A60,Wechsel!$A$11:$E$31,3),H59)","v":0},{"$f":"IF(G60>0,VLOOKUP(A60,Wechsel!$A$11:$E$31,4),I59)","v":0},{"$f":"IF(G60>0,VLOOKUP(A60,Wechsel!$A$11:$E$31,5),J59)","v":1},0,0,0,1,0,{"$f":"MAX(P59-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F60","v":39},-39]
[51,{"$f":"$G$3*H60+$H$3*I60+$I$3*J60","v":0.01},{"$f":"IF($B$3>=A61,$B$2,0)/(1+B61)","v":0},{"$f":"MAX(IF(A61>$B$3,0,T60),0)","v":0},{"$f":"(C61+D61)*$B$1","v":0},{"$f":"IF(A61>$B$3,0,C61+E61+D61)","v":0},{"$f":"IF(VLOOKUP(A61,Wechsel!$A$11:$E$31,1)=A61,VLOOKUP(A61,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G61>0,VLOOKUP(A61,Wechsel!$A$11:$E$31,3),H60)","v":0},{"$f":"IF(G61>0,VLOOKUP(A61,Wechsel!$A$11:$E$31,4),I60)","v":0},{"$f":"IF(G61>0,VLOOKUP(A61,Wechsel!$A$11:$E$31,5),J60)","v":1},{"$f":"D61*$M$1*0.7*0.7*$M$2*H61+D61*$M$1*0.85*0.7*$M$2*I61+D61*$M$1*0.7*$M$2*J61","v":0},{"$f":"IF(G60>0,K61,K61+L60)","v":0},{"$f":"IF(A61>$B$3,0,IF(G60>0,T60,C61+M60))","v":0},{"$f":"1-(H61*$G$5+I61*$H$5+J61*$I$5)","v":1},{"$f":"IF(G61>0,(F61-M61)*N60,0)","v":0},{"$f":"MAX(P60-Eingabe!$E$28,0)","v":1602},{"$f":"MAX(0,K61+O61*$M$2-P61-IF(G61>0,-(L60+K61),0))","v":0},{"$f":"MAX(IF(G61>0,(H61*$G$4+I61*$H$4+J61*$I$4)*(F61-Q61),0),0)","v":0},{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F61","v":39},{"$f":"F61-Q61-R61-S61","v":-39}]
[52,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A62,Wechsel!$A$11:$E$31,1)=A62,VLOOKUP(A62,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G62>0,VLOOKUP(A62,Wechsel!$A$11:$E$31,3),H61)","v":0},{"$f":"IF(G62>0,VLOOKUP(A62,Wechsel!$A$11:$E$31,4),I61)","v":0},{"$f":"IF(G62>0,VLOOKUP(A62,Wechsel!$A$11:$E$31,5),J61)","v":1},0,0,0,1,0,{"$f":"MAX(P61-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F62","v":39},-39]
[53,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A63,Wechsel!$A$11:$E$31,1)=A63,VLOOKUP(A63,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G63>0,VLOOKUP(A63,Wechsel!$A$11:$E$31,3),H62)","v":0},{"$f":"IF(G63>0,VLOOKUP(A63,Wechsel!$A$11:$E$31,4),I62)","v":0},{"$f":"IF(G63>0,VLOOKUP(A63,Wechsel!$A$11:$E$31,5),J62)","v":1},0,0,0,1,0,{"$f":"MAX(P62-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F63","v":39},-39]
[54,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A64,Wechsel!$A$11:$E$31,1)=A64,VLOOKUP(A64,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G64>0,VLOOKUP(A64,Wechsel!$A$11:$E$31,3),H63)","v":0},{"$f":"IF(G64>0,VLOOKUP(A64,Wechsel!$A$11:$E$31,4),I63)","v":0},{"$f":"IF(G64>0,VLOOKUP(A64,Wechsel!$A$11:$E$31,5),J63)","v":1},0,0,0,1,0,{"$f":"MAX(P63-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F64","v":39},-39]
[55,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A65,Wechsel!$A$11:$E$31,1)=A65,VLOOKUP(A65,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G65>0,VLOOKUP(A65,Wechsel!$A$11:$E$31,3),H64)","v":0},{"$f":"IF(G65>0,VLOOKUP(A65,Wechsel!$A$11:$E$31,4),I64)","v":0},{"$f":"IF(G65>0,VLOOKUP(A65,Wechsel!$A$11:$E$31,5),J64)","v":1},0,0,0,1,0,{"$f":"MAX(P64-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F65","v":39},-39]
[56,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A66,Wechsel!$A$11:$E$31,1)=A66,VLOOKUP(A66,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G66>0,VLOOKUP(A66,Wechsel!$A$11:$E$31,3),H65)","v":0},{"$f":"IF(G66>0,VLOOKUP(A66,Wechsel!$A$11:$E$31,4),I65)","v":0},{"$f":"IF(G66>0,VLOOKUP(A66,Wechsel!$A$11:$E$31,5),J65)","v":1},0,0,0,1,0,{"$f":"MAX(P65-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F66","v":39},-39]
[57,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A67,Wechsel!$A$11:$E$31,1)=A67,VLOOKUP(A67,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G67>0,VLOOKUP(A67,Wechsel!$A$11:$E$31,3),H66)","v":0},{"$f":"IF(G67>0,VLOOKUP(A67,Wechsel!$A$11:$E$31,4),I66)","v":0},{"$f":"IF(G67>0,VLOOKUP(A67,Wechsel!$A$11:$E$31,5),J66)","v":1},0,0,0,1,0,{"$f":"MAX(P66-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F67","v":39},-39]
[58,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A68,Wechsel!$A$11:$E$31,1)=A68,VLOOKUP(A68,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G68>0,VLOOKUP(A68,Wechsel!$A$11:$E$31,3),H67)","v":0},{"$f":"IF(G68>0,VLOOKUP(A68,Wechsel!$A$11:$E$31,4),I67)","v":0},{"$f":"IF(G68>0,VLOOKUP(A68,Wechsel!$A$11:$E$31,5),J67)","v":1},0,0,0,1,0,{"$f":"MAX(P67-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F68","v":39},-39]
[59,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A69,Wechsel!$A$11:$E$31,1)=A69,VLOOKUP(A69,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G69>0,VLOOKUP(A69,Wechsel!$A$11:$E$31,3),H68)","v":0},{"$f":"IF(G69>0,VLOOKUP(A69,Wechsel!$A$11:$E$31,4),I68)","v":0},{"$f":"IF(G69>0,VLOOKUP(A69,Wechsel!$A$11:$E$31,5),J68)","v":1},0,0,0,1,0,{"$f":"MAX(P68-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F69","v":39},-39]
[60,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A70,Wechsel!$A$11:$E$31,1)=A70,VLOOKUP(A70,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G70>0,VLOOKUP(A70,Wechsel!$A$11:$E$31,3),H69)","v":0},{"$f":"IF(G70>0,VLOOKUP(A70,Wechsel!$A$11:$E$31,4),I69)","v":0},{"$f":"IF(G70>0,VLOOKUP(A70,Wechsel!$A$11:$E$31,5),J69)","v":1},0,0,0,1,0,{"$f":"MAX(P69-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F70","v":39},-39]

{"sheet":"Berechnung Ratierlich 4%","index":22,"n_rows":70,"n_cols":20,"rows_kept":70,"cut":false,"hidden":true,"merged":[[0,5,0,8],[0,9,1,9],[3,9,3,16]]}
["Rendite",{"$f":"Hilfe!E3-Hilfe!G16","v":0.06},null,null,null,"Ausgabeaufschlag",null,null,null,null,null,"Basiszins",{"$f":"MIN(4%,B1)","v":0.04}]
["Beitrag p.a.",{"$f":"Eingabe!C10*Hilfe!B4","v":0},null,null,null,null,"Aktienfonds","Mischfonds","Rentenfonds / VVW",null,null,"Abgeltungssteuer",{"$f":"'Berechnung Ratierlich heute'!M2","v":0.26374999999999998}]
["Laufzeit",{"$f":"Eingabe!C9","v":12},null,null,null,"Ausgabeaufschlag",{"$f":"Eingabe!C21","v":0.01},{"$f":"Eingabe!E21","v":0.01},{"$f":"Eingabe!G21","v":0.01}]
[null,null,null,null,null,"Wechselgebühr",{"$f":"Eingabe!C22","v":0.01},{"$f":"Eingabe!E22","v":0.01},{"$f":"Eingabe!G22","v":0.01},"Ausgabe"]
[null,null,null,null,null,"Freistellung",0.3,0.15,0,"Jahr","Jahresabschluss","Beitragssumme","zu versteuern %","zu versteuern","kumulierte Vorabpauschale","Freistellungsauftrag","Auszahlung"]
[null,null,null,null,null,null,null,null,null,{"$f":"B3","v":12},{"$f":"MAX(VLOOKUP(J6,A11:AD70,20),0)","v":0},{"$f":"MAX(VLOOKUP(J6,A11:AD60,13),0)","v":0},{"$f":"VLOOKUP(J6,A11:AD60,14)","v":1},{"$f":"(K6-L6)*M6","v":0},{"$f":"VLOOKUP(J6,A11:AD60,12)","v":0},{"$f":"VLOOKUP(J6,A11:AD60,16)","v":1602},{"$f":"K6-(N6-P6-O6)*M2","v":422.52749999999997}]
[]
[]
["Jahr","Ausgabeaufschlag","Beitrag","Vermögen Jahresanfang","Rendite","Gesamtvermögen","Wechsel","Anteil Aktienfonds","Anteil Mischfonds","Rentenfonds / VVW","Vorabpauschale","kumulierte Vorabpauschale","Beitragssumme","Freistellung","Wechselbesteuerunganteil","Freistellungsauftrag","Steuer","Wechselkosten","Depotkosten","Jahresabschluss"]
[0,null,null,null,null,null,null,{"$f":"Eingabe!C18","v":0.5},{"$f":"Eingabe!E18","v":0.5},{"$f":"Eingabe!G18","v":0}]
[1,{"$f":"$G$3*H10+$H$3*I10+$I$3*J10","v":0.01},{"$f":"IF($B$3>=A11,$B$2,0)/(1+B11)","v":0},{"$f":"C11","v":0},{"$f":"C11*$B$1","v":0},{"$f":"C11+E11","v":0},{"$f":"VLOOKUP(A11,Wechsel!$A$11:$E$31,1)","v":0},{"$f":"IF(G11>0,VLOOKUP(A11,Wechsel!$A$11:$E$31,3),H10)","v":0.5},{"$f":"IF(G11>0,VLOOKUP(A11,Wechsel!$A$11:$E$31,4),I10)","v":0.5},{"$f":"IF(G11>0,VLOOKUP(A11,Wechsel!$A$11:$E$31,5),J10)","v":0},{"$f":"D11*$M$1*0.7*0.7*$M$2*H11+D11*$M$1*0.85*0.7*$M$2*I11+D11*$M$1*0.7*$M$2*J11","v":0},{"$f":"K11+L10","v":0},{"$f":"C11","v":0},{"$f":"1-(H11*$G$5+I11*$H$5+J11*$I$5)","v":0.77500000000000002},{"$f":"IF(G11>0,(F11-M11)*N11,0)","v":0},{"$f":"MAX(Eingabe!C28,0)","v":1602},{"$f":"MAX(0,K11+O11*$M$2-P11-IF(G11>0,-(L10+K11),0))","v":0},{"$f":"MAX(IF(G11>0,(H11*$G$4+I11*$H$4+J11*$I$4)*F11,0),0)","v":0},{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F11","v":39},{"$f":"F11-Q11-R11-S11","v":-39}]
[2,{"$f":"$G$3*H11+$H$3*I11+$I$3*J11","v":0.01},0,{"$f":"MAX(IF(A12>$B$3,0,T11),0)","v":0},{"$f":"(C12+D12)*$B$1","v":0},{"$f":"IF(A12>$B$3,0,C12+E12+D12)","v":0},{"$f":"IF(VLOOKUP(A12,Wechsel!$A$11:$E$31,1)=A12,VLOOKUP(A12,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G12>0,VLOOKUP(A12,Wechsel!$A$11:$E$31,3),H11)","v":0.5},{"$f":"IF(G12>0,VLOOKUP(A12,Wechsel!$A$11:$E$31,4),I11)","v":0.5},{"$f":"IF(G12>0,VLOOKUP(A12,Wechsel!$A$11:$E$31,5),J11)","v":0},{"$f":"D12*$M$1*0.7*0.7*$M$2*H12+D12*$M$1*0.85*0.7*$M$2*I12+D12*$M$1*0.7*$M$2*J12","v":0},{"$f":"IF(G11>0,K12,K12+L11)","v":0},{"$f":"IF(A12>$B$3,0,IF(G11>0,T11,C12+M11))","v":0},{"$f":"1-(H12*$G$5+I12*$H$5+J12*$I$5)","v":0.77500000000000002},{"$f":"IF(G12>0,(F12-M12)*N11,0)","v":0},{"$f":"MAX(P11-Eingabe!$E$28,0)","v":1602},{"$f":"MAX(0,K12+O12*$M$2-P12-IF(G12>0,-(L11+K12),0))","v":0},{"$f":"MAX(IF(G12>0,(H12*$G$4+I12*$H$4+J12*$I$4)*(F12-Q12),0),0)","v":0},{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F12","v":39},{"$f":"F12-Q12-R12-S12","v":-39}]
[3,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A13,Wechsel!$A$11:$E$31,1)=A13,VLOOKUP(A13,Wechsel!$A$11:$E$31,1),0)","v":3},{"$f":"IF(G13>0,VLOOKUP(A13,Wechsel!$A$11:$E$31,3),H12)","v":0.33333333333333337},{"$f":"IF(G13>0,VLOOKUP(A13,Wechsel!$A$11:$E$31,4),I12)","v":0.33333333333333337},{"$f":"IF(G13>0,VLOOKUP(A13,Wechsel!$A$11:$E$31,5),J12)","v":0.33333333333333326},{"$f":"D13*$M$1*0.7*0.7*$M$2*H13+D13*$M$1*0.85*0.7*$M$2*I13+D13*$M$1*0.7*$M$2*J13","v":0},{"$f":"IF(G12>0,K13,K13+L12)","v":0},0,0.85,{"$f":"IF(G13>0,(F13-M13)*N12,0)","v":0},{"$f":"MAX(P12-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F13","v":39},-39]
[4,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A14,Wechsel!$A$11:$E$31,1)=A14,VLOOKUP(A14,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G14>0,VLOOKUP(A14,Wechsel!$A$11:$E$31,3),H13)","v":0.33333333333333337},{"$f":"IF(G14>0,VLOOKUP(A14,Wechsel!$A$11:$E$31,4),I13)","v":0.33333333333333337},{"$f":"IF(G14>0,VLOOKUP(A14,Wechsel!$A$11:$E$31,5),J13)","v":0.33333333333333326},0,0,-39,0.85,0,{"$f":"MAX(P13-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F14","v":39},-39]
[5,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A15,Wechsel!$A$11:$E$31,1)=A15,VLOOKUP(A15,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G15>0,VLOOKUP(A15,Wechsel!$A$11:$E$31,3),H14)","v":0.33333333333333337},{"$f":"IF(G15>0,VLOOKUP(A15,Wechsel!$A$11:$E$31,4),I14)","v":0.33333333333333337},{"$f":"IF(G15>0,VLOOKUP(A15,Wechsel!$A$11:$E$31,5),J14)","v":0.33333333333333326},0,0,-39,0.85,0,{"$f":"MAX(P14-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F15","v":39},-39]
[6,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A16,Wechsel!$A$11:$E$31,1)=A16,VLOOKUP(A16,Wechsel!$A$11:$E$31,1),0)","v":6},{"$f":"IF(G16>0,VLOOKUP(A16,Wechsel!$A$11:$E$31,3),H15)","v":0.16666666666666671},{"$f":"IF(G16>0,VLOOKUP(A16,Wechsel!$A$11:$E$31,4),I15)","v":0.16666666666666671},{"$f":"IF(G16>0,VLOOKUP(A16,Wechsel!$A$11:$E$31,5),J15)","v":0.66666666666666652},0,0,-39,0.92500000000000004,33.15,{"$f":"MAX(P15-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F16","v":39},-39]
[7,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A17,Wechsel!$A$11:$E$31,1)=A17,VLOOKUP(A17,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G17>0,VLOOKUP(A17,Wechsel!$A$11:$E$31,3),H16)","v":0.16666666666666671},{"$f":"IF(G17>0,VLOOKUP(A17,Wechsel!$A$11:$E$31,4),I16)","v":0.16666666666666671},{"$f":"IF(G17>0,VLOOKUP(A17,Wechsel!$A$11:$E$31,5),J16)","v":0.66666666666666652},0,0,-39,0.92500000000000004,0,{"$f":"MAX(P16-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F17","v":39},-39]
[8,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A18,Wechsel!$A$11:$E$31,1)=A18,VLOOKUP(A18,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G18>0,VLOOKUP(A18,Wechsel!$A$11:$E$31,3),H17)","v":0.16666666666666671},{"$f":"IF(G18>0,VLOOKUP(A18,Wechsel!$A$11:$E$31,4),I17)","v":0.16666666666666671},{"$f":"IF(G18>0,VLOOKUP(A18,Wechsel!$A$11:$E$31,5),J17)","v":0.66666666666666652},0,0,-39,0.92500000000000004,0,{"$f":"MAX(P17-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F18","v":39},-39]
[9,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A19,Wechsel!$A$11:$E$31,1)=A19,VLOOKUP(A19,Wechsel!$A$11:$E$31,1),0)","v":9},{"$f":"IF(G19>0,VLOOKUP(A19,Wechsel!$A$11:$E$31,3),H18)","v":0},{"$f":"IF(G19>0,VLOOKUP(A19,Wechsel!$A$11:$E$31,4),I18)","v":0},{"$f":"IF(G19>0,VLOOKUP(A19,Wechsel!$A$11:$E$31,5),J18)","v":1},0,0,-39,1,36.075000000000003,{"$f":"MAX(P18-Eingabe!$E$28,0)","v":1602},0,{"$f":"MAX(IF(G19>0,(H19*$G$4+I19*$H$4+J19*$I$4)*(F19-Q19),0),0)","v":0},{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F19","v":39},-39]
[10,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A20,Wechsel!$A$11:$E$31,1)=A20,VLOOKUP(A20,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G20>0,VLOOKUP(A20,Wechsel!$A$11:$E$31,3),H19)","v":0},{"$f":"IF(G20>0,VLOOKUP(A20,Wechsel!$A$11:$E$31,4),I19)","v":0},{"$f":"IF(G20>0,VLOOKUP(A20,Wechsel!$A$11:$E$31,5),J19)","v":1},0,0,-39,1,0,{"$f":"MAX(P19-Eingabe!$E$28,0)","v":1602},0,{"$f":"MAX(IF(G20>0,(H20*$G$4+I20*$H$4+J20*$I$4)*(F20-Q20),0),0)","v":0},{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F20","v":39},-39]
[11,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A21,Wechsel!$A$11:$E$31,1)=A21,VLOOKUP(A21,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G21>0,VLOOKUP(A21,Wechsel!$A$11:$E$31,3),H20)","v":0},{"$f":"IF(G21>0,VLOOKUP(A21,Wechsel!$A$11:$E$31,4),I20)","v":0},{"$f":"IF(G21>0,VLOOKUP(A21,Wechsel!$A$11:$E$31,5),J20)","v":1},0,0,-39,1,0,{"$f":"MAX(P20-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F21","v":39},-39]
[12,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A22,Wechsel!$A$11:$E$31,1)=A22,VLOOKUP(A22,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G22>0,VLOOKUP(A22,Wechsel!$A$11:$E$31,3),H21)","v":0},{"$f":"IF(G22>0,VLOOKUP(A22,Wechsel!$A$11:$E$31,4),I21)","v":0},{"$f":"IF(G22>0,VLOOKUP(A22,Wechsel!$A$11:$E$31,5),J21)","v":1},0,0,-39,1,0,{"$f":"MAX(P21-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F22","v":39},-39]
[13,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A23,Wechsel!$A$11:$E$31,1)=A23,VLOOKUP(A23,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G23>0,VLOOKUP(A23,Wechsel!$A$11:$E$31,3),H22)","v":0},{"$f":"IF(G23>0,VLOOKUP(A23,Wechsel!$A$11:$E$31,4),I22)","v":0},{"$f":"IF(G23>0,VLOOKUP(A23,Wechsel!$A$11:$E$31,5),J22)","v":1},0,0,0,1,0,{"$f":"MAX(P22-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F23","v":39},-39]
[14,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A24,Wechsel!$A$11:$E$31,1)=A24,VLOOKUP(A24,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G24>0,VLOOKUP(A24,Wechsel!$A$11:$E$31,3),H23)","v":0},{"$f":"IF(G24>0,VLOOKUP(A24,Wechsel!$A$11:$E$31,4),I23)","v":0},{"$f":"IF(G24>0,VLOOKUP(A24,Wechsel!$A$11:$E$31,5),J23)","v":1},0,0,0,1,0,{"$f":"MAX(P23-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F24","v":39},-39]
[15,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A25,Wechsel!$A$11:$E$31,1)=A25,VLOOKUP(A25,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G25>0,VLOOKUP(A25,Wechsel!$A$11:$E$31,3),H24)","v":0},{"$f":"IF(G25>0,VLOOKUP(A25,Wechsel!$A$11:$E$31,4),I24)","v":0},{"$f":"IF(G25>0,VLOOKUP(A25,Wechsel!$A$11:$E$31,5),J24)","v":1},0,0,0,1,0,{"$f":"MAX(P24-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F25","v":39},-39]
[16,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A26,Wechsel!$A$11:$E$31,1)=A26,VLOOKUP(A26,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G26>0,VLOOKUP(A26,Wechsel!$A$11:$E$31,3),H25)","v":0},{"$f":"IF(G26>0,VLOOKUP(A26,Wechsel!$A$11:$E$31,4),I25)","v":0},{"$f":"IF(G26>0,VLOOKUP(A26,Wechsel!$A$11:$E$31,5),J25)","v":1},0,0,0,1,0,{"$f":"MAX(P25-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F26","v":39},-39]
[17,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A27,Wechsel!$A$11:$E$31,1)=A27,VLOOKUP(A27,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G27>0,VLOOKUP(A27,Wechsel!$A$11:$E$31,3),H26)","v":0},{"$f":"IF(G27>0,VLOOKUP(A27,Wechsel!$A$11:$E$31,4),I26)","v":0},{"$f":"IF(G27>0,VLOOKUP(A27,Wechsel!$A$11:$E$31,5),J26)","v":1},0,0,0,1,0,{"$f":"MAX(P26-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F27","v":39},-39]
[18,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A28,Wechsel!$A$11:$E$31,1)=A28,VLOOKUP(A28,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G28>0,VLOOKUP(A28,Wechsel!$A$11:$E$31,3),H27)","v":0},{"$f":"IF(G28>0,VLOOKUP(A28,Wechsel!$A$11:$E$31,4),I27)","v":0},{"$f":"IF(G28>0,VLOOKUP(A28,Wechsel!$A$11:$E$31,5),J27)","v":1},0,0,0,1,0,{"$f":"MAX(P27-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F28","v":39},-39]
[19,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A29,Wechsel!$A$11:$E$31,1)=A29,VLOOKUP(A29,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G29>0,VLOOKUP(A29,Wechsel!$A$11:$E$31,3),H28)","v":0},{"$f":"IF(G29>0,VLOOKUP(A29,Wechsel!$A$11:$E$31,4),I28)","v":0},{"$f":"IF(G29>0,VLOOKUP(A29,Wechsel!$A$11:$E$31,5),J28)","v":1},0,0,0,1,0,{"$f":"MAX(P28-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F29","v":39},-39]
[20,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A30,Wechsel!$A$11:$E$31,1)=A30,VLOOKUP(A30,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G30>0,VLOOKUP(A30,Wechsel!$A$11:$E$31,3),H29)","v":0},{"$f":"IF(G30>0,VLOOKUP(A30,Wechsel!$A$11:$E$31,4),I29)","v":0},{"$f":"IF(G30>0,VLOOKUP(A30,Wechsel!$A$11:$E$31,5),J29)","v":1},0,0,0,1,0,{"$f":"MAX(P29-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F30","v":39},-39]
[21,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A31,Wechsel!$A$11:$E$31,1)=A31,VLOOKUP(A31,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G31>0,VLOOKUP(A31,Wechsel!$A$11:$E$31,3),H30)","v":0},{"$f":"IF(G31>0,VLOOKUP(A31,Wechsel!$A$11:$E$31,4),I30)","v":0},{"$f":"IF(G31>0,VLOOKUP(A31,Wechsel!$A$11:$E$31,5),J30)","v":1},0,0,0,1,0,{"$f":"MAX(P30-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F31","v":39},-39]
[22,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A32,Wechsel!$A$11:$E$31,1)=A32,VLOOKUP(A32,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G32>0,VLOOKUP(A32,Wechsel!$A$11:$E$31,3),H31)","v":0},{"$f":"IF(G32>0,VLOOKUP(A32,Wechsel!$A$11:$E$31,4),I31)","v":0},{"$f":"IF(G32>0,VLOOKUP(A32,Wechsel!$A$11:$E$31,5),J31)","v":1},0,0,0,1,0,{"$f":"MAX(P31-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F32","v":39},-39]
[23,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A33,Wechsel!$A$11:$E$31,1)=A33,VLOOKUP(A33,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G33>0,VLOOKUP(A33,Wechsel!$A$11:$E$31,3),H32)","v":0},{"$f":"IF(G33>0,VLOOKUP(A33,Wechsel!$A$11:$E$31,4),I32)","v":0},{"$f":"IF(G33>0,VLOOKUP(A33,Wechsel!$A$11:$E$31,5),J32)","v":1},0,0,0,1,0,{"$f":"MAX(P32-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F33","v":39},-39]
[24,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A34,Wechsel!$A$11:$E$31,1)=A34,VLOOKUP(A34,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G34>0,VLOOKUP(A34,Wechsel!$A$11:$E$31,3),H33)","v":0},{"$f":"IF(G34>0,VLOOKUP(A34,Wechsel!$A$11:$E$31,4),I33)","v":0},{"$f":"IF(G34>0,VLOOKUP(A34,Wechsel!$A$11:$E$31,5),J33)","v":1},0,0,0,1,0,{"$f":"MAX(P33-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F34","v":39},-39]
[25,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A35,Wechsel!$A$11:$E$31,1)=A35,VLOOKUP(A35,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G35>0,VLOOKUP(A35,Wechsel!$A$11:$E$31,3),H34)","v":0},{"$f":"IF(G35>0,VLOOKUP(A35,Wechsel!$A$11:$E$31,4),I34)","v":0},{"$f":"IF(G35>0,VLOOKUP(A35,Wechsel!$A$11:$E$31,5),J34)","v":1},0,0,0,1,0,{"$f":"MAX(P34-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F35","v":39},-39]
[26,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A36,Wechsel!$A$11:$E$31,1)=A36,VLOOKUP(A36,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G36>0,VLOOKUP(A36,Wechsel!$A$11:$E$31,3),H35)","v":0},{"$f":"IF(G36>0,VLOOKUP(A36,Wechsel!$A$11:$E$31,4),I35)","v":0},{"$f":"IF(G36>0,VLOOKUP(A36,Wechsel!$A$11:$E$31,5),J35)","v":1},0,0,0,1,0,{"$f":"MAX(P35-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F36","v":39},-39]
[27,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A37,Wechsel!$A$11:$E$31,1)=A37,VLOOKUP(A37,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G37>0,VLOOKUP(A37,Wechsel!$A$11:$E$31,3),H36)","v":0},{"$f":"IF(G37>0,VLOOKUP(A37,Wechsel!$A$11:$E$31,4),I36)","v":0},{"$f":"IF(G37>0,VLOOKUP(A37,Wechsel!$A$11:$E$31,5),J36)","v":1},0,0,0,1,0,{"$f":"MAX(P36-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F37","v":39},-39]
[28,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A38,Wechsel!$A$11:$E$31,1)=A38,VLOOKUP(A38,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G38>0,VLOOKUP(A38,Wechsel!$A$11:$E$31,3),H37)","v":0},{"$f":"IF(G38>0,VLOOKUP(A38,Wechsel!$A$11:$E$31,4),I37)","v":0},{"$f":"IF(G38>0,VLOOKUP(A38,Wechsel!$A$11:$E$31,5),J37)","v":1},0,0,0,1,0,{"$f":"MAX(P37-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F38","v":39},-39]
[29,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A39,Wechsel!$A$11:$E$31,1)=A39,VLOOKUP(A39,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G39>0,VLOOKUP(A39,Wechsel!$A$11:$E$31,3),H38)","v":0},{"$f":"IF(G39>0,VLOOKUP(A39,Wechsel!$A$11:$E$31,4),I38)","v":0},{"$f":"IF(G39>0,VLOOKUP(A39,Wechsel!$A$11:$E$31,5),J38)","v":1},0,0,0,{"$f":"1-(H39*$G$5+I39*$H$5+J39*$I$5)","v":1},0,{"$f":"MAX(P38-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F39","v":39},-39]
[30,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A40,Wechsel!$A$11:$E$31,1)=A40,VLOOKUP(A40,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G40>0,VLOOKUP(A40,Wechsel!$A$11:$E$31,3),H39)","v":0},{"$f":"IF(G40>0,VLOOKUP(A40,Wechsel!$A$11:$E$31,4),I39)","v":0},{"$f":"IF(G40>0,VLOOKUP(A40,Wechsel!$A$11:$E$31,5),J39)","v":1},0,0,0,1,0,{"$f":"MAX(P39-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F40","v":39},-39]
[31,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A41,Wechsel!$A$11:$E$31,1)=A41,VLOOKUP(A41,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G41>0,VLOOKUP(A41,Wechsel!$A$11:$E$31,3),H40)","v":0},{"$f":"IF(G41>0,VLOOKUP(A41,Wechsel!$A$11:$E$31,4),I40)","v":0},{"$f":"IF(G41>0,VLOOKUP(A41,Wechsel!$A$11:$E$31,5),J40)","v":1},0,0,0,1,0,{"$f":"MAX(P40-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F41","v":39},-39]
[32,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A42,Wechsel!$A$11:$E$31,1)=A42,VLOOKUP(A42,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G42>0,VLOOKUP(A42,Wechsel!$A$11:$E$31,3),H41)","v":0},{"$f":"IF(G42>0,VLOOKUP(A42,Wechsel!$A$11:$E$31,4),I41)","v":0},{"$f":"IF(G42>0,VLOOKUP(A42,Wechsel!$A$11:$E$31,5),J41)","v":1},0,0,0,1,0,{"$f":"MAX(P41-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F42","v":39},-39]
[33,0.01,{"$f":"IF($B$3>=A43,$B$2,0)/(1+B43)","v":0},0,0,0,{"$f":"IF(VLOOKUP(A43,Wechsel!$A$11:$E$31,1)=A43,VLOOKUP(A43,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G43>0,VLOOKUP(A43,Wechsel!$A$11:$E$31,3),H42)","v":0},{"$f":"IF(G43>0,VLOOKUP(A43,Wechsel!$A$11:$E$31,4),I42)","v":0},{"$f":"IF(G43>0,VLOOKUP(A43,Wechsel!$A$11:$E$31,5),J42)","v":1},0,0,0,1,0,{"$f":"MAX(P42-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F43","v":39},-39]
[34,0.01,0,{"$f":"MAX(IF(A44>$B$3,0,T43),0)","v":0},{"$f":"(C44+D44)*$B$1","v":0},{"$f":"IF(A44>$B$3,0,C44+E44+D44)","v":0},{"$f":"IF(VLOOKUP(A44,Wechsel!$A$11:$E$31,1)=A44,VLOOKUP(A44,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G44>0,VLOOKUP(A44,Wechsel!$A$11:$E$31,3),H43)","v":0},{"$f":"IF(G44>0,VLOOKUP(A44,Wechsel!$A$11:$E$31,4),I43)","v":0},{"$f":"IF(G44>0,VLOOKUP(A44,Wechsel!$A$11:$E$31,5),J43)","v":1},0,0,{"$f":"IF(A44>$B$3,0,IF(G43>0,T43,C44+M43))","v":0},1,0,{"$f":"MAX(P43-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F44","v":39},-39]
[35,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A45,Wechsel!$A$11:$E$31,1)=A45,VLOOKUP(A45,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G45>0,VLOOKUP(A45,Wechsel!$A$11:$E$31,3),H44)","v":0},{"$f":"IF(G45>0,VLOOKUP(A45,Wechsel!$A$11:$E$31,4),I44)","v":0},{"$f":"IF(G45>0,VLOOKUP(A45,Wechsel!$A$11:$E$31,5),J44)","v":1},0,0,0,1,0,{"$f":"MAX(P44-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F45","v":39},-39]
[36,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A46,Wechsel!$A$11:$E$31,1)=A46,VLOOKUP(A46,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G46>0,VLOOKUP(A46,Wechsel!$A$11:$E$31,3),H45)","v":0},{"$f":"IF(G46>0,VLOOKUP(A46,Wechsel!$A$11:$E$31,4),I45)","v":0},{"$f":"IF(G46>0,VLOOKUP(A46,Wechsel!$A$11:$E$31,5),J45)","v":1},0,0,0,1,0,{"$f":"MAX(P45-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F46","v":39},-39]
[37,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A47,Wechsel!$A$11:$E$31,1)=A47,VLOOKUP(A47,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G47>0,VLOOKUP(A47,Wechsel!$A$11:$E$31,3),H46)","v":0},{"$f":"IF(G47>0,VLOOKUP(A47,Wechsel!$A$11:$E$31,4),I46)","v":0},{"$f":"IF(G47>0,VLOOKUP(A47,Wechsel!$A$11:$E$31,5),J46)","v":1},0,0,0,1,0,{"$f":"MAX(P46-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F47","v":39},-39]
[38,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A48,Wechsel!$A$11:$E$31,1)=A48,VLOOKUP(A48,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G48>0,VLOOKUP(A48,Wechsel!$A$11:$E$31,3),H47)","v":0},{"$f":"IF(G48>0,VLOOKUP(A48,Wechsel!$A$11:$E$31,4),I47)","v":0},{"$f":"IF(G48>0,VLOOKUP(A48,Wechsel!$A$11:$E$31,5),J47)","v":1},0,0,0,1,0,{"$f":"MAX(P47-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F48","v":39},-39]
[39,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A49,Wechsel!$A$11:$E$31,1)=A49,VLOOKUP(A49,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G49>0,VLOOKUP(A49,Wechsel!$A$11:$E$31,3),H48)","v":0},{"$f":"IF(G49>0,VLOOKUP(A49,Wechsel!$A$11:$E$31,4),I48)","v":0},{"$f":"IF(G49>0,VLOOKUP(A49,Wechsel!$A$11:$E$31,5),J48)","v":1},0,0,0,1,0,{"$f":"MAX(P48-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F49","v":39},-39]
[40,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A50,Wechsel!$A$11:$E$31,1)=A50,VLOOKUP(A50,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G50>0,VLOOKUP(A50,Wechsel!$A$11:$E$31,3),H49)","v":0},{"$f":"IF(G50>0,VLOOKUP(A50,Wechsel!$A$11:$E$31,4),I49)","v":0},{"$f":"IF(G50>0,VLOOKUP(A50,Wechsel!$A$11:$E$31,5),J49)","v":1},0,0,0,1,0,{"$f":"MAX(P49-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F50","v":39},-39]
[41,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A51,Wechsel!$A$11:$E$31,1)=A51,VLOOKUP(A51,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G51>0,VLOOKUP(A51,Wechsel!$A$11:$E$31,3),H50)","v":0},{"$f":"IF(G51>0,VLOOKUP(A51,Wechsel!$A$11:$E$31,4),I50)","v":0},{"$f":"IF(G51>0,VLOOKUP(A51,Wechsel!$A$11:$E$31,5),J50)","v":1},0,0,0,1,0,{"$f":"MAX(P50-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F51","v":39},-39]
[42,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A52,Wechsel!$A$11:$E$31,1)=A52,VLOOKUP(A52,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G52>0,VLOOKUP(A52,Wechsel!$A$11:$E$31,3),H51)","v":0},{"$f":"IF(G52>0,VLOOKUP(A52,Wechsel!$A$11:$E$31,4),I51)","v":0},{"$f":"IF(G52>0,VLOOKUP(A52,Wechsel!$A$11:$E$31,5),J51)","v":1},0,0,0,1,0,{"$f":"MAX(P51-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F52","v":39},-39]
[43,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A53,Wechsel!$A$11:$E$31,1)=A53,VLOOKUP(A53,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G53>0,VLOOKUP(A53,Wechsel!$A$11:$E$31,3),H52)","v":0},{"$f":"IF(G53>0,VLOOKUP(A53,Wechsel!$A$11:$E$31,4),I52)","v":0},{"$f":"IF(G53>0,VLOOKUP(A53,Wechsel!$A$11:$E$31,5),J52)","v":1},0,0,0,1,0,{"$f":"MAX(P52-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F53","v":39},-39]
[44,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A54,Wechsel!$A$11:$E$31,1)=A54,VLOOKUP(A54,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G54>0,VLOOKUP(A54,Wechsel!$A$11:$E$31,3),H53)","v":0},{"$f":"IF(G54>0,VLOOKUP(A54,Wechsel!$A$11:$E$31,4),I53)","v":0},{"$f":"IF(G54>0,VLOOKUP(A54,Wechsel!$A$11:$E$31,5),J53)","v":1},0,0,0,1,0,{"$f":"MAX(P53-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F54","v":39},-39]
[45,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A55,Wechsel!$A$11:$E$31,1)=A55,VLOOKUP(A55,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G55>0,VLOOKUP(A55,Wechsel!$A$11:$E$31,3),H54)","v":0},{"$f":"IF(G55>0,VLOOKUP(A55,Wechsel!$A$11:$E$31,4),I54)","v":0},{"$f":"IF(G55>0,VLOOKUP(A55,Wechsel!$A$11:$E$31,5),J54)","v":1},0,0,0,1,0,{"$f":"MAX(P54-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F55","v":39},-39]
[46,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A56,Wechsel!$A$11:$E$31,1)=A56,VLOOKUP(A56,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G56>0,VLOOKUP(A56,Wechsel!$A$11:$E$31,3),H55)","v":0},{"$f":"IF(G56>0,VLOOKUP(A56,Wechsel!$A$11:$E$31,4),I55)","v":0},{"$f":"IF(G56>0,VLOOKUP(A56,Wechsel!$A$11:$E$31,5),J55)","v":1},0,0,0,1,0,{"$f":"MAX(P55-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F56","v":39},-39]
[47,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A57,Wechsel!$A$11:$E$31,1)=A57,VLOOKUP(A57,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G57>0,VLOOKUP(A57,Wechsel!$A$11:$E$31,3),H56)","v":0},{"$f":"IF(G57>0,VLOOKUP(A57,Wechsel!$A$11:$E$31,4),I56)","v":0},{"$f":"IF(G57>0,VLOOKUP(A57,Wechsel!$A$11:$E$31,5),J56)","v":1},0,0,0,1,0,{"$f":"MAX(P56-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F57","v":39},-39]
[48,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A58,Wechsel!$A$11:$E$31,1)=A58,VLOOKUP(A58,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G58>0,VLOOKUP(A58,Wechsel!$A$11:$E$31,3),H57)","v":0},{"$f":"IF(G58>0,VLOOKUP(A58,Wechsel!$A$11:$E$31,4),I57)","v":0},{"$f":"IF(G58>0,VLOOKUP(A58,Wechsel!$A$11:$E$31,5),J57)","v":1},0,0,0,1,0,{"$f":"MAX(P57-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F58","v":39},-39]
[49,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A59,Wechsel!$A$11:$E$31,1)=A59,VLOOKUP(A59,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G59>0,VLOOKUP(A59,Wechsel!$A$11:$E$31,3),H58)","v":0},{"$f":"IF(G59>0,VLOOKUP(A59,Wechsel!$A$11:$E$31,4),I58)","v":0},{"$f":"IF(G59>0,VLOOKUP(A59,Wechsel!$A$11:$E$31,5),J58)","v":1},0,0,0,1,0,{"$f":"MAX(P58-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F59","v":39},-39]
[50,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A60,Wechsel!$A$11:$E$31,1)=A60,VLOOKUP(A60,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G60>0,VLOOKUP(A60,Wechsel!$A$11:$E$31,3),H59)","v":0},{"$f":"IF(G60>0,VLOOKUP(A60,Wechsel!$A$11:$E$31,4),I59)","v":0},{"$f":"IF(G60>0,VLOOKUP(A60,Wechsel!$A$11:$E$31,5),J59)","v":1},0,0,0,1,0,{"$f":"MAX(P59-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F60","v":39},-39]
[51,{"$f":"$G$3*H60+$H$3*I60+$I$3*J60","v":0.01},{"$f":"IF($B$3>=A61,$B$2,0)/(1+B61)","v":0},{"$f":"MAX(IF(A61>$B$3,0,T60),0)","v":0},{"$f":"(C61+D61)*$B$1","v":0},{"$f":"IF(A61>$B$3,0,C61+E61+D61)","v":0},{"$f":"IF(VLOOKUP(A61,Wechsel!$A$11:$E$31,1)=A61,VLOOKUP(A61,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G61>0,VLOOKUP(A61,Wechsel!$A$11:$E$31,3),H60)","v":0},{"$f":"IF(G61>0,VLOOKUP(A61,Wechsel!$A$11:$E$31,4),I60)","v":0},{"$f":"IF(G61>0,VLOOKUP(A61,Wechsel!$A$11:$E$31,5),J60)","v":1},{"$f":"D61*$M$1*0.7*0.7*$M$2*H61+D61*$M$1*0.85*0.7*$M$2*I61+D61*$M$1*0.7*$M$2*J61","v":0},{"$f":"IF(G60>0,K61,K61+L60)","v":0},{"$f":"IF(A61>$B$3,0,IF(G60>0,T60,C61+M60))","v":0},{"$f":"1-(H61*$G$5+I61*$H$5+J61*$I$5)","v":1},{"$f":"IF(G61>0,(F61-M61)*N60,0)","v":0},{"$f":"MAX(P60-Eingabe!$E$28,0)","v":1602},{"$f":"MAX(0,K61+O61*$M$2-P61-IF(G61>0,-(L60+K61),0))","v":0},{"$f":"MAX(IF(G61>0,(H61*$G$4+I61*$H$4+J61*$I$4)*(F61-Q61),0),0)","v":0},{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F61","v":39},{"$f":"F61-Q61-R61-S61","v":-39}]
[52,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A62,Wechsel!$A$11:$E$31,1)=A62,VLOOKUP(A62,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G62>0,VLOOKUP(A62,Wechsel!$A$11:$E$31,3),H61)","v":0},{"$f":"IF(G62>0,VLOOKUP(A62,Wechsel!$A$11:$E$31,4),I61)","v":0},{"$f":"IF(G62>0,VLOOKUP(A62,Wechsel!$A$11:$E$31,5),J61)","v":1},0,0,0,1,0,{"$f":"MAX(P61-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F62","v":39},-39]
[53,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A63,Wechsel!$A$11:$E$31,1)=A63,VLOOKUP(A63,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G63>0,VLOOKUP(A63,Wechsel!$A$11:$E$31,3),H62)","v":0},{"$f":"IF(G63>0,VLOOKUP(A63,Wechsel!$A$11:$E$31,4),I62)","v":0},{"$f":"IF(G63>0,VLOOKUP(A63,Wechsel!$A$11:$E$31,5),J62)","v":1},0,0,0,1,0,{"$f":"MAX(P62-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F63","v":39},-39]
[54,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A64,Wechsel!$A$11:$E$31,1)=A64,VLOOKUP(A64,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G64>0,VLOOKUP(A64,Wechsel!$A$11:$E$31,3),H63)","v":0},{"$f":"IF(G64>0,VLOOKUP(A64,Wechsel!$A$11:$E$31,4),I63)","v":0},{"$f":"IF(G64>0,VLOOKUP(A64,Wechsel!$A$11:$E$31,5),J63)","v":1},0,0,0,1,0,{"$f":"MAX(P63-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F64","v":39},-39]
[55,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A65,Wechsel!$A$11:$E$31,1)=A65,VLOOKUP(A65,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G65>0,VLOOKUP(A65,Wechsel!$A$11:$E$31,3),H64)","v":0},{"$f":"IF(G65>0,VLOOKUP(A65,Wechsel!$A$11:$E$31,4),I64)","v":0},{"$f":"IF(G65>0,VLOOKUP(A65,Wechsel!$A$11:$E$31,5),J64)","v":1},0,0,0,1,0,{"$f":"MAX(P64-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F65","v":39},-39]
[56,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A66,Wechsel!$A$11:$E$31,1)=A66,VLOOKUP(A66,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G66>0,VLOOKUP(A66,Wechsel!$A$11:$E$31,3),H65)","v":0},{"$f":"IF(G66>0,VLOOKUP(A66,Wechsel!$A$11:$E$31,4),I65)","v":0},{"$f":"IF(G66>0,VLOOKUP(A66,Wechsel!$A$11:$E$31,5),J65)","v":1},0,0,0,1,0,{"$f":"MAX(P65-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F66","v":39},-39]
[57,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A67,Wechsel!$A$11:$E$31,1)=A67,VLOOKUP(A67,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G67>0,VLOOKUP(A67,Wechsel!$A$11:$E$31,3),H66)","v":0},{"$f":"IF(G67>0,VLOOKUP(A67,Wechsel!$A$11:$E$31,4),I66)","v":0},{"$f":"IF(G67>0,VLOOKUP(A67,Wechsel!$A$11:$E$31,5),J66)","v":1},0,0,0,1,0,{"$f":"MAX(P66-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F67","v":39},-39]
[58,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A68,Wechsel!$A$11:$E$31,1)=A68,VLOOKUP(A68,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G68>0,VLOOKUP(A68,Wechsel!$A$11:$E$31,3),H67)","v":0},{"$f":"IF(G68>0,VLOOKUP(A68,Wechsel!$A$11:$E$31,4),I67)","v":0},{"$f":"IF(G68>0,VLOOKUP(A68,Wechsel!$A$11:$E$31,5),J67)","v":1},0,0,0,1,0,{"$f":"MAX(P67-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F68","v":39},-39]
[59,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A69,Wechsel!$A$11:$E$31,1)=A69,VLOOKUP(A69,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G69>0,VLOOKUP(A69,Wechsel!$A$11:$E$31,3),H68)","v":0},{"$f":"IF(G69>0,VLOOKUP(A69,Wechsel!$A$11:$E$31,4),I68)","v":0},{"$f":"IF(G69>0,VLOOKUP(A69,Wechsel!$A$11:$E$31,5),J68)","v":1},0,0,0,1,0,{"$f":"MAX(P68-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F69","v":39},-39]
[60,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A70,Wechsel!$A$11:$E$31,1)=A70,VLOOKUP(A70,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G70>0,VLOOKUP(A70,Wechsel!$A$11:$E$31,3),H69)","v":0},{"$f":"IF(G70>0,VLOOKUP(A70,Wechsel!$A$11:$E$31,4),I69)","v":0},{"$f":"IF(G70>0,VLOOKUP(A70,Wechsel!$A$11:$E$31,5),J69)","v":1},0,0,0,1,0,{"$f":"MAX(P69-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F70","v":39},-39]

{"sheet":"Berechnung EB heute","index":23,"n_rows":70,"n_cols":20,"rows_kept":70,"cut":false,"hidden":true,"merged":[[0,5,0,8],[0,9,1,9],[3,9,3,16]]}
["Rendite",{"$f":"Hilfe!E3-Hilfe!G16","v":0.06},null,null,null,"Ausgabeaufschlag",null,null,null,null,null,"Basiszins",{"$f":"Hilfe!E14","v":0}]
["Beitrag EB",{"$f":"Eingabe!C10","v":100000},null,null,null,null,"Aktienfonds","Mischfonds","Rentenfonds / VVW",null,null,"Abgeltungssteuer",{"$f":"'Berechnung Ratierlich heute'!M2","v":0.26374999999999998}]
["Laufzeit",{"$f":"Eingabe!C9","v":12},null,null,null,"Ausgabeaufschlag",{"$f":"Eingabe!C21","v":0.01},{"$f":"Eingabe!E21","v":0.01},{"$f":"Eingabe!G21","v":0.01}]
[null,null,null,null,null,"Wechselgebühr",{"$f":"Eingabe!C22","v":0.01},{"$f":"Eingabe!E22","v":0.01},{"$f":"Eingabe!G22","v":0.01},"Ausgabe"]
[null,null,null,null,null,"Freistellung",0.3,0.15,0,"Jahr","Jahresabschluss","Beitragssumme","zu versteuern% ","zu versteuern","kumulierte Vorabpauschale","Freistellungsauftrag","Auszahlung"]
[null,null,null,null,null,null,null,null,null,{"$f":"B3","v":12},{"$f":"MAX(VLOOKUP(J6,A11:AD70,20),0)","v":169678.57821334561},{"$f":"MAX(VLOOKUP(J6,A11:AD60,13),0)","v":144729.21471825763},{"$f":"VLOOKUP(J6,A11:AD60,14)","v":1},{"$f":"(K6-L6)*M6","v":24949.363495087979},{"$f":"VLOOKUP(J6,A11:AD60,12)","v":0},{"$f":"VLOOKUP(J6,A11:AD60,16)","v":1602},{"$f":"K6-(N6-P6-O6)*M2","v":163520.71109151616}]
[]
[]
["Jahr","Ausgabeaufschlag","Beitrag","Vermögen Jahresanfang","Rendite","Gesamtvermögen","Wechsel","Anteil Aktienfonds","Anteil Mischfonds","Rentenfonds / VVW","Vorabpauschale","kumulierte Vorabpauschale","Beitragssumme","Freistellung","Wechselbesteuerunganteil","Freistellungsauftrag","Steuer","Wechselkosten","Depotkosten","Jahresabschluss"]
[0,null,null,null,null,null,null,{"$f":"Eingabe!C18","v":0.5},{"$f":"Eingabe!E18","v":0.5},{"$f":"Eingabe!G18","v":0}]
[1,{"$f":"$G$3*H10+$H$3*I10+$I$3*J10","v":0.01},{"$f":"IF($B$3>=A11,$B$2,0)/(1+B11)","v":99009.900990099006},{"$f":"C11","v":99009.900990099006},{"$f":"C11*$B$1","v":5940.5940594059402},{"$f":"C11+E11","v":104950.49504950494},{"$f":"VLOOKUP(A11,Wechsel!$A$11:$E$31,1)","v":0},{"$f":"IF(G11>0,VLOOKUP(A11,Wechsel!$A$11:$E$31,3),H10)","v":0.5},{"$f":"IF(G11>0,VLOOKUP(A11,Wechsel!$A$11:$E$31,4),I10)","v":0.5},{"$f":"IF(G11>0,VLOOKUP(A11,Wechsel!$A$11:$E$31,5),J10)","v":0},{"$f":"D11*$M$1*0.7*0.7*$M$2*H11+D11*$M$1*0.85*0.7*$M$2*I11+D11*$M$1*0.7*$M$2*J11","v":0},{"$f":"K11+L10","v":0},{"$f":"C11","v":99009.900990099006},{"$f":"1-(H11*$G$5+I11*$H$5+J11*$I$5)","v":0.77500000000000002},{"$f":"IF(G11>0,(F11-M11)*N11,0)","v":0},{"$f":"MAX(Eingabe!C28,0)","v":1602},{"$f":"MAX(0,K11+O11*$M$2-P11-IF(G11>0,-(L10+K11),0))","v":0},{"$f":"MAX(IF(G11>0,(H11*$G$4+I11*$H$4+J11*$I$4)*F11,0),0)","v":0},{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute'!F11","v":563.75247524752467},{"$f":"F11-Q11-R11-S11","v":104386.74257425741}]
[2,{"$f":"$G$3*H11+$H$3*I11+$I$3*J11","v":0.01},0,{"$f":"IF(A12>$B$3,0,T11)","v":104386.74257425741},{"$f":"(C12+D12)*$B$1","v":6263.2045544554448},{"$f":"IF(A12>$B$3,0,C12+E12+D12)","v":110649.94712871285},{"$f":"IF(VLOOKUP(A12,Wechsel!$A$11:$E$31,1)=A12,VLOOKUP(A12,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G12>0,VLOOKUP(A12,Wechsel!$A$11:$E$31,3),H11)","v":0.5},{"$f":"IF(G12>0,VLOOKUP(A12,Wechsel!$A$11:$E$31,4),I11)","v":0.5},{"$f":"IF(G12>0,VLOOKUP(A12,Wechsel!$A$11:$E$31,5),J11)","v":0},{"$f":"D12*$M$1*0.7*0.7*$M$2*H12+D12*$M$1*0.85*0.7*$M$2*I12+D12*$M$1*0.7*$M$2*J12","v":0},{"$f":"IF(G11>0,K12,K12+L11)","v":0},{"$f":"IF(A12>$B$3,0,IF(G11>0,T11,C12+M11))","v":99009.900990099006},{"$f":"1-(H12*$G$5+I12*$H$5+J12*$I$5)","v":0.77500000000000002},{"$f":"IF(G12>0,(F12-M12)*N11,0)","v":0},{"$f":"MAX(P11-Eingabe!$E$28,0)","v":1602},{"$f":"MAX(0,K12+O12*$M$2-P12-IF(G12>0,-(L11+K12),0))","v":0},{"$f":"MAX(IF(G12>0,(H12*$G$4+I12*$H$4+J12*$I$4)*(F12-Q12),0),0)","v":0},{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute'!F12","v":592.24973564356424},{"$f":"F12-Q12-R12-S12","v":110057.69739306929}]
[3,0.01,0,110057.69739306929,6603.4618435841576,116661.15923665345,{"$f":"IF(VLOOKUP(A13,Wechsel!$A$11:$E$31,1)=A13,VLOOKUP(A13,Wechsel!$A$11:$E$31,1),0)","v":3},{"$f":"IF(G13>0,VLOOKUP(A13,Wechsel!$A$11:$E$31,3),H12)","v":0.33333333333333337},{"$f":"IF(G13>0,VLOOKUP(A13,Wechsel!$A$11:$E$31,4),I12)","v":0.33333333333333337},{"$f":"IF(G13>0,VLOOKUP(A13,Wechsel!$A$11:$E$31,5),J12)","v":0.33333333333333326},{"$f":"D13*$M$1*0.7*0.7*$M$2*H13+D13*$M$1*0.85*0.7*$M$2*I13+D13*$M$1*0.7*$M$2*J13","v":0},{"$f":"IF(G12>0,K13,K13+L12)","v":0},99009.900990099006,0.85,{"$f":"IF(G13>0,(F13-M13)*N12,0)","v":13679.725141079691},{"$f":"MAX(P12-Eingabe!$E$28,0)","v":1602},2006.0275059597684,1146.5513173069369,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute'!F13","v":622.30579618326726},112886.27461720348]
[4,0.01,0,112886.27461720348,6773.1764770322088,119659.45109423569,{"$f":"IF(VLOOKUP(A14,Wechsel!$A$11:$E$31,1)=A14,VLOOKUP(A14,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G14>0,VLOOKUP(A14,Wechsel!$A$11:$E$31,3),H13)","v":0.33333333333333337},{"$f":"IF(G14>0,VLOOKUP(A14,Wechsel!$A$11:$E$31,4),I13)","v":0.33333333333333337},{"$f":"IF(G14>0,VLOOKUP(A14,Wechsel!$A$11:$E$31,5),J13)","v":0.33333333333333326},0,0,112886.27461720348,0.85,0,{"$f":"MAX(P13-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute'!F14","v":637.29725547117846},119022.15383876451]
[5,0.01,0,119022.15383876451,7141.3292303258704,126163.48306909038,{"$f":"IF(VLOOKUP(A15,Wechsel!$A$11:$E$31,1)=A15,VLOOKUP(A15,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G15>0,VLOOKUP(A15,Wechsel!$A$11:$E$31,3),H14)","v":0.33333333333333337},{"$f":"IF(G15>0,VLOOKUP(A15,Wechsel!$A$11:$E$31,4),I14)","v":0.33333333333333337},{"$f":"IF(G15>0,VLOOKUP(A15,Wechsel!$A$11:$E$31,5),J14)","v":0.33333333333333326},0,0,112886.27461720348,0.85,0,{"$f":"MAX(P14-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute'!F15","v":669.81741534545188},125493.66565374493]
[6,0.01,0,125493.66565374493,7529.6199392246954,133023.28559296962,{"$f":"IF(VLOOKUP(A16,Wechsel!$A$11:$E$31,1)=A16,VLOOKUP(A16,Wechsel!$A$11:$E$31,1),0)","v":6},{"$f":"IF(G16>0,VLOOKUP(A16,Wechsel!$A$11:$E$31,3),H15)","v":0.16666666666666671},{"$f":"IF(G16>0,VLOOKUP(A16,Wechsel!$A$11:$E$31,4),I15)","v":0.16666666666666671},{"$f":"IF(G16>0,VLOOKUP(A16,Wechsel!$A$11:$E$31,5),J15)","v":0.66666666666666652},0,0,112886.27461720348,0.92500000000000004,17116.459329401219,{"$f":"MAX(P15-Eingabe!$E$28,0)","v":1602},2912.4661481295716,1301.1081944484006,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute'!F16","v":704.11642796484819},128105.59482242679]
[7,0.01,0,128105.59482242679,7686.3356893456075,135791.9305117724,{"$f":"IF(VLOOKUP(A17,Wechsel!$A$11:$E$31,1)=A17,VLOOKUP(A17,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G17>0,VLOOKUP(A17,Wechsel!$A$11:$E$31,3),H16)","v":0.16666666666666671},{"$f":"IF(G17>0,VLOOKUP(A17,Wechsel!$A$11:$E$31,4),I16)","v":0.16666666666666671},{"$f":"IF(G17>0,VLOOKUP(A17,Wechsel!$A$11:$E$31,5),J16)","v":0.66666666666666652},0,0,128105.59482242679,0.92500000000000004,0,{"$f":"MAX(P16-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute'!F17","v":717.95965255886199},135073.97085921353]
[8,0.01,0,135073.97085921353,8104.4382515528114,143178.40911076634,{"$f":"IF(VLOOKUP(A18,Wechsel!$A$11:$E$31,1)=A18,VLOOKUP(A18,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G18>0,VLOOKUP(A18,Wechsel!$A$11:$E$31,3),H17)","v":0.16666666666666671},{"$f":"IF(G18>0,VLOOKUP(A18,Wechsel!$A$11:$E$31,4),I17)","v":0.16666666666666671},{"$f":"IF(G18>0,VLOOKUP(A18,Wechsel!$A$11:$E$31,5),J17)","v":0.66666666666666652},0,0,128105.59482242679,0.92500000000000004,0,{"$f":"MAX(P17-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute'!F18","v":754.89204555383174},142423.51706521251]
[9,0.01,0,142423.51706521251,8545.4110239127494,150968.92808912526,{"$f":"IF(VLOOKUP(A19,Wechsel!$A$11:$E$31,1)=A19,VLOOKUP(A19,Wechsel!$A$11:$E$31,1),0)","v":9},{"$f":"IF(G19>0,VLOOKUP(A19,Wechsel!$A$11:$E$31,3),H18)","v":0},{"$f":"IF(G19>0,VLOOKUP(A19,Wechsel!$A$11:$E$31,4),I18)","v":0},{"$f":"IF(G19>0,VLOOKUP(A19,Wechsel!$A$11:$E$31,5),J18)","v":1},0,0,128105.59482242679,1,21148.583271696079,{"$f":"MAX(P18-Eingabe!$E$28,0)","v":1602},3975.9388379098409,{"$f":"MAX(IF(G19>0,(H19*$G$4+I19*$H$4+J19*$I$4)*(F19-Q19),0),0)","v":1469.9298925121543},{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute'!F19","v":793.84464044562628},144729.21471825763]
[10,0.01,0,144729.21471825763,8683.7528830954579,153412.9676013531,{"$f":"IF(VLOOKUP(A20,Wechsel!$A$11:$E$31,1)=A20,VLOOKUP(A20,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G20>0,VLOOKUP(A20,Wechsel!$A$11:$E$31,3),H19)","v":0},{"$f":"IF(G20>0,VLOOKUP(A20,Wechsel!$A$11:$E$31,4),I19)","v":0},{"$f":"IF(G20>0,VLOOKUP(A20,Wechsel!$A$11:$E$31,5),J19)","v":1},0,0,144729.21471825763,1,0,{"$f":"MAX(P19-Eingabe!$E$28,0)","v":1602},0,{"$f":"MAX(IF(G20>0,(H20*$G$4+I20*$H$4+J20*$I$4)*(F20-Q20),0),0)","v":0},{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute'!F20","v":806.06483800676551},152606.90276334633]
[11,0.01,0,152606.90276334633,9156.4141658007793,161763.31692914711,{"$f":"IF(VLOOKUP(A21,Wechsel!$A$11:$E$31,1)=A21,VLOOKUP(A21,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G21>0,VLOOKUP(A21,Wechsel!$A$11:$E$31,3),H20)","v":0},{"$f":"IF(G21>0,VLOOKUP(A21,Wechsel!$A$11:$E$31,4),I20)","v":0},{"$f":"IF(G21>0,VLOOKUP(A21,Wechsel!$A$11:$E$31,5),J20)","v":1},0,0,144729.21471825763,1,0,{"$f":"MAX(P20-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute'!F21","v":847.81658464573559},160915.50034450137]
[12,0.01,0,160915.50034450137,9654.9300206700827,170570.43036517146,{"$f":"IF(VLOOKUP(A22,Wechsel!$A$11:$E$31,1)=A22,VLOOKUP(A22,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G22>0,VLOOKUP(A22,Wechsel!$A$11:$E$31,3),H21)","v":0},{"$f":"IF(G22>0,VLOOKUP(A22,Wechsel!$A$11:$E$31,4),I21)","v":0},{"$f":"IF(G22>0,VLOOKUP(A22,Wechsel!$A$11:$E$31,5),J21)","v":1},0,0,144729.21471825763,1,0,{"$f":"MAX(P21-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute'!F22","v":891.85215182585728},169678.57821334561]
[13,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A23,Wechsel!$A$11:$E$31,1)=A23,VLOOKUP(A23,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G23>0,VLOOKUP(A23,Wechsel!$A$11:$E$31,3),H22)","v":0},{"$f":"IF(G23>0,VLOOKUP(A23,Wechsel!$A$11:$E$31,4),I22)","v":0},{"$f":"IF(G23>0,VLOOKUP(A23,Wechsel!$A$11:$E$31,5),J22)","v":1},0,0,0,1,0,{"$f":"MAX(P22-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute'!F23","v":39},-39]
[14,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A24,Wechsel!$A$11:$E$31,1)=A24,VLOOKUP(A24,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G24>0,VLOOKUP(A24,Wechsel!$A$11:$E$31,3),H23)","v":0},{"$f":"IF(G24>0,VLOOKUP(A24,Wechsel!$A$11:$E$31,4),I23)","v":0},{"$f":"IF(G24>0,VLOOKUP(A24,Wechsel!$A$11:$E$31,5),J23)","v":1},0,0,0,1,0,{"$f":"MAX(P23-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute'!F24","v":39},-39]
[15,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A25,Wechsel!$A$11:$E$31,1)=A25,VLOOKUP(A25,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G25>0,VLOOKUP(A25,Wechsel!$A$11:$E$31,3),H24)","v":0},{"$f":"IF(G25>0,VLOOKUP(A25,Wechsel!$A$11:$E$31,4),I24)","v":0},{"$f":"IF(G25>0,VLOOKUP(A25,Wechsel!$A$11:$E$31,5),J24)","v":1},0,0,0,1,0,{"$f":"MAX(P24-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute'!F25","v":39},-39]
[16,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A26,Wechsel!$A$11:$E$31,1)=A26,VLOOKUP(A26,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G26>0,VLOOKUP(A26,Wechsel!$A$11:$E$31,3),H25)","v":0},{"$f":"IF(G26>0,VLOOKUP(A26,Wechsel!$A$11:$E$31,4),I25)","v":0},{"$f":"IF(G26>0,VLOOKUP(A26,Wechsel!$A$11:$E$31,5),J25)","v":1},0,0,0,1,0,{"$f":"MAX(P25-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute'!F26","v":39},-39]
[17,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A27,Wechsel!$A$11:$E$31,1)=A27,VLOOKUP(A27,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G27>0,VLOOKUP(A27,Wechsel!$A$11:$E$31,3),H26)","v":0},{"$f":"IF(G27>0,VLOOKUP(A27,Wechsel!$A$11:$E$31,4),I26)","v":0},{"$f":"IF(G27>0,VLOOKUP(A27,Wechsel!$A$11:$E$31,5),J26)","v":1},0,0,0,1,0,{"$f":"MAX(P26-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute'!F27","v":39},-39]
[18,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A28,Wechsel!$A$11:$E$31,1)=A28,VLOOKUP(A28,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G28>0,VLOOKUP(A28,Wechsel!$A$11:$E$31,3),H27)","v":0},{"$f":"IF(G28>0,VLOOKUP(A28,Wechsel!$A$11:$E$31,4),I27)","v":0},{"$f":"IF(G28>0,VLOOKUP(A28,Wechsel!$A$11:$E$31,5),J27)","v":1},0,0,0,1,0,{"$f":"MAX(P27-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute'!F28","v":39},-39]
[19,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A29,Wechsel!$A$11:$E$31,1)=A29,VLOOKUP(A29,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G29>0,VLOOKUP(A29,Wechsel!$A$11:$E$31,3),H28)","v":0},{"$f":"IF(G29>0,VLOOKUP(A29,Wechsel!$A$11:$E$31,4),I28)","v":0},{"$f":"IF(G29>0,VLOOKUP(A29,Wechsel!$A$11:$E$31,5),J28)","v":1},0,0,0,1,0,{"$f":"MAX(P28-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute'!F29","v":39},-39]
[20,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A30,Wechsel!$A$11:$E$31,1)=A30,VLOOKUP(A30,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G30>0,VLOOKUP(A30,Wechsel!$A$11:$E$31,3),H29)","v":0},{"$f":"IF(G30>0,VLOOKUP(A30,Wechsel!$A$11:$E$31,4),I29)","v":0},{"$f":"IF(G30>0,VLOOKUP(A30,Wechsel!$A$11:$E$31,5),J29)","v":1},0,0,0,1,0,{"$f":"MAX(P29-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute'!F30","v":39},-39]
[21,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A31,Wechsel!$A$11:$E$31,1)=A31,VLOOKUP(A31,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G31>0,VLOOKUP(A31,Wechsel!$A$11:$E$31,3),H30)","v":0},{"$f":"IF(G31>0,VLOOKUP(A31,Wechsel!$A$11:$E$31,4),I30)","v":0},{"$f":"IF(G31>0,VLOOKUP(A31,Wechsel!$A$11:$E$31,5),J30)","v":1},0,0,0,1,0,{"$f":"MAX(P30-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute'!F31","v":39},-39]
[22,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A32,Wechsel!$A$11:$E$31,1)=A32,VLOOKUP(A32,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G32>0,VLOOKUP(A32,Wechsel!$A$11:$E$31,3),H31)","v":0},{"$f":"IF(G32>0,VLOOKUP(A32,Wechsel!$A$11:$E$31,4),I31)","v":0},{"$f":"IF(G32>0,VLOOKUP(A32,Wechsel!$A$11:$E$31,5),J31)","v":1},0,0,0,1,0,{"$f":"MAX(P31-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute'!F32","v":39},-39]
[23,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A33,Wechsel!$A$11:$E$31,1)=A33,VLOOKUP(A33,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G33>0,VLOOKUP(A33,Wechsel!$A$11:$E$31,3),H32)","v":0},{"$f":"IF(G33>0,VLOOKUP(A33,Wechsel!$A$11:$E$31,4),I32)","v":0},{"$f":"IF(G33>0,VLOOKUP(A33,Wechsel!$A$11:$E$31,5),J32)","v":1},0,0,0,1,0,{"$f":"MAX(P32-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute'!F33","v":39},-39]
[24,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A34,Wechsel!$A$11:$E$31,1)=A34,VLOOKUP(A34,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G34>0,VLOOKUP(A34,Wechsel!$A$11:$E$31,3),H33)","v":0},{"$f":"IF(G34>0,VLOOKUP(A34,Wechsel!$A$11:$E$31,4),I33)","v":0},{"$f":"IF(G34>0,VLOOKUP(A34,Wechsel!$A$11:$E$31,5),J33)","v":1},0,0,0,1,0,{"$f":"MAX(P33-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute'!F34","v":39},-39]
[25,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A35,Wechsel!$A$11:$E$31,1)=A35,VLOOKUP(A35,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G35>0,VLOOKUP(A35,Wechsel!$A$11:$E$31,3),H34)","v":0},{"$f":"IF(G35>0,VLOOKUP(A35,Wechsel!$A$11:$E$31,4),I34)","v":0},{"$f":"IF(G35>0,VLOOKUP(A35,Wechsel!$A$11:$E$31,5),J34)","v":1},0,0,0,1,0,{"$f":"MAX(P34-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute'!F35","v":39},-39]
[26,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A36,Wechsel!$A$11:$E$31,1)=A36,VLOOKUP(A36,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G36>0,VLOOKUP(A36,Wechsel!$A$11:$E$31,3),H35)","v":0},{"$f":"IF(G36>0,VLOOKUP(A36,Wechsel!$A$11:$E$31,4),I35)","v":0},{"$f":"IF(G36>0,VLOOKUP(A36,Wechsel!$A$11:$E$31,5),J35)","v":1},0,0,0,1,0,{"$f":"MAX(P35-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute'!F36","v":39},-39]
[27,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A37,Wechsel!$A$11:$E$31,1)=A37,VLOOKUP(A37,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G37>0,VLOOKUP(A37,Wechsel!$A$11:$E$31,3),H36)","v":0},{"$f":"IF(G37>0,VLOOKUP(A37,Wechsel!$A$11:$E$31,4),I36)","v":0},{"$f":"IF(G37>0,VLOOKUP(A37,Wechsel!$A$11:$E$31,5),J36)","v":1},0,0,0,1,0,{"$f":"MAX(P36-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute'!F37","v":39},-39]
[28,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A38,Wechsel!$A$11:$E$31,1)=A38,VLOOKUP(A38,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G38>0,VLOOKUP(A38,Wechsel!$A$11:$E$31,3),H37)","v":0},{"$f":"IF(G38>0,VLOOKUP(A38,Wechsel!$A$11:$E$31,4),I37)","v":0},{"$f":"IF(G38>0,VLOOKUP(A38,Wechsel!$A$11:$E$31,5),J37)","v":1},0,0,0,1,0,{"$f":"MAX(P37-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute'!F38","v":39},-39]
[29,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A39,Wechsel!$A$11:$E$31,1)=A39,VLOOKUP(A39,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G39>0,VLOOKUP(A39,Wechsel!$A$11:$E$31,3),H38)","v":0},{"$f":"IF(G39>0,VLOOKUP(A39,Wechsel!$A$11:$E$31,4),I38)","v":0},{"$f":"IF(G39>0,VLOOKUP(A39,Wechsel!$A$11:$E$31,5),J38)","v":1},0,0,0,{"$f":"1-(H39*$G$5+I39*$H$5+J39*$I$5)","v":1},0,{"$f":"MAX(P38-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute'!F39","v":39},-39]
[30,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A40,Wechsel!$A$11:$E$31,1)=A40,VLOOKUP(A40,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G40>0,VLOOKUP(A40,Wechsel!$A$11:$E$31,3),H39)","v":0},{"$f":"IF(G40>0,VLOOKUP(A40,Wechsel!$A$11:$E$31,4),I39)","v":0},{"$f":"IF(G40>0,VLOOKUP(A40,Wechsel!$A$11:$E$31,5),J39)","v":1},0,0,0,1,0,{"$f":"MAX(P39-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute'!F40","v":39},-39]
[31,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A41,Wechsel!$A$11:$E$31,1)=A41,VLOOKUP(A41,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G41>0,VLOOKUP(A41,Wechsel!$A$11:$E$31,3),H40)","v":0},{"$f":"IF(G41>0,VLOOKUP(A41,Wechsel!$A$11:$E$31,4),I40)","v":0},{"$f":"IF(G41>0,VLOOKUP(A41,Wechsel!$A$11:$E$31,5),J40)","v":1},0,0,0,1,0,{"$f":"MAX(P40-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute'!F41","v":39},-39]
[32,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A42,Wechsel!$A$11:$E$31,1)=A42,VLOOKUP(A42,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G42>0,VLOOKUP(A42,Wechsel!$A$11:$E$31,3),H41)","v":0},{"$f":"IF(G42>0,VLOOKUP(A42,Wechsel!$A$11:$E$31,4),I41)","v":0},{"$f":"IF(G42>0,VLOOKUP(A42,Wechsel!$A$11:$E$31,5),J41)","v":1},0,0,0,1,0,{"$f":"MAX(P41-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute'!F42","v":39},-39]
[33,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A43,Wechsel!$A$11:$E$31,1)=A43,VLOOKUP(A43,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G43>0,VLOOKUP(A43,Wechsel!$A$11:$E$31,3),H42)","v":0},{"$f":"IF(G43>0,VLOOKUP(A43,Wechsel!$A$11:$E$31,4),I42)","v":0},{"$f":"IF(G43>0,VLOOKUP(A43,Wechsel!$A$11:$E$31,5),J42)","v":1},0,0,0,1,0,{"$f":"MAX(P42-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute'!F43","v":39},-39]
[34,0.01,0,{"$f":"IF(A44>$B$3,0,T43)","v":0},{"$f":"(C44+D44)*$B$1","v":0},{"$f":"IF(A44>$B$3,0,C44+E44+D44)","v":0},{"$f":"IF(VLOOKUP(A44,Wechsel!$A$11:$E$31,1)=A44,VLOOKUP(A44,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G44>0,VLOOKUP(A44,Wechsel!$A$11:$E$31,3),H43)","v":0},{"$f":"IF(G44>0,VLOOKUP(A44,Wechsel!$A$11:$E$31,4),I43)","v":0},{"$f":"IF(G44>0,VLOOKUP(A44,Wechsel!$A$11:$E$31,5),J43)","v":1},0,0,{"$f":"IF(A44>$B$3,0,IF(G43>0,T43,C44+M43))","v":0},1,0,{"$f":"MAX(P43-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute'!F44","v":39},-39]
[35,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A45,Wechsel!$A$11:$E$31,1)=A45,VLOOKUP(A45,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G45>0,VLOOKUP(A45,Wechsel!$A$11:$E$31,3),H44)","v":0},{"$f":"IF(G45>0,VLOOKUP(A45,Wechsel!$A$11:$E$31,4),I44)","v":0},{"$f":"IF(G45>0,VLOOKUP(A45,Wechsel!$A$11:$E$31,5),J44)","v":1},0,0,0,1,0,{"$f":"MAX(P44-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute'!F45","v":39},-39]
[36,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A46,Wechsel!$A$11:$E$31,1)=A46,VLOOKUP(A46,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G46>0,VLOOKUP(A46,Wechsel!$A$11:$E$31,3),H45)","v":0},{"$f":"IF(G46>0,VLOOKUP(A46,Wechsel!$A$11:$E$31,4),I45)","v":0},{"$f":"IF(G46>0,VLOOKUP(A46,Wechsel!$A$11:$E$31,5),J45)","v":1},0,0,0,1,0,{"$f":"MAX(P45-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute'!F46","v":39},-39]
[37,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A47,Wechsel!$A$11:$E$31,1)=A47,VLOOKUP(A47,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G47>0,VLOOKUP(A47,Wechsel!$A$11:$E$31,3),H46)","v":0},{"$f":"IF(G47>0,VLOOKUP(A47,Wechsel!$A$11:$E$31,4),I46)","v":0},{"$f":"IF(G47>0,VLOOKUP(A47,Wechsel!$A$11:$E$31,5),J46)","v":1},0,0,0,1,0,{"$f":"MAX(P46-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute'!F47","v":39},-39]
[38,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A48,Wechsel!$A$11:$E$31,1)=A48,VLOOKUP(A48,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G48>0,VLOOKUP(A48,Wechsel!$A$11:$E$31,3),H47)","v":0},{"$f":"IF(G48>0,VLOOKUP(A48,Wechsel!$A$11:$E$31,4),I47)","v":0},{"$f":"IF(G48>0,VLOOKUP(A48,Wechsel!$A$11:$E$31,5),J47)","v":1},0,0,0,1,0,{"$f":"MAX(P47-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute'!F48","v":39},-39]
[39,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A49,Wechsel!$A$11:$E$31,1)=A49,VLOOKUP(A49,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G49>0,VLOOKUP(A49,Wechsel!$A$11:$E$31,3),H48)","v":0},{"$f":"IF(G49>0,VLOOKUP(A49,Wechsel!$A$11:$E$31,4),I48)","v":0},{"$f":"IF(G49>0,VLOOKUP(A49,Wechsel!$A$11:$E$31,5),J48)","v":1},0,0,0,1,0,{"$f":"MAX(P48-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute'!F49","v":39},-39]
[40,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A50,Wechsel!$A$11:$E$31,1)=A50,VLOOKUP(A50,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G50>0,VLOOKUP(A50,Wechsel!$A$11:$E$31,3),H49)","v":0},{"$f":"IF(G50>0,VLOOKUP(A50,Wechsel!$A$11:$E$31,4),I49)","v":0},{"$f":"IF(G50>0,VLOOKUP(A50,Wechsel!$A$11:$E$31,5),J49)","v":1},0,0,0,1,0,{"$f":"MAX(P49-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute'!F50","v":39},-39]
[41,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A51,Wechsel!$A$11:$E$31,1)=A51,VLOOKUP(A51,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G51>0,VLOOKUP(A51,Wechsel!$A$11:$E$31,3),H50)","v":0},{"$f":"IF(G51>0,VLOOKUP(A51,Wechsel!$A$11:$E$31,4),I50)","v":0},{"$f":"IF(G51>0,VLOOKUP(A51,Wechsel!$A$11:$E$31,5),J50)","v":1},0,0,0,1,0,{"$f":"MAX(P50-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute'!F51","v":39},-39]
[42,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A52,Wechsel!$A$11:$E$31,1)=A52,VLOOKUP(A52,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G52>0,VLOOKUP(A52,Wechsel!$A$11:$E$31,3),H51)","v":0},{"$f":"IF(G52>0,VLOOKUP(A52,Wechsel!$A$11:$E$31,4),I51)","v":0},{"$f":"IF(G52>0,VLOOKUP(A52,Wechsel!$A$11:$E$31,5),J51)","v":1},0,0,0,1,0,{"$f":"MAX(P51-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute'!F52","v":39},-39]
[43,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A53,Wechsel!$A$11:$E$31,1)=A53,VLOOKUP(A53,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G53>0,VLOOKUP(A53,Wechsel!$A$11:$E$31,3),H52)","v":0},{"$f":"IF(G53>0,VLOOKUP(A53,Wechsel!$A$11:$E$31,4),I52)","v":0},{"$f":"IF(G53>0,VLOOKUP(A53,Wechsel!$A$11:$E$31,5),J52)","v":1},0,0,0,1,0,{"$f":"MAX(P52-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute'!F53","v":39},-39]
[44,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A54,Wechsel!$A$11:$E$31,1)=A54,VLOOKUP(A54,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G54>0,VLOOKUP(A54,Wechsel!$A$11:$E$31,3),H53)","v":0},{"$f":"IF(G54>0,VLOOKUP(A54,Wechsel!$A$11:$E$31,4),I53)","v":0},{"$f":"IF(G54>0,VLOOKUP(A54,Wechsel!$A$11:$E$31,5),J53)","v":1},0,0,0,1,0,{"$f":"MAX(P53-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute'!F54","v":39},-39]
[45,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A55,Wechsel!$A$11:$E$31,1)=A55,VLOOKUP(A55,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G55>0,VLOOKUP(A55,Wechsel!$A$11:$E$31,3),H54)","v":0},{"$f":"IF(G55>0,VLOOKUP(A55,Wechsel!$A$11:$E$31,4),I54)","v":0},{"$f":"IF(G55>0,VLOOKUP(A55,Wechsel!$A$11:$E$31,5),J54)","v":1},0,0,0,1,0,{"$f":"MAX(P54-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute'!F55","v":39},-39]
[46,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A56,Wechsel!$A$11:$E$31,1)=A56,VLOOKUP(A56,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G56>0,VLOOKUP(A56,Wechsel!$A$11:$E$31,3),H55)","v":0},{"$f":"IF(G56>0,VLOOKUP(A56,Wechsel!$A$11:$E$31,4),I55)","v":0},{"$f":"IF(G56>0,VLOOKUP(A56,Wechsel!$A$11:$E$31,5),J55)","v":1},0,0,0,1,0,{"$f":"MAX(P55-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute'!F56","v":39},-39]
[47,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A57,Wechsel!$A$11:$E$31,1)=A57,VLOOKUP(A57,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G57>0,VLOOKUP(A57,Wechsel!$A$11:$E$31,3),H56)","v":0},{"$f":"IF(G57>0,VLOOKUP(A57,Wechsel!$A$11:$E$31,4),I56)","v":0},{"$f":"IF(G57>0,VLOOKUP(A57,Wechsel!$A$11:$E$31,5),J56)","v":1},0,0,0,1,0,{"$f":"MAX(P56-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute'!F57","v":39},-39]
[48,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A58,Wechsel!$A$11:$E$31,1)=A58,VLOOKUP(A58,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G58>0,VLOOKUP(A58,Wechsel!$A$11:$E$31,3),H57)","v":0},{"$f":"IF(G58>0,VLOOKUP(A58,Wechsel!$A$11:$E$31,4),I57)","v":0},{"$f":"IF(G58>0,VLOOKUP(A58,Wechsel!$A$11:$E$31,5),J57)","v":1},0,0,0,1,0,{"$f":"MAX(P57-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute'!F58","v":39},-39]
[49,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A59,Wechsel!$A$11:$E$31,1)=A59,VLOOKUP(A59,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G59>0,VLOOKUP(A59,Wechsel!$A$11:$E$31,3),H58)","v":0},{"$f":"IF(G59>0,VLOOKUP(A59,Wechsel!$A$11:$E$31,4),I58)","v":0},{"$f":"IF(G59>0,VLOOKUP(A59,Wechsel!$A$11:$E$31,5),J58)","v":1},0,0,0,1,0,{"$f":"MAX(P58-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute'!F59","v":39},-39]
[50,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A60,Wechsel!$A$11:$E$31,1)=A60,VLOOKUP(A60,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G60>0,VLOOKUP(A60,Wechsel!$A$11:$E$31,3),H59)","v":0},{"$f":"IF(G60>0,VLOOKUP(A60,Wechsel!$A$11:$E$31,4),I59)","v":0},{"$f":"IF(G60>0,VLOOKUP(A60,Wechsel!$A$11:$E$31,5),J59)","v":1},0,0,0,1,0,{"$f":"MAX(P59-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute'!F60","v":39},-39]
[51,{"$f":"$G$3*H60+$H$3*I60+$I$3*J60","v":0.01},0,{"$f":"IF(A61>$B$3,0,T60)","v":0},{"$f":"(C61+D61)*$B$1","v":0},{"$f":"IF(A61>$B$3,0,C61+E61+D61)","v":0},{"$f":"IF(VLOOKUP(A61,Wechsel!$A$11:$E$31,1)=A61,VLOOKUP(A61,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G61>0,VLOOKUP(A61,Wechsel!$A$11:$E$31,3),H60)","v":0},{"$f":"IF(G61>0,VLOOKUP(A61,Wechsel!$A$11:$E$31,4),I60)","v":0},{"$f":"IF(G61>0,VLOOKUP(A61,Wechsel!$A$11:$E$31,5),J60)","v":1},{"$f":"D61*$M$1*0.7*0.7*$M$2*H61+D61*$M$1*0.85*0.7*$M$2*I61+D61*$M$1*0.7*$M$2*J61","v":0},{"$f":"IF(G60>0,K61,K61+L60)","v":0},{"$f":"IF(A61>$B$3,0,IF(G60>0,T60,C61+M60))","v":0},{"$f":"1-(H61*$G$5+I61*$H$5+J61*$I$5)","v":1},{"$f":"IF(G61>0,(F61-M61)*N60,0)","v":0},{"$f":"MAX(P60-Eingabe!$E$28,0)","v":1602},{"$f":"MAX(0,K61+O61*$M$2-P61-IF(G61>0,-(L60+K61),0))","v":0},{"$f":"MAX(IF(G61>0,(H61*$G$4+I61*$H$4+J61*$I$4)*(F61-Q61),0),0)","v":0},{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute'!F61","v":39},{"$f":"F61-Q61-R61-S61","v":-39}]
[52,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A62,Wechsel!$A$11:$E$31,1)=A62,VLOOKUP(A62,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G62>0,VLOOKUP(A62,Wechsel!$A$11:$E$31,3),H61)","v":0},{"$f":"IF(G62>0,VLOOKUP(A62,Wechsel!$A$11:$E$31,4),I61)","v":0},{"$f":"IF(G62>0,VLOOKUP(A62,Wechsel!$A$11:$E$31,5),J61)","v":1},0,0,0,1,0,{"$f":"MAX(P61-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute'!F62","v":39},-39]
[53,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A63,Wechsel!$A$11:$E$31,1)=A63,VLOOKUP(A63,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G63>0,VLOOKUP(A63,Wechsel!$A$11:$E$31,3),H62)","v":0},{"$f":"IF(G63>0,VLOOKUP(A63,Wechsel!$A$11:$E$31,4),I62)","v":0},{"$f":"IF(G63>0,VLOOKUP(A63,Wechsel!$A$11:$E$31,5),J62)","v":1},0,0,0,1,0,{"$f":"MAX(P62-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute'!F63","v":39},-39]
[54,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A64,Wechsel!$A$11:$E$31,1)=A64,VLOOKUP(A64,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G64>0,VLOOKUP(A64,Wechsel!$A$11:$E$31,3),H63)","v":0},{"$f":"IF(G64>0,VLOOKUP(A64,Wechsel!$A$11:$E$31,4),I63)","v":0},{"$f":"IF(G64>0,VLOOKUP(A64,Wechsel!$A$11:$E$31,5),J63)","v":1},0,0,0,1,0,{"$f":"MAX(P63-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute'!F64","v":39},-39]
[55,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A65,Wechsel!$A$11:$E$31,1)=A65,VLOOKUP(A65,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G65>0,VLOOKUP(A65,Wechsel!$A$11:$E$31,3),H64)","v":0},{"$f":"IF(G65>0,VLOOKUP(A65,Wechsel!$A$11:$E$31,4),I64)","v":0},{"$f":"IF(G65>0,VLOOKUP(A65,Wechsel!$A$11:$E$31,5),J64)","v":1},0,0,0,1,0,{"$f":"MAX(P64-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute'!F65","v":39},-39]
[56,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A66,Wechsel!$A$11:$E$31,1)=A66,VLOOKUP(A66,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G66>0,VLOOKUP(A66,Wechsel!$A$11:$E$31,3),H65)","v":0},{"$f":"IF(G66>0,VLOOKUP(A66,Wechsel!$A$11:$E$31,4),I65)","v":0},{"$f":"IF(G66>0,VLOOKUP(A66,Wechsel!$A$11:$E$31,5),J65)","v":1},0,0,0,1,0,{"$f":"MAX(P65-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute'!F66","v":39},-39]
[57,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A67,Wechsel!$A$11:$E$31,1)=A67,VLOOKUP(A67,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G67>0,VLOOKUP(A67,Wechsel!$A$11:$E$31,3),H66)","v":0},{"$f":"IF(G67>0,VLOOKUP(A67,Wechsel!$A$11:$E$31,4),I66)","v":0},{"$f":"IF(G67>0,VLOOKUP(A67,Wechsel!$A$11:$E$31,5),J66)","v":1},0,0,0,1,0,{"$f":"MAX(P66-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute'!F67","v":39},-39]
[58,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A68,Wechsel!$A$11:$E$31,1)=A68,VLOOKUP(A68,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G68>0,VLOOKUP(A68,Wechsel!$A$11:$E$31,3),H67)","v":0},{"$f":"IF(G68>0,VLOOKUP(A68,Wechsel!$A$11:$E$31,4),I67)","v":0},{"$f":"IF(G68>0,VLOOKUP(A68,Wechsel!$A$11:$E$31,5),J67)","v":1},0,0,0,1,0,{"$f":"MAX(P67-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute'!F68","v":39},-39]
[59,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A69,Wechsel!$A$11:$E$31,1)=A69,VLOOKUP(A69,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G69>0,VLOOKUP(A69,Wechsel!$A$11:$E$31,3),H68)","v":0},{"$f":"IF(G69>0,VLOOKUP(A69,Wechsel!$A$11:$E$31,4),I68)","v":0},{"$f":"IF(G69>0,VLOOKUP(A69,Wechsel!$A$11:$E$31,5),J68)","v":1},0,0,0,1,0,{"$f":"MAX(P68-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute'!F69","v":39},-39]
[60,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A70,Wechsel!$A$11:$E$31,1)=A70,VLOOKUP(A70,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G70>0,VLOOKUP(A70,Wechsel!$A$11:$E$31,3),H69)","v":0},{"$f":"IF(G70>0,VLOOKUP(A70,Wechsel!$A$11:$E$31,4),I69)","v":0},{"$f":"IF(G70>0,VLOOKUP(A70,Wechsel!$A$11:$E$31,5),J69)","v":1},0,0,0,1,0,{"$f":"MAX(P69-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute'!F70","v":39},-39]

{"sheet":"Berechnung EB 2%","index":24,"n_rows":70,"n_cols":20,"rows_kept":70,"cut":false,"hidden":true,"merged":[[0,5,0,8],[0,9,1,9],[3,9,3,16]]}
["Rendite",{"$f":"Hilfe!E3-Hilfe!G16","v":0.06},null,null,null,"Ausgabeaufschlag",null,null,null,null,null,"Basiszins",{"$f":"MIN(2%,B1)","v":0.02}]
["Beitrag EB",{"$f":"Eingabe!C10","v":100000},null,null,null,null,"Aktienfonds","Mischfonds","Rentenfonds / VVW",null,null,"Abgeltungssteuer",{"$f":"'Berechnung Ratierlich heute'!M2","v":0.26374999999999998}]
["Laufzeit",{"$f":"Eingabe!C9","v":12},null,null,null,"Ausgabeaufschlag",{"$f":"Eingabe!C21","v":0.01},{"$f":"Eingabe!E21","v":0.01},{"$f":"Eingabe!G21","v":0.01}]
[null,null,null,null,null,"Wechselgebühr",{"$f":"Eingabe!C22","v":0.01},{"$f":"Eingabe!E22","v":0.01},{"$f":"Eingabe!G22","v":0.01},"Ausgabe"]
[null,null,null,null,null,"Freistellung",0.3,0.15,0,"Jahr","Jahresabschluss","Beitragssumme","zu versteuern %","zu versteuern","kumulierte Vorabpauschale","Freistellungsauftrag","Auszahlung"]
[null,null,null,null,null,null,null,null,null,{"$f":"B3","v":12},{"$f":"MAX(VLOOKUP(J6,A11:AD70,20),0)","v":163575.12161688032},{"$f":"MAX(VLOOKUP(J6,A11:AD60,13),0)","v":139526.99102785753},{"$f":"VLOOKUP(J6,A11:AD60,14)","v":1},{"$f":"(K6-L6)*M6","v":24048.130589022796},{"$f":"VLOOKUP(J6,A11:AD60,12)","v":1631.2567586831217},{"$f":"VLOOKUP(J6,A11:AD60,16)","v":1602},{"$f":"K6-(N6-P6-O6)*M2","v":158085.19864412822}]
[]
[]
["Jahr","Ausgabeaufschlag","Beitrag","Vermögen Jahresanfang","Rendite","Gesamtvermögen","Wechsel","Anteil Aktienfonds","Anteil Mischfonds","Rentenfonds / VVW","Vorabpauschale","kumulierte Vorabpauschale","Beitragssumme","Freistellung","Wechselbesteuerunganteil","Freistellungsauftrag","Steuer","Wechselkosten","Depotkosten","Jahresabschluss"]
[0,null,null,null,null,null,null,{"$f":"Eingabe!C18","v":0.5},{"$f":"Eingabe!E18","v":0.5},{"$f":"Eingabe!G18","v":0}]
[1,{"$f":"$G$3*H10+$H$3*I10+$I$3*J10","v":0.01},{"$f":"IF($B$3>=A11,$B$2,0)/(1+B11)","v":99009.900990099006},{"$f":"C11","v":99009.900990099006},{"$f":"C11*$B$1","v":5940.5940594059402},{"$f":"C11+E11","v":104950.49504950494},{"$f":"VLOOKUP(A11,Wechsel!$A$11:$E$31,1)","v":0},{"$f":"IF(G11>0,VLOOKUP(A11,Wechsel!$A$11:$E$31,3),H10)","v":0.5},{"$f":"IF(G11>0,VLOOKUP(A11,Wechsel!$A$11:$E$31,4),I10)","v":0.5},{"$f":"IF(G11>0,VLOOKUP(A11,Wechsel!$A$11:$E$31,5),J10)","v":0},{"$f":"D11*$M$1*0.7*0.7*$M$2*H11+D11*$M$1*0.85*0.7*$M$2*I11+D11*$M$1*0.7*$M$2*J11","v":283.33539603960389},{"$f":"K11+L10","v":283.33539603960389},{"$f":"C11","v":99009.900990099006},{"$f":"1-(H11*$G$5+I11*$H$5+J11*$I$5)","v":0.77500000000000002},{"$f":"IF(G11>0,(F11-M11)*N11,0)","v":0},{"$f":"MAX(Eingabe!C28,0)","v":1602},{"$f":"MAX(0,K11+O11*$M$2-P11-IF(G11>0,-(L10+K11),0))","v":0},{"$f":"MAX(IF(G11>0,(H11*$G$4+I11*$H$4+J11*$I$4)*F11,0),0)","v":0},{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F11","v":563.75247524752467},{"$f":"F11-Q11-R11-S11","v":104386.74257425741}]
[2,{"$f":"$G$3*H11+$H$3*I11+$I$3*J11","v":0.01},0,{"$f":"IF(A12>$B$3,0,T11)","v":104386.74257425741},{"$f":"(C12+D12)*$B$1","v":6263.2045544554448},{"$f":"IF(A12>$B$3,0,C12+E12+D12)","v":110649.94712871285},{"$f":"IF(VLOOKUP(A12,Wechsel!$A$11:$E$31,1)=A12,VLOOKUP(A12,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G12>0,VLOOKUP(A12,Wechsel!$A$11:$E$31,3),H11)","v":0.5},{"$f":"IF(G12>0,VLOOKUP(A12,Wechsel!$A$11:$E$31,4),I11)","v":0.5},{"$f":"IF(G12>0,VLOOKUP(A12,Wechsel!$A$11:$E$31,5),J11)","v":0},{"$f":"D12*$M$1*0.7*0.7*$M$2*H12+D12*$M$1*0.85*0.7*$M$2*I12+D12*$M$1*0.7*$M$2*J12","v":298.72223639047019},{"$f":"IF(G11>0,K12,K12+L11)","v":582.05763243007414},{"$f":"IF(A12>$B$3,0,IF(G11>0,T11,C12+M11))","v":99009.900990099006},{"$f":"1-(H12*$G$5+I12*$H$5+J12*$I$5)","v":0.77500000000000002},{"$f":"IF(G12>0,(F12-M12)*N11,0)","v":0},{"$f":"MAX(P11-Eingabe!$E$28,0)","v":1602},{"$f":"MAX(0,K12+O12*$M$2-P12-IF(G12>0,-(L11+K12),0))","v":0},{"$f":"MAX(IF(G12>0,(H12*$G$4+I12*$H$4+J12*$I$4)*(F12-Q12),0),0)","v":0},{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F12","v":592.24973564356424},{"$f":"F12-Q12-R12-S12","v":110057.69739306929}]
[3,0.01,0,110057.69739306929,6603.4618435841576,116661.15923665345,{"$f":"IF(VLOOKUP(A13,Wechsel!$A$11:$E$31,1)=A13,VLOOKUP(A13,Wechsel!$A$11:$E$31,1),0)","v":3},{"$f":"IF(G13>0,VLOOKUP(A13,Wechsel!$A$11:$E$31,3),H12)","v":0.33333333333333337},{"$f":"IF(G13>0,VLOOKUP(A13,Wechsel!$A$11:$E$31,4),I12)","v":0.33333333333333337},{"$f":"IF(G13>0,VLOOKUP(A13,Wechsel!$A$11:$E$31,5),J12)","v":0.33333333333333326},{"$f":"D13*$M$1*0.7*0.7*$M$2*H13+D13*$M$1*0.85*0.7*$M$2*I13+D13*$M$1*0.7*$M$2*J13","v":345.42984048032201},{"$f":"IF(G12>0,K13,K13+L12)","v":927.48747291039615},99009.900990099006,0.85,{"$f":"IF(G13>0,(F13-M13)*N12,0)","v":13679.725141079691},{"$f":"MAX(P12-Eingabe!$E$28,0)","v":1602},3278.9448193504868,1133.8221441730295,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F13","v":622.30579618326726},111626.08647694666]
[4,0.01,0,111626.08647694666,6697.5651886167989,118323.65166556346,{"$f":"IF(VLOOKUP(A14,Wechsel!$A$11:$E$31,1)=A14,VLOOKUP(A14,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G14>0,VLOOKUP(A14,Wechsel!$A$11:$E$31,3),H13)","v":0.33333333333333337},{"$f":"IF(G14>0,VLOOKUP(A14,Wechsel!$A$11:$E$31,4),I13)","v":0.33333333333333337},{"$f":"IF(G14>0,VLOOKUP(A14,Wechsel!$A$11:$E$31,5),J13)","v":0.33333333333333326},350.3524256687067,350.3524256687067,111626.08647694666,0.85,0,{"$f":"MAX(P13-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F14","v":630.61825832781733},117693.03340723565]
[5,0.01,0,117693.03340723565,7061.582004434139,124754.61541166979,{"$f":"IF(VLOOKUP(A15,Wechsel!$A$11:$E$31,1)=A15,VLOOKUP(A15,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G15>0,VLOOKUP(A15,Wechsel!$A$11:$E$31,3),H14)","v":0.33333333333333337},{"$f":"IF(G15>0,VLOOKUP(A15,Wechsel!$A$11:$E$31,4),I14)","v":0.33333333333333337},{"$f":"IF(G15>0,VLOOKUP(A15,Wechsel!$A$11:$E$31,5),J14)","v":0.33333333333333326},369.39429697778496,719.74672264649166,111626.08647694666,0.85,0,{"$f":"MAX(P14-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F15","v":662.77307705834892},124091.84233461144]
[6,0.01,0,124091.84233461144,7445.5105400766861,131537.35287468813,{"$f":"IF(VLOOKUP(A16,Wechsel!$A$11:$E$31,1)=A16,VLOOKUP(A16,Wechsel!$A$11:$E$31,1),0)","v":6},{"$f":"IF(G16>0,VLOOKUP(A16,Wechsel!$A$11:$E$31,3),H15)","v":0.16666666666666671},{"$f":"IF(G16>0,VLOOKUP(A16,Wechsel!$A$11:$E$31,4),I15)","v":0.16666666666666671},{"$f":"IF(G16>0,VLOOKUP(A16,Wechsel!$A$11:$E$31,5),J15)","v":0.66666666666666652},423.84344323401126,1143.5901658805028,111626.08647694666,0.92500000000000004,16924.576438080254,{"$f":"MAX(P15-Eingabe!$E$28,0)","v":1602},4429.2906446581801,1271.0806223002996,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F16","v":696.68676437344072},125140.29484335621]
[7,0.01,0,125140.29484335621,7508.4176906013727,132648.71253395759,{"$f":"IF(VLOOKUP(A17,Wechsel!$A$11:$E$31,1)=A17,VLOOKUP(A17,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G17>0,VLOOKUP(A17,Wechsel!$A$11:$E$31,3),H16)","v":0.16666666666666671},{"$f":"IF(G17>0,VLOOKUP(A17,Wechsel!$A$11:$E$31,4),I16)","v":0.16666666666666671},{"$f":"IF(G17>0,VLOOKUP(A17,Wechsel!$A$11:$E$31,5),J16)","v":0.66666666666666652},427.42449830591073,427.42449830591073,125140.29484335621,0.92500000000000004,0,{"$f":"MAX(P16-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F17","v":702.24356266978793},131946.4689712878]
[8,0.01,0,131946.4689712878,7916.7881382772675,139863.25710956508,{"$f":"IF(VLOOKUP(A18,Wechsel!$A$11:$E$31,1)=A18,VLOOKUP(A18,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G18>0,VLOOKUP(A18,Wechsel!$A$11:$E$31,3),H17)","v":0.16666666666666671},{"$f":"IF(G18>0,VLOOKUP(A18,Wechsel!$A$11:$E$31,4),I17)","v":0.16666666666666671},{"$f":"IF(G18>0,VLOOKUP(A18,Wechsel!$A$11:$E$31,5),J17)","v":0.66666666666666652},450.67141142574405,878.09590973165473,125140.29484335621,0.92500000000000004,0,{"$f":"MAX(P17-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F18","v":738.31628554782537},139124.94082401725]
[9,0.01,0,139124.94082401725,8347.4964494410342,147472.43727345829,{"$f":"IF(VLOOKUP(A19,Wechsel!$A$11:$E$31,1)=A19,VLOOKUP(A19,Wechsel!$A$11:$E$31,1),0)","v":9},{"$f":"IF(G19>0,VLOOKUP(A19,Wechsel!$A$11:$E$31,3),H18)","v":0},{"$f":"IF(G19>0,VLOOKUP(A19,Wechsel!$A$11:$E$31,4),I18)","v":0},{"$f":"IF(G19>0,VLOOKUP(A19,Wechsel!$A$11:$E$31,5),J18)","v":1},513.71884399268356,1391.8147537243383,125140.29484335621,1,20657.23174784442,{"$f":"MAX(P18-Eingabe!$E$28,0)","v":1602},5751.8784712109882,{"$f":"MAX(IF(G19>0,(H19*$G$4+I19*$H$4+J19*$I$4)*(F19-Q19),0),0)","v":1417.2055880224732},{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F19","v":776.36218636729143},139526.99102785753]
[10,0.01,0,139526.99102785753,8371.6194616714511,147898.61048952898,{"$f":"IF(VLOOKUP(A20,Wechsel!$A$11:$E$31,1)=A20,VLOOKUP(A20,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G20>0,VLOOKUP(A20,Wechsel!$A$11:$E$31,3),H19)","v":0},{"$f":"IF(G20>0,VLOOKUP(A20,Wechsel!$A$11:$E$31,4),I19)","v":0},{"$f":"IF(G20>0,VLOOKUP(A20,Wechsel!$A$11:$E$31,5),J19)","v":1},515.20341437036382,515.20341437036382,139526.99102785753,1,0,{"$f":"MAX(P19-Eingabe!$E$28,0)","v":1602},0,{"$f":"MAX(IF(G20>0,(H20*$G$4+I20*$H$4+J20*$I$4)*(F20-Q20),0),0)","v":0},{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F20","v":778.49305244764491},147120.11743708132]
[11,0.01,0,147120.11743708132,8827.2070462248794,155947.32448330621,{"$f":"IF(VLOOKUP(A21,Wechsel!$A$11:$E$31,1)=A21,VLOOKUP(A21,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G21>0,VLOOKUP(A21,Wechsel!$A$11:$E$31,3),H20)","v":0},{"$f":"IF(G21>0,VLOOKUP(A21,Wechsel!$A$11:$E$31,4),I20)","v":0},{"$f":"IF(G21>0,VLOOKUP(A21,Wechsel!$A$11:$E$31,5),J20)","v":1},543.2410336364228,1058.4444480067866,139526.99102785753,1,0,{"$f":"MAX(P20-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F21","v":818.73662241653108},155128.58786088967]
[12,0.01,0,155128.58786088967,9307.7152716533801,164436.30313254305,{"$f":"IF(VLOOKUP(A22,Wechsel!$A$11:$E$31,1)=A22,VLOOKUP(A22,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G22>0,VLOOKUP(A22,Wechsel!$A$11:$E$31,3),H21)","v":0},{"$f":"IF(G22>0,VLOOKUP(A22,Wechsel!$A$11:$E$31,4),I21)","v":0},{"$f":"IF(G22>0,VLOOKUP(A22,Wechsel!$A$11:$E$31,5),J21)","v":1},572.81231067633507,1631.2567586831217,139526.99102785753,1,0,{"$f":"MAX(P21-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F22","v":861.18151566271524},163575.12161688032]
[13,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A23,Wechsel!$A$11:$E$31,1)=A23,VLOOKUP(A23,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G23>0,VLOOKUP(A23,Wechsel!$A$11:$E$31,3),H22)","v":0},{"$f":"IF(G23>0,VLOOKUP(A23,Wechsel!$A$11:$E$31,4),I22)","v":0},{"$f":"IF(G23>0,VLOOKUP(A23,Wechsel!$A$11:$E$31,5),J22)","v":1},0,1631.2567586831217,0,1,0,{"$f":"MAX(P22-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F23","v":39},-39]
[14,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A24,Wechsel!$A$11:$E$31,1)=A24,VLOOKUP(A24,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G24>0,VLOOKUP(A24,Wechsel!$A$11:$E$31,3),H23)","v":0},{"$f":"IF(G24>0,VLOOKUP(A24,Wechsel!$A$11:$E$31,4),I23)","v":0},{"$f":"IF(G24>0,VLOOKUP(A24,Wechsel!$A$11:$E$31,5),J23)","v":1},0,1631.2567586831217,0,1,0,{"$f":"MAX(P23-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F24","v":39},-39]
[15,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A25,Wechsel!$A$11:$E$31,1)=A25,VLOOKUP(A25,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G25>0,VLOOKUP(A25,Wechsel!$A$11:$E$31,3),H24)","v":0},{"$f":"IF(G25>0,VLOOKUP(A25,Wechsel!$A$11:$E$31,4),I24)","v":0},{"$f":"IF(G25>0,VLOOKUP(A25,Wechsel!$A$11:$E$31,5),J24)","v":1},0,1631.2567586831217,0,1,0,{"$f":"MAX(P24-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F25","v":39},-39]
[16,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A26,Wechsel!$A$11:$E$31,1)=A26,VLOOKUP(A26,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G26>0,VLOOKUP(A26,Wechsel!$A$11:$E$31,3),H25)","v":0},{"$f":"IF(G26>0,VLOOKUP(A26,Wechsel!$A$11:$E$31,4),I25)","v":0},{"$f":"IF(G26>0,VLOOKUP(A26,Wechsel!$A$11:$E$31,5),J25)","v":1},0,1631.2567586831217,0,1,0,{"$f":"MAX(P25-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F26","v":39},-39]
[17,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A27,Wechsel!$A$11:$E$31,1)=A27,VLOOKUP(A27,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G27>0,VLOOKUP(A27,Wechsel!$A$11:$E$31,3),H26)","v":0},{"$f":"IF(G27>0,VLOOKUP(A27,Wechsel!$A$11:$E$31,4),I26)","v":0},{"$f":"IF(G27>0,VLOOKUP(A27,Wechsel!$A$11:$E$31,5),J26)","v":1},0,1631.2567586831217,0,1,0,{"$f":"MAX(P26-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F27","v":39},-39]
[18,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A28,Wechsel!$A$11:$E$31,1)=A28,VLOOKUP(A28,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G28>0,VLOOKUP(A28,Wechsel!$A$11:$E$31,3),H27)","v":0},{"$f":"IF(G28>0,VLOOKUP(A28,Wechsel!$A$11:$E$31,4),I27)","v":0},{"$f":"IF(G28>0,VLOOKUP(A28,Wechsel!$A$11:$E$31,5),J27)","v":1},0,1631.2567586831217,0,1,0,{"$f":"MAX(P27-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F28","v":39},-39]
[19,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A29,Wechsel!$A$11:$E$31,1)=A29,VLOOKUP(A29,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G29>0,VLOOKUP(A29,Wechsel!$A$11:$E$31,3),H28)","v":0},{"$f":"IF(G29>0,VLOOKUP(A29,Wechsel!$A$11:$E$31,4),I28)","v":0},{"$f":"IF(G29>0,VLOOKUP(A29,Wechsel!$A$11:$E$31,5),J28)","v":1},0,1631.2567586831217,0,1,0,{"$f":"MAX(P28-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F29","v":39},-39]
[20,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A30,Wechsel!$A$11:$E$31,1)=A30,VLOOKUP(A30,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G30>0,VLOOKUP(A30,Wechsel!$A$11:$E$31,3),H29)","v":0},{"$f":"IF(G30>0,VLOOKUP(A30,Wechsel!$A$11:$E$31,4),I29)","v":0},{"$f":"IF(G30>0,VLOOKUP(A30,Wechsel!$A$11:$E$31,5),J29)","v":1},0,1631.2567586831217,0,1,0,{"$f":"MAX(P29-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F30","v":39},-39]
[21,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A31,Wechsel!$A$11:$E$31,1)=A31,VLOOKUP(A31,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G31>0,VLOOKUP(A31,Wechsel!$A$11:$E$31,3),H30)","v":0},{"$f":"IF(G31>0,VLOOKUP(A31,Wechsel!$A$11:$E$31,4),I30)","v":0},{"$f":"IF(G31>0,VLOOKUP(A31,Wechsel!$A$11:$E$31,5),J30)","v":1},0,1631.2567586831217,0,1,0,{"$f":"MAX(P30-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F31","v":39},-39]
[22,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A32,Wechsel!$A$11:$E$31,1)=A32,VLOOKUP(A32,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G32>0,VLOOKUP(A32,Wechsel!$A$11:$E$31,3),H31)","v":0},{"$f":"IF(G32>0,VLOOKUP(A32,Wechsel!$A$11:$E$31,4),I31)","v":0},{"$f":"IF(G32>0,VLOOKUP(A32,Wechsel!$A$11:$E$31,5),J31)","v":1},0,1631.2567586831217,0,1,0,{"$f":"MAX(P31-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F32","v":39},-39]
[23,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A33,Wechsel!$A$11:$E$31,1)=A33,VLOOKUP(A33,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G33>0,VLOOKUP(A33,Wechsel!$A$11:$E$31,3),H32)","v":0},{"$f":"IF(G33>0,VLOOKUP(A33,Wechsel!$A$11:$E$31,4),I32)","v":0},{"$f":"IF(G33>0,VLOOKUP(A33,Wechsel!$A$11:$E$31,5),J32)","v":1},0,1631.2567586831217,0,1,0,{"$f":"MAX(P32-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F33","v":39},-39]
[24,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A34,Wechsel!$A$11:$E$31,1)=A34,VLOOKUP(A34,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G34>0,VLOOKUP(A34,Wechsel!$A$11:$E$31,3),H33)","v":0},{"$f":"IF(G34>0,VLOOKUP(A34,Wechsel!$A$11:$E$31,4),I33)","v":0},{"$f":"IF(G34>0,VLOOKUP(A34,Wechsel!$A$11:$E$31,5),J33)","v":1},0,1631.2567586831217,0,1,0,{"$f":"MAX(P33-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F34","v":39},-39]
[25,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A35,Wechsel!$A$11:$E$31,1)=A35,VLOOKUP(A35,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G35>0,VLOOKUP(A35,Wechsel!$A$11:$E$31,3),H34)","v":0},{"$f":"IF(G35>0,VLOOKUP(A35,Wechsel!$A$11:$E$31,4),I34)","v":0},{"$f":"IF(G35>0,VLOOKUP(A35,Wechsel!$A$11:$E$31,5),J34)","v":1},0,1631.2567586831217,0,1,0,{"$f":"MAX(P34-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F35","v":39},-39]
[26,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A36,Wechsel!$A$11:$E$31,1)=A36,VLOOKUP(A36,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G36>0,VLOOKUP(A36,Wechsel!$A$11:$E$31,3),H35)","v":0},{"$f":"IF(G36>0,VLOOKUP(A36,Wechsel!$A$11:$E$31,4),I35)","v":0},{"$f":"IF(G36>0,VLOOKUP(A36,Wechsel!$A$11:$E$31,5),J35)","v":1},0,1631.2567586831217,0,1,0,{"$f":"MAX(P35-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F36","v":39},-39]
[27,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A37,Wechsel!$A$11:$E$31,1)=A37,VLOOKUP(A37,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G37>0,VLOOKUP(A37,Wechsel!$A$11:$E$31,3),H36)","v":0},{"$f":"IF(G37>0,VLOOKUP(A37,Wechsel!$A$11:$E$31,4),I36)","v":0},{"$f":"IF(G37>0,VLOOKUP(A37,Wechsel!$A$11:$E$31,5),J36)","v":1},0,1631.2567586831217,0,1,0,{"$f":"MAX(P36-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F37","v":39},-39]
[28,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A38,Wechsel!$A$11:$E$31,1)=A38,VLOOKUP(A38,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G38>0,VLOOKUP(A38,Wechsel!$A$11:$E$31,3),H37)","v":0},{"$f":"IF(G38>0,VLOOKUP(A38,Wechsel!$A$11:$E$31,4),I37)","v":0},{"$f":"IF(G38>0,VLOOKUP(A38,Wechsel!$A$11:$E$31,5),J37)","v":1},0,1631.2567586831217,0,1,0,{"$f":"MAX(P37-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F38","v":39},-39]
[29,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A39,Wechsel!$A$11:$E$31,1)=A39,VLOOKUP(A39,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G39>0,VLOOKUP(A39,Wechsel!$A$11:$E$31,3),H38)","v":0},{"$f":"IF(G39>0,VLOOKUP(A39,Wechsel!$A$11:$E$31,4),I38)","v":0},{"$f":"IF(G39>0,VLOOKUP(A39,Wechsel!$A$11:$E$31,5),J38)","v":1},0,1631.2567586831217,0,{"$f":"1-(H39*$G$5+I39*$H$5+J39*$I$5)","v":1},0,{"$f":"MAX(P38-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F39","v":39},-39]
[30,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A40,Wechsel!$A$11:$E$31,1)=A40,VLOOKUP(A40,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G40>0,VLOOKUP(A40,Wechsel!$A$11:$E$31,3),H39)","v":0},{"$f":"IF(G40>0,VLOOKUP(A40,Wechsel!$A$11:$E$31,4),I39)","v":0},{"$f":"IF(G40>0,VLOOKUP(A40,Wechsel!$A$11:$E$31,5),J39)","v":1},0,1631.2567586831217,0,1,0,{"$f":"MAX(P39-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F40","v":39},-39]
[31,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A41,Wechsel!$A$11:$E$31,1)=A41,VLOOKUP(A41,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G41>0,VLOOKUP(A41,Wechsel!$A$11:$E$31,3),H40)","v":0},{"$f":"IF(G41>0,VLOOKUP(A41,Wechsel!$A$11:$E$31,4),I40)","v":0},{"$f":"IF(G41>0,VLOOKUP(A41,Wechsel!$A$11:$E$31,5),J40)","v":1},0,1631.2567586831217,0,1,0,{"$f":"MAX(P40-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F41","v":39},-39]
[32,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A42,Wechsel!$A$11:$E$31,1)=A42,VLOOKUP(A42,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G42>0,VLOOKUP(A42,Wechsel!$A$11:$E$31,3),H41)","v":0},{"$f":"IF(G42>0,VLOOKUP(A42,Wechsel!$A$11:$E$31,4),I41)","v":0},{"$f":"IF(G42>0,VLOOKUP(A42,Wechsel!$A$11:$E$31,5),J41)","v":1},0,1631.2567586831217,0,1,0,{"$f":"MAX(P41-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F42","v":39},-39]
[33,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A43,Wechsel!$A$11:$E$31,1)=A43,VLOOKUP(A43,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G43>0,VLOOKUP(A43,Wechsel!$A$11:$E$31,3),H42)","v":0},{"$f":"IF(G43>0,VLOOKUP(A43,Wechsel!$A$11:$E$31,4),I42)","v":0},{"$f":"IF(G43>0,VLOOKUP(A43,Wechsel!$A$11:$E$31,5),J42)","v":1},0,1631.2567586831217,0,1,0,{"$f":"MAX(P42-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F43","v":39},-39]
[34,0.01,0,{"$f":"IF(A44>$B$3,0,T43)","v":0},{"$f":"(C44+D44)*$B$1","v":0},{"$f":"IF(A44>$B$3,0,C44+E44+D44)","v":0},{"$f":"IF(VLOOKUP(A44,Wechsel!$A$11:$E$31,1)=A44,VLOOKUP(A44,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G44>0,VLOOKUP(A44,Wechsel!$A$11:$E$31,3),H43)","v":0},{"$f":"IF(G44>0,VLOOKUP(A44,Wechsel!$A$11:$E$31,4),I43)","v":0},{"$f":"IF(G44>0,VLOOKUP(A44,Wechsel!$A$11:$E$31,5),J43)","v":1},0,1631.2567586831217,{"$f":"IF(A44>$B$3,0,IF(G43>0,T43,C44+M43))","v":0},1,0,{"$f":"MAX(P43-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F44","v":39},-39]
[35,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A45,Wechsel!$A$11:$E$31,1)=A45,VLOOKUP(A45,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G45>0,VLOOKUP(A45,Wechsel!$A$11:$E$31,3),H44)","v":0},{"$f":"IF(G45>0,VLOOKUP(A45,Wechsel!$A$11:$E$31,4),I44)","v":0},{"$f":"IF(G45>0,VLOOKUP(A45,Wechsel!$A$11:$E$31,5),J44)","v":1},0,1631.2567586831217,0,1,0,{"$f":"MAX(P44-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F45","v":39},-39]
[36,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A46,Wechsel!$A$11:$E$31,1)=A46,VLOOKUP(A46,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G46>0,VLOOKUP(A46,Wechsel!$A$11:$E$31,3),H45)","v":0},{"$f":"IF(G46>0,VLOOKUP(A46,Wechsel!$A$11:$E$31,4),I45)","v":0},{"$f":"IF(G46>0,VLOOKUP(A46,Wechsel!$A$11:$E$31,5),J45)","v":1},0,1631.2567586831217,0,1,0,{"$f":"MAX(P45-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F46","v":39},-39]
[37,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A47,Wechsel!$A$11:$E$31,1)=A47,VLOOKUP(A47,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G47>0,VLOOKUP(A47,Wechsel!$A$11:$E$31,3),H46)","v":0},{"$f":"IF(G47>0,VLOOKUP(A47,Wechsel!$A$11:$E$31,4),I46)","v":0},{"$f":"IF(G47>0,VLOOKUP(A47,Wechsel!$A$11:$E$31,5),J46)","v":1},0,1631.2567586831217,0,1,0,{"$f":"MAX(P46-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F47","v":39},-39]
[38,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A48,Wechsel!$A$11:$E$31,1)=A48,VLOOKUP(A48,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G48>0,VLOOKUP(A48,Wechsel!$A$11:$E$31,3),H47)","v":0},{"$f":"IF(G48>0,VLOOKUP(A48,Wechsel!$A$11:$E$31,4),I47)","v":0},{"$f":"IF(G48>0,VLOOKUP(A48,Wechsel!$A$11:$E$31,5),J47)","v":1},0,1631.2567586831217,0,1,0,{"$f":"MAX(P47-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F48","v":39},-39]
[39,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A49,Wechsel!$A$11:$E$31,1)=A49,VLOOKUP(A49,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G49>0,VLOOKUP(A49,Wechsel!$A$11:$E$31,3),H48)","v":0},{"$f":"IF(G49>0,VLOOKUP(A49,Wechsel!$A$11:$E$31,4),I48)","v":0},{"$f":"IF(G49>0,VLOOKUP(A49,Wechsel!$A$11:$E$31,5),J48)","v":1},0,1631.2567586831217,0,1,0,{"$f":"MAX(P48-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F49","v":39},-39]
[40,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A50,Wechsel!$A$11:$E$31,1)=A50,VLOOKUP(A50,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G50>0,VLOOKUP(A50,Wechsel!$A$11:$E$31,3),H49)","v":0},{"$f":"IF(G50>0,VLOOKUP(A50,Wechsel!$A$11:$E$31,4),I49)","v":0},{"$f":"IF(G50>0,VLOOKUP(A50,Wechsel!$A$11:$E$31,5),J49)","v":1},0,1631.2567586831217,0,1,0,{"$f":"MAX(P49-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F50","v":39},-39]
[41,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A51,Wechsel!$A$11:$E$31,1)=A51,VLOOKUP(A51,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G51>0,VLOOKUP(A51,Wechsel!$A$11:$E$31,3),H50)","v":0},{"$f":"IF(G51>0,VLOOKUP(A51,Wechsel!$A$11:$E$31,4),I50)","v":0},{"$f":"IF(G51>0,VLOOKUP(A51,Wechsel!$A$11:$E$31,5),J50)","v":1},0,1631.2567586831217,0,1,0,{"$f":"MAX(P50-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F51","v":39},-39]
[42,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A52,Wechsel!$A$11:$E$31,1)=A52,VLOOKUP(A52,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G52>0,VLOOKUP(A52,Wechsel!$A$11:$E$31,3),H51)","v":0},{"$f":"IF(G52>0,VLOOKUP(A52,Wechsel!$A$11:$E$31,4),I51)","v":0},{"$f":"IF(G52>0,VLOOKUP(A52,Wechsel!$A$11:$E$31,5),J51)","v":1},0,1631.2567586831217,0,1,0,{"$f":"MAX(P51-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F52","v":39},-39]
[43,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A53,Wechsel!$A$11:$E$31,1)=A53,VLOOKUP(A53,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G53>0,VLOOKUP(A53,Wechsel!$A$11:$E$31,3),H52)","v":0},{"$f":"IF(G53>0,VLOOKUP(A53,Wechsel!$A$11:$E$31,4),I52)","v":0},{"$f":"IF(G53>0,VLOOKUP(A53,Wechsel!$A$11:$E$31,5),J52)","v":1},0,1631.2567586831217,0,1,0,{"$f":"MAX(P52-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F53","v":39},-39]
[44,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A54,Wechsel!$A$11:$E$31,1)=A54,VLOOKUP(A54,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G54>0,VLOOKUP(A54,Wechsel!$A$11:$E$31,3),H53)","v":0},{"$f":"IF(G54>0,VLOOKUP(A54,Wechsel!$A$11:$E$31,4),I53)","v":0},{"$f":"IF(G54>0,VLOOKUP(A54,Wechsel!$A$11:$E$31,5),J53)","v":1},0,1631.2567586831217,0,1,0,{"$f":"MAX(P53-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F54","v":39},-39]
[45,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A55,Wechsel!$A$11:$E$31,1)=A55,VLOOKUP(A55,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G55>0,VLOOKUP(A55,Wechsel!$A$11:$E$31,3),H54)","v":0},{"$f":"IF(G55>0,VLOOKUP(A55,Wechsel!$A$11:$E$31,4),I54)","v":0},{"$f":"IF(G55>0,VLOOKUP(A55,Wechsel!$A$11:$E$31,5),J54)","v":1},0,1631.2567586831217,0,1,0,{"$f":"MAX(P54-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F55","v":39},-39]
[46,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A56,Wechsel!$A$11:$E$31,1)=A56,VLOOKUP(A56,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G56>0,VLOOKUP(A56,Wechsel!$A$11:$E$31,3),H55)","v":0},{"$f":"IF(G56>0,VLOOKUP(A56,Wechsel!$A$11:$E$31,4),I55)","v":0},{"$f":"IF(G56>0,VLOOKUP(A56,Wechsel!$A$11:$E$31,5),J55)","v":1},0,1631.2567586831217,0,1,0,{"$f":"MAX(P55-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F56","v":39},-39]
[47,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A57,Wechsel!$A$11:$E$31,1)=A57,VLOOKUP(A57,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G57>0,VLOOKUP(A57,Wechsel!$A$11:$E$31,3),H56)","v":0},{"$f":"IF(G57>0,VLOOKUP(A57,Wechsel!$A$11:$E$31,4),I56)","v":0},{"$f":"IF(G57>0,VLOOKUP(A57,Wechsel!$A$11:$E$31,5),J56)","v":1},0,1631.2567586831217,0,1,0,{"$f":"MAX(P56-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F57","v":39},-39]
[48,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A58,Wechsel!$A$11:$E$31,1)=A58,VLOOKUP(A58,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G58>0,VLOOKUP(A58,Wechsel!$A$11:$E$31,3),H57)","v":0},{"$f":"IF(G58>0,VLOOKUP(A58,Wechsel!$A$11:$E$31,4),I57)","v":0},{"$f":"IF(G58>0,VLOOKUP(A58,Wechsel!$A$11:$E$31,5),J57)","v":1},0,1631.2567586831217,0,1,0,{"$f":"MAX(P57-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F58","v":39},-39]
[49,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A59,Wechsel!$A$11:$E$31,1)=A59,VLOOKUP(A59,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G59>0,VLOOKUP(A59,Wechsel!$A$11:$E$31,3),H58)","v":0},{"$f":"IF(G59>0,VLOOKUP(A59,Wechsel!$A$11:$E$31,4),I58)","v":0},{"$f":"IF(G59>0,VLOOKUP(A59,Wechsel!$A$11:$E$31,5),J58)","v":1},0,1631.2567586831217,0,1,0,{"$f":"MAX(P58-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F59","v":39},-39]
[50,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A60,Wechsel!$A$11:$E$31,1)=A60,VLOOKUP(A60,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G60>0,VLOOKUP(A60,Wechsel!$A$11:$E$31,3),H59)","v":0},{"$f":"IF(G60>0,VLOOKUP(A60,Wechsel!$A$11:$E$31,4),I59)","v":0},{"$f":"IF(G60>0,VLOOKUP(A60,Wechsel!$A$11:$E$31,5),J59)","v":1},0,1631.2567586831217,0,1,0,{"$f":"MAX(P59-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F60","v":39},-39]
[51,{"$f":"$G$3*H60+$H$3*I60+$I$3*J60","v":0.01},0,{"$f":"IF(A61>$B$3,0,T60)","v":0},{"$f":"(C61+D61)*$B$1","v":0},{"$f":"IF(A61>$B$3,0,C61+E61+D61)","v":0},{"$f":"IF(VLOOKUP(A61,Wechsel!$A$11:$E$31,1)=A61,VLOOKUP(A61,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G61>0,VLOOKUP(A61,Wechsel!$A$11:$E$31,3),H60)","v":0},{"$f":"IF(G61>0,VLOOKUP(A61,Wechsel!$A$11:$E$31,4),I60)","v":0},{"$f":"IF(G61>0,VLOOKUP(A61,Wechsel!$A$11:$E$31,5),J60)","v":1},{"$f":"D61*$M$1*0.7*0.7*$M$2*H61+D61*$M$1*0.85*0.7*$M$2*I61+D61*$M$1*0.7*$M$2*J61","v":0},{"$f":"IF(G60>0,K61,K61+L60)","v":1631.2567586831217},{"$f":"IF(A61>$B$3,0,IF(G60>0,T60,C61+M60))","v":0},{"$f":"1-(H61*$G$5+I61*$H$5+J61*$I$5)","v":1},{"$f":"IF(G61>0,(F61-M61)*N60,0)","v":0},{"$f":"MAX(P60-Eingabe!$E$28,0)","v":1602},{"$f":"MAX(0,K61+O61*$M$2-P61-IF(G61>0,-(L60+K61),0))","v":0},{"$f":"MAX(IF(G61>0,(H61*$G$4+I61*$H$4+J61*$I$4)*(F61-Q61),0),0)","v":0},{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F61","v":39},{"$f":"F61-Q61-R61-S61","v":-39}]
[52,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A62,Wechsel!$A$11:$E$31,1)=A62,VLOOKUP(A62,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G62>0,VLOOKUP(A62,Wechsel!$A$11:$E$31,3),H61)","v":0},{"$f":"IF(G62>0,VLOOKUP(A62,Wechsel!$A$11:$E$31,4),I61)","v":0},{"$f":"IF(G62>0,VLOOKUP(A62,Wechsel!$A$11:$E$31,5),J61)","v":1},0,1631.2567586831217,0,1,0,{"$f":"MAX(P61-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F62","v":39},-39]
[53,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A63,Wechsel!$A$11:$E$31,1)=A63,VLOOKUP(A63,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G63>0,VLOOKUP(A63,Wechsel!$A$11:$E$31,3),H62)","v":0},{"$f":"IF(G63>0,VLOOKUP(A63,Wechsel!$A$11:$E$31,4),I62)","v":0},{"$f":"IF(G63>0,VLOOKUP(A63,Wechsel!$A$11:$E$31,5),J62)","v":1},0,1631.2567586831217,0,1,0,{"$f":"MAX(P62-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F63","v":39},-39]
[54,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A64,Wechsel!$A$11:$E$31,1)=A64,VLOOKUP(A64,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G64>0,VLOOKUP(A64,Wechsel!$A$11:$E$31,3),H63)","v":0},{"$f":"IF(G64>0,VLOOKUP(A64,Wechsel!$A$11:$E$31,4),I63)","v":0},{"$f":"IF(G64>0,VLOOKUP(A64,Wechsel!$A$11:$E$31,5),J63)","v":1},0,1631.2567586831217,0,1,0,{"$f":"MAX(P63-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F64","v":39},-39]
[55,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A65,Wechsel!$A$11:$E$31,1)=A65,VLOOKUP(A65,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G65>0,VLOOKUP(A65,Wechsel!$A$11:$E$31,3),H64)","v":0},{"$f":"IF(G65>0,VLOOKUP(A65,Wechsel!$A$11:$E$31,4),I64)","v":0},{"$f":"IF(G65>0,VLOOKUP(A65,Wechsel!$A$11:$E$31,5),J64)","v":1},0,1631.2567586831217,0,1,0,{"$f":"MAX(P64-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F65","v":39},-39]
[56,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A66,Wechsel!$A$11:$E$31,1)=A66,VLOOKUP(A66,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G66>0,VLOOKUP(A66,Wechsel!$A$11:$E$31,3),H65)","v":0},{"$f":"IF(G66>0,VLOOKUP(A66,Wechsel!$A$11:$E$31,4),I65)","v":0},{"$f":"IF(G66>0,VLOOKUP(A66,Wechsel!$A$11:$E$31,5),J65)","v":1},0,1631.2567586831217,0,1,0,{"$f":"MAX(P65-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F66","v":39},-39]
[57,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A67,Wechsel!$A$11:$E$31,1)=A67,VLOOKUP(A67,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G67>0,VLOOKUP(A67,Wechsel!$A$11:$E$31,3),H66)","v":0},{"$f":"IF(G67>0,VLOOKUP(A67,Wechsel!$A$11:$E$31,4),I66)","v":0},{"$f":"IF(G67>0,VLOOKUP(A67,Wechsel!$A$11:$E$31,5),J66)","v":1},0,1631.2567586831217,0,1,0,{"$f":"MAX(P66-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F67","v":39},-39]
[58,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A68,Wechsel!$A$11:$E$31,1)=A68,VLOOKUP(A68,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G68>0,VLOOKUP(A68,Wechsel!$A$11:$E$31,3),H67)","v":0},{"$f":"IF(G68>0,VLOOKUP(A68,Wechsel!$A$11:$E$31,4),I67)","v":0},{"$f":"IF(G68>0,VLOOKUP(A68,Wechsel!$A$11:$E$31,5),J67)","v":1},0,1631.2567586831217,0,1,0,{"$f":"MAX(P67-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F68","v":39},-39]
[59,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A69,Wechsel!$A$11:$E$31,1)=A69,VLOOKUP(A69,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G69>0,VLOOKUP(A69,Wechsel!$A$11:$E$31,3),H68)","v":0},{"$f":"IF(G69>0,VLOOKUP(A69,Wechsel!$A$11:$E$31,4),I68)","v":0},{"$f":"IF(G69>0,VLOOKUP(A69,Wechsel!$A$11:$E$31,5),J68)","v":1},0,1631.2567586831217,0,1,0,{"$f":"MAX(P68-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F69","v":39},-39]
[60,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A70,Wechsel!$A$11:$E$31,1)=A70,VLOOKUP(A70,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G70>0,VLOOKUP(A70,Wechsel!$A$11:$E$31,3),H69)","v":0},{"$f":"IF(G70>0,VLOOKUP(A70,Wechsel!$A$11:$E$31,4),I69)","v":0},{"$f":"IF(G70>0,VLOOKUP(A70,Wechsel!$A$11:$E$31,5),J69)","v":1},0,1631.2567586831217,0,1,0,{"$f":"MAX(P69-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F70","v":39},-39]

{"sheet":"Berechnung EB 4%","index":25,"n_rows":70,"n_cols":20,"rows_kept":70,"cut":false,"hidden":true,"merged":[[0,5,0,8],[0,9,1,9],[3,9,3,16]]}
["Rendite",{"$f":"Hilfe!E3-Hilfe!G16","v":0.06},null,null,null,"Ausgabeaufschlag",null,null,null,null,null,"Basiszins",{"$f":"MIN(4%,B1)","v":0.04}]
["Beitrag EB",{"$f":"Eingabe!C10","v":100000},null,null,null,null,"Aktienfonds","Mischfonds","Rentenfonds / VVW",null,null,"Abgeltungssteuer",{"$f":"'Berechnung Ratierlich heute'!M2","v":0.26374999999999998}]
["Laufzeit",{"$f":"Eingabe!C9","v":12},null,null,null,"Ausgabeaufschlag",{"$f":"Eingabe!C21","v":0.01},{"$f":"Eingabe!E21","v":0.01},{"$f":"Eingabe!G21","v":0.01}]
[null,null,null,null,null,"Wechselgebühr",{"$f":"Eingabe!C22","v":0.01},{"$f":"Eingabe!E22","v":0.01},{"$f":"Eingabe!G22","v":0.01},"Ausgabe"]
[null,null,null,null,null,"Freistellung",0.3,0.15,0,"Jahr","Jahresabschluss","Beitragssumme","zu versteuern %","zu versteuern","kumulierte Vorabpauschale","Freistellungsauftrag","Auszahlung"]
[null,null,null,null,null,null,null,null,null,{"$f":"B3","v":12},{"$f":"MAX(VLOOKUP(J6,A11:AD70,20),0)","v":157621.34025961385},{"$f":"MAX(VLOOKUP(J6,A11:AD60,13),0)","v":134452.3416165433},{"$f":"VLOOKUP(J6,A11:AD60,14)","v":1},{"$f":"(K6-L6)*M6","v":23168.998643070547},{"$f":"VLOOKUP(J6,A11:AD60,12)","v":3143.8226687216811},{"$f":"VLOOKUP(J6,A11:AD60,16)","v":1602},{"$f":"K6-(N6-P6-O6)*M2","v":152762.22759637932}]
[]
[]
["Jahr","Ausgabeaufschlag","Beitrag","Vermögen Jahresanfang","Rendite","Gesamtvermögen","Wechsel","Anteil Aktienfonds","Anteil Mischfonds","Rentenfonds / VVW","Vorabpauschale","kumulierte Vorabpauschale","Beitragssumme","Freistellung","Wechselbesteuerunganteil","Freistellungsauftrag","Steuer","Wechselkosten","Depotkosten","Jahresabschluss"]
[0,null,null,null,null,null,null,{"$f":"Eingabe!C18","v":0.5},{"$f":"Eingabe!E18","v":0.5},{"$f":"Eingabe!G18","v":0}]
[1,{"$f":"$G$3*H10+$H$3*I10+$I$3*J10","v":0.01},{"$f":"IF($B$3>=A11,$B$2,0)/(1+B11)","v":99009.900990099006},{"$f":"C11","v":99009.900990099006},{"$f":"C11*$B$1","v":5940.5940594059402},{"$f":"C11+E11","v":104950.49504950494},{"$f":"VLOOKUP(A11,Wechsel!$A$11:$E$31,1)","v":0},{"$f":"IF(G11>0,VLOOKUP(A11,Wechsel!$A$11:$E$31,3),H10)","v":0.5},{"$f":"IF(G11>0,VLOOKUP(A11,Wechsel!$A$11:$E$31,4),I10)","v":0.5},{"$f":"IF(G11>0,VLOOKUP(A11,Wechsel!$A$11:$E$31,5),J10)","v":0},{"$f":"D11*$M$1*0.7*0.7*$M$2*H11+D11*$M$1*0.85*0.7*$M$2*I11+D11*$M$1*0.7*$M$2*J11","v":566.67079207920779},{"$f":"K11+L10","v":566.67079207920779},{"$f":"C11","v":99009.900990099006},{"$f":"1-(H11*$G$5+I11*$H$5+J11*$I$5)","v":0.77500000000000002},{"$f":"IF(G11>0,(F11-M11)*N11,0)","v":0},{"$f":"MAX(Eingabe!C28,0)","v":1602},{"$f":"MAX(0,K11+O11*$M$2-P11-IF(G11>0,-(L10+K11),0))","v":0},{"$f":"MAX(IF(G11>0,(H11*$G$4+I11*$H$4+J11*$I$4)*F11,0),0)","v":0},{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F11","v":563.75247524752467},{"$f":"F11-Q11-R11-S11","v":104386.74257425741}]
[2,{"$f":"$G$3*H11+$H$3*I11+$I$3*J11","v":0.01},0,{"$f":"IF(A12>$B$3,0,T11)","v":104386.74257425741},{"$f":"(C12+D12)*$B$1","v":6263.2045544554448},{"$f":"IF(A12>$B$3,0,C12+E12+D12)","v":110649.94712871285},{"$f":"IF(VLOOKUP(A12,Wechsel!$A$11:$E$31,1)=A12,VLOOKUP(A12,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G12>0,VLOOKUP(A12,Wechsel!$A$11:$E$31,3),H11)","v":0.5},{"$f":"IF(G12>0,VLOOKUP(A12,Wechsel!$A$11:$E$31,4),I11)","v":0.5},{"$f":"IF(G12>0,VLOOKUP(A12,Wechsel!$A$11:$E$31,5),J11)","v":0},{"$f":"D12*$M$1*0.7*0.7*$M$2*H12+D12*$M$1*0.85*0.7*$M$2*I12+D12*$M$1*0.7*$M$2*J12","v":597.44447278094037},{"$f":"IF(G11>0,K12,K12+L11)","v":1164.1152648601483},{"$f":"IF(A12>$B$3,0,IF(G11>0,T11,C12+M11))","v":99009.900990099006},{"$f":"1-(H12*$G$5+I12*$H$5+J12*$I$5)","v":0.77500000000000002},{"$f":"IF(G12>0,(F12-M12)*N11,0)","v":0},{"$f":"MAX(P11-Eingabe!$E$28,0)","v":1602},{"$f":"MAX(0,K12+O12*$M$2-P12-IF(G12>0,-(L11+K12),0))","v":0},{"$f":"MAX(IF(G12>0,(H12*$G$4+I12*$H$4+J12*$I$4)*(F12-Q12),0),0)","v":0},{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F12","v":592.24973564356424},{"$f":"F12-Q12-R12-S12","v":110057.69739306929}]
[3,0.01,0,110057.69739306929,6603.4618435841576,116661.15923665345,{"$f":"IF(VLOOKUP(A13,Wechsel!$A$11:$E$31,1)=A13,VLOOKUP(A13,Wechsel!$A$11:$E$31,1),0)","v":3},{"$f":"IF(G13>0,VLOOKUP(A13,Wechsel!$A$11:$E$31,3),H12)","v":0.33333333333333337},{"$f":"IF(G13>0,VLOOKUP(A13,Wechsel!$A$11:$E$31,4),I12)","v":0.33333333333333337},{"$f":"IF(G13>0,VLOOKUP(A13,Wechsel!$A$11:$E$31,5),J12)","v":0.33333333333333326},{"$f":"D13*$M$1*0.7*0.7*$M$2*H13+D13*$M$1*0.85*0.7*$M$2*I13+D13*$M$1*0.7*$M$2*J13","v":690.85968096064403},{"$f":"IF(G12>0,K13,K13+L12)","v":1854.9749458207923},99009.900990099006,0.85,{"$f":"IF(G13>0,(F13-M13)*N12,0)","v":13679.725141079691},{"$f":"MAX(P12-Eingabe!$E$28,0)","v":1602},4551.8621327412047,1121.0929710391224,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F13","v":622.30579618326726},110365.89833668985]
[4,0.01,0,110365.89833668985,6621.9539002013908,116987.85223689124,{"$f":"IF(VLOOKUP(A14,Wechsel!$A$11:$E$31,1)=A14,VLOOKUP(A14,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G14>0,VLOOKUP(A14,Wechsel!$A$11:$E$31,3),H13)","v":0.33333333333333337},{"$f":"IF(G14>0,VLOOKUP(A14,Wechsel!$A$11:$E$31,4),I13)","v":0.33333333333333337},{"$f":"IF(G14>0,VLOOKUP(A14,Wechsel!$A$11:$E$31,5),J13)","v":0.33333333333333326},692.79433533398617,692.79433533398617,110365.89833668985,0.85,0,{"$f":"MAX(P13-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F14","v":623.9392611844562},116363.91297570679]
[5,0.01,0,116363.91297570679,6981.8347785424066,123345.7477542492,{"$f":"IF(VLOOKUP(A15,Wechsel!$A$11:$E$31,1)=A15,VLOOKUP(A15,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G15>0,VLOOKUP(A15,Wechsel!$A$11:$E$31,3),H14)","v":0.33333333333333337},{"$f":"IF(G15>0,VLOOKUP(A15,Wechsel!$A$11:$E$31,4),I14)","v":0.33333333333333337},{"$f":"IF(G15>0,VLOOKUP(A15,Wechsel!$A$11:$E$31,5),J14)","v":0.33333333333333326},730.44537272675529,1423.2397080607416,110365.89833668985,0.85,0,{"$f":"MAX(P14-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F15","v":655.72873877124596},122690.01901547796]
[6,0.01,0,122690.01901547796,7361.4011409286768,130051.42015640663,{"$f":"IF(VLOOKUP(A16,Wechsel!$A$11:$E$31,1)=A16,VLOOKUP(A16,Wechsel!$A$11:$E$31,1),0)","v":6},{"$f":"IF(G16>0,VLOOKUP(A16,Wechsel!$A$11:$E$31,3),H15)","v":0.16666666666666671},{"$f":"IF(G16>0,VLOOKUP(A16,Wechsel!$A$11:$E$31,4),I15)","v":0.16666666666666671},{"$f":"IF(G16>0,VLOOKUP(A16,Wechsel!$A$11:$E$31,5),J15)","v":0.66666666666666652},838.11085614710669,2261.350564207848,110365.89833668985,0.92500000000000004,16732.693546759267,{"$f":"MAX(P15-Eingabe!$E$28,0)","v":1602},5910.7093433127111,1241.4071081309392,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F16","v":689.25710078203315},122210.04660418094]
[7,0.01,0,122210.04660418094,7332.602796250856,129542.64940043179,{"$f":"IF(VLOOKUP(A17,Wechsel!$A$11:$E$31,1)=A17,VLOOKUP(A17,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G17>0,VLOOKUP(A17,Wechsel!$A$11:$E$31,3),H16)","v":0.16666666666666671},{"$f":"IF(G17>0,VLOOKUP(A17,Wechsel!$A$11:$E$31,4),I16)","v":0.16666666666666671},{"$f":"IF(G17>0,VLOOKUP(A17,Wechsel!$A$11:$E$31,5),J16)","v":0.66666666666666652},834.83210460898522,834.83210460898522,122210.04660418094,0.92500000000000004,0,{"$f":"MAX(P16-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F17","v":686.71324700215894},128855.93615342963]
[8,0.01,0,128855.93615342963,7731.3561692057774,136587.29232263542,{"$f":"IF(VLOOKUP(A18,Wechsel!$A$11:$E$31,1)=A18,VLOOKUP(A18,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G18>0,VLOOKUP(A18,Wechsel!$A$11:$E$31,3),H17)","v":0.16666666666666671},{"$f":"IF(G18>0,VLOOKUP(A18,Wechsel!$A$11:$E$31,4),I17)","v":0.16666666666666671},{"$f":"IF(G18>0,VLOOKUP(A18,Wechsel!$A$11:$E$31,5),J17)","v":0.66666666666666652},880.23100685609677,1715.0631114650819,122210.04660418094,0.92500000000000004,0,{"$f":"MAX(P17-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F18","v":721.93646161317713},135865.35586102225]
[9,0.01,0,135865.35586102225,8151.9213516613345,144017.27721268358,{"$f":"IF(VLOOKUP(A19,Wechsel!$A$11:$E$31,1)=A19,VLOOKUP(A19,Wechsel!$A$11:$E$31,1),0)","v":9},{"$f":"IF(G19>0,VLOOKUP(A19,Wechsel!$A$11:$E$31,3),H18)","v":0},{"$f":"IF(G19>0,VLOOKUP(A19,Wechsel!$A$11:$E$31,4),I18)","v":0},{"$f":"IF(G19>0,VLOOKUP(A19,Wechsel!$A$11:$E$31,5),J18)","v":1},1003.3656530336492,2718.4287644987312,122210.04660418094,1,20171.688312864939,{"$f":"MAX(P18-Eingabe!$E$28,0)","v":1602},7440.0772100505073,{"$f":"MAX(IF(G19>0,(H19*$G$4+I19*$H$4+J19*$I$4)*(F19-Q19),0),0)","v":1365.7720000263307},{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F19","v":759.08638606341788},134452.3416165433]
[10,0.01,0,134452.3416165433,8067.1404969925979,142519.48211353589,{"$f":"IF(VLOOKUP(A20,Wechsel!$A$11:$E$31,1)=A20,VLOOKUP(A20,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G20>0,VLOOKUP(A20,Wechsel!$A$11:$E$31,3),H19)","v":0},{"$f":"IF(G20>0,VLOOKUP(A20,Wechsel!$A$11:$E$31,4),I19)","v":0},{"$f":"IF(G20>0,VLOOKUP(A20,Wechsel!$A$11:$E$31,5),J19)","v":1},992.93054283817219,992.93054283817219,134452.3416165433,1,0,{"$f":"MAX(P19-Eingabe!$E$28,0)","v":1602},0,{"$f":"MAX(IF(G20>0,(H20*$G$4+I20*$H$4+J20*$I$4)*(F20-Q20),0),0)","v":0},{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F20","v":751.5974105676795},141767.88470296821]
[11,0.01,0,141767.88470296821,8506.0730821780926,150273.95778514631,{"$f":"IF(VLOOKUP(A21,Wechsel!$A$11:$E$31,1)=A21,VLOOKUP(A21,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G21>0,VLOOKUP(A21,Wechsel!$A$11:$E$31,3),H20)","v":0},{"$f":"IF(G21>0,VLOOKUP(A21,Wechsel!$A$11:$E$31,4),I20)","v":0},{"$f":"IF(G21>0,VLOOKUP(A21,Wechsel!$A$11:$E$31,5),J20)","v":1},1046.9558285314201,2039.8863713695923,134452.3416165433,1,0,{"$f":"MAX(P20-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F21","v":790.36978892573154},149483.58799622057]
[12,0.01,0,149483.58799622057,8969.0152797732335,158452.60327599381,{"$f":"IF(VLOOKUP(A22,Wechsel!$A$11:$E$31,1)=A22,VLOOKUP(A22,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G22>0,VLOOKUP(A22,Wechsel!$A$11:$E$31,3),H21)","v":0},{"$f":"IF(G22>0,VLOOKUP(A22,Wechsel!$A$11:$E$31,4),I21)","v":0},{"$f":"IF(G22>0,VLOOKUP(A22,Wechsel!$A$11:$E$31,5),J21)","v":1},1103.9362973520888,3143.8226687216811,134452.3416165433,1,0,{"$f":"MAX(P21-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F22","v":831.26301637996903},157621.34025961385]
[13,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A23,Wechsel!$A$11:$E$31,1)=A23,VLOOKUP(A23,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G23>0,VLOOKUP(A23,Wechsel!$A$11:$E$31,3),H22)","v":0},{"$f":"IF(G23>0,VLOOKUP(A23,Wechsel!$A$11:$E$31,4),I22)","v":0},{"$f":"IF(G23>0,VLOOKUP(A23,Wechsel!$A$11:$E$31,5),J22)","v":1},0,3143.8226687216811,0,1,0,{"$f":"MAX(P22-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F23","v":39},-39]
[14,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A24,Wechsel!$A$11:$E$31,1)=A24,VLOOKUP(A24,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G24>0,VLOOKUP(A24,Wechsel!$A$11:$E$31,3),H23)","v":0},{"$f":"IF(G24>0,VLOOKUP(A24,Wechsel!$A$11:$E$31,4),I23)","v":0},{"$f":"IF(G24>0,VLOOKUP(A24,Wechsel!$A$11:$E$31,5),J23)","v":1},0,3143.8226687216811,0,1,0,{"$f":"MAX(P23-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F24","v":39},-39]
[15,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A25,Wechsel!$A$11:$E$31,1)=A25,VLOOKUP(A25,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G25>0,VLOOKUP(A25,Wechsel!$A$11:$E$31,3),H24)","v":0},{"$f":"IF(G25>0,VLOOKUP(A25,Wechsel!$A$11:$E$31,4),I24)","v":0},{"$f":"IF(G25>0,VLOOKUP(A25,Wechsel!$A$11:$E$31,5),J24)","v":1},0,3143.8226687216811,0,1,0,{"$f":"MAX(P24-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F25","v":39},-39]
[16,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A26,Wechsel!$A$11:$E$31,1)=A26,VLOOKUP(A26,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G26>0,VLOOKUP(A26,Wechsel!$A$11:$E$31,3),H25)","v":0},{"$f":"IF(G26>0,VLOOKUP(A26,Wechsel!$A$11:$E$31,4),I25)","v":0},{"$f":"IF(G26>0,VLOOKUP(A26,Wechsel!$A$11:$E$31,5),J25)","v":1},0,3143.8226687216811,0,1,0,{"$f":"MAX(P25-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F26","v":39},-39]
[17,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A27,Wechsel!$A$11:$E$31,1)=A27,VLOOKUP(A27,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G27>0,VLOOKUP(A27,Wechsel!$A$11:$E$31,3),H26)","v":0},{"$f":"IF(G27>0,VLOOKUP(A27,Wechsel!$A$11:$E$31,4),I26)","v":0},{"$f":"IF(G27>0,VLOOKUP(A27,Wechsel!$A$11:$E$31,5),J26)","v":1},0,3143.8226687216811,0,1,0,{"$f":"MAX(P26-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F27","v":39},-39]
[18,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A28,Wechsel!$A$11:$E$31,1)=A28,VLOOKUP(A28,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G28>0,VLOOKUP(A28,Wechsel!$A$11:$E$31,3),H27)","v":0},{"$f":"IF(G28>0,VLOOKUP(A28,Wechsel!$A$11:$E$31,4),I27)","v":0},{"$f":"IF(G28>0,VLOOKUP(A28,Wechsel!$A$11:$E$31,5),J27)","v":1},0,3143.8226687216811,0,1,0,{"$f":"MAX(P27-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F28","v":39},-39]
[19,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A29,Wechsel!$A$11:$E$31,1)=A29,VLOOKUP(A29,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G29>0,VLOOKUP(A29,Wechsel!$A$11:$E$31,3),H28)","v":0},{"$f":"IF(G29>0,VLOOKUP(A29,Wechsel!$A$11:$E$31,4),I28)","v":0},{"$f":"IF(G29>0,VLOOKUP(A29,Wechsel!$A$11:$E$31,5),J28)","v":1},0,3143.8226687216811,0,1,0,{"$f":"MAX(P28-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F29","v":39},-39]
[20,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A30,Wechsel!$A$11:$E$31,1)=A30,VLOOKUP(A30,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G30>0,VLOOKUP(A30,Wechsel!$A$11:$E$31,3),H29)","v":0},{"$f":"IF(G30>0,VLOOKUP(A30,Wechsel!$A$11:$E$31,4),I29)","v":0},{"$f":"IF(G30>0,VLOOKUP(A30,Wechsel!$A$11:$E$31,5),J29)","v":1},0,3143.8226687216811,0,1,0,{"$f":"MAX(P29-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F30","v":39},-39]
[21,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A31,Wechsel!$A$11:$E$31,1)=A31,VLOOKUP(A31,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G31>0,VLOOKUP(A31,Wechsel!$A$11:$E$31,3),H30)","v":0},{"$f":"IF(G31>0,VLOOKUP(A31,Wechsel!$A$11:$E$31,4),I30)","v":0},{"$f":"IF(G31>0,VLOOKUP(A31,Wechsel!$A$11:$E$31,5),J30)","v":1},0,3143.8226687216811,0,1,0,{"$f":"MAX(P30-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F31","v":39},-39]
[22,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A32,Wechsel!$A$11:$E$31,1)=A32,VLOOKUP(A32,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G32>0,VLOOKUP(A32,Wechsel!$A$11:$E$31,3),H31)","v":0},{"$f":"IF(G32>0,VLOOKUP(A32,Wechsel!$A$11:$E$31,4),I31)","v":0},{"$f":"IF(G32>0,VLOOKUP(A32,Wechsel!$A$11:$E$31,5),J31)","v":1},0,3143.8226687216811,0,1,0,{"$f":"MAX(P31-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F32","v":39},-39]
[23,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A33,Wechsel!$A$11:$E$31,1)=A33,VLOOKUP(A33,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G33>0,VLOOKUP(A33,Wechsel!$A$11:$E$31,3),H32)","v":0},{"$f":"IF(G33>0,VLOOKUP(A33,Wechsel!$A$11:$E$31,4),I32)","v":0},{"$f":"IF(G33>0,VLOOKUP(A33,Wechsel!$A$11:$E$31,5),J32)","v":1},0,3143.8226687216811,0,1,0,{"$f":"MAX(P32-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F33","v":39},-39]
[24,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A34,Wechsel!$A$11:$E$31,1)=A34,VLOOKUP(A34,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G34>0,VLOOKUP(A34,Wechsel!$A$11:$E$31,3),H33)","v":0},{"$f":"IF(G34>0,VLOOKUP(A34,Wechsel!$A$11:$E$31,4),I33)","v":0},{"$f":"IF(G34>0,VLOOKUP(A34,Wechsel!$A$11:$E$31,5),J33)","v":1},0,3143.8226687216811,0,1,0,{"$f":"MAX(P33-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F34","v":39},-39]
[25,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A35,Wechsel!$A$11:$E$31,1)=A35,VLOOKUP(A35,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G35>0,VLOOKUP(A35,Wechsel!$A$11:$E$31,3),H34)","v":0},{"$f":"IF(G35>0,VLOOKUP(A35,Wechsel!$A$11:$E$31,4),I34)","v":0},{"$f":"IF(G35>0,VLOOKUP(A35,Wechsel!$A$11:$E$31,5),J34)","v":1},0,3143.8226687216811,0,1,0,{"$f":"MAX(P34-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F35","v":39},-39]
[26,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A36,Wechsel!$A$11:$E$31,1)=A36,VLOOKUP(A36,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G36>0,VLOOKUP(A36,Wechsel!$A$11:$E$31,3),H35)","v":0},{"$f":"IF(G36>0,VLOOKUP(A36,Wechsel!$A$11:$E$31,4),I35)","v":0},{"$f":"IF(G36>0,VLOOKUP(A36,Wechsel!$A$11:$E$31,5),J35)","v":1},0,3143.8226687216811,0,1,0,{"$f":"MAX(P35-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F36","v":39},-39]
[27,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A37,Wechsel!$A$11:$E$31,1)=A37,VLOOKUP(A37,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G37>0,VLOOKUP(A37,Wechsel!$A$11:$E$31,3),H36)","v":0},{"$f":"IF(G37>0,VLOOKUP(A37,Wechsel!$A$11:$E$31,4),I36)","v":0},{"$f":"IF(G37>0,VLOOKUP(A37,Wechsel!$A$11:$E$31,5),J36)","v":1},0,3143.8226687216811,0,1,0,{"$f":"MAX(P36-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F37","v":39},-39]
[28,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A38,Wechsel!$A$11:$E$31,1)=A38,VLOOKUP(A38,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G38>0,VLOOKUP(A38,Wechsel!$A$11:$E$31,3),H37)","v":0},{"$f":"IF(G38>0,VLOOKUP(A38,Wechsel!$A$11:$E$31,4),I37)","v":0},{"$f":"IF(G38>0,VLOOKUP(A38,Wechsel!$A$11:$E$31,5),J37)","v":1},0,3143.8226687216811,0,1,0,{"$f":"MAX(P37-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F38","v":39},-39]
[29,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A39,Wechsel!$A$11:$E$31,1)=A39,VLOOKUP(A39,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G39>0,VLOOKUP(A39,Wechsel!$A$11:$E$31,3),H38)","v":0},{"$f":"IF(G39>0,VLOOKUP(A39,Wechsel!$A$11:$E$31,4),I38)","v":0},{"$f":"IF(G39>0,VLOOKUP(A39,Wechsel!$A$11:$E$31,5),J38)","v":1},0,3143.8226687216811,0,{"$f":"1-(H39*$G$5+I39*$H$5+J39*$I$5)","v":1},0,{"$f":"MAX(P38-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F39","v":39},-39]
[30,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A40,Wechsel!$A$11:$E$31,1)=A40,VLOOKUP(A40,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G40>0,VLOOKUP(A40,Wechsel!$A$11:$E$31,3),H39)","v":0},{"$f":"IF(G40>0,VLOOKUP(A40,Wechsel!$A$11:$E$31,4),I39)","v":0},{"$f":"IF(G40>0,VLOOKUP(A40,Wechsel!$A$11:$E$31,5),J39)","v":1},0,3143.8226687216811,0,1,0,{"$f":"MAX(P39-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F40","v":39},-39]
[31,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A41,Wechsel!$A$11:$E$31,1)=A41,VLOOKUP(A41,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G41>0,VLOOKUP(A41,Wechsel!$A$11:$E$31,3),H40)","v":0},{"$f":"IF(G41>0,VLOOKUP(A41,Wechsel!$A$11:$E$31,4),I40)","v":0},{"$f":"IF(G41>0,VLOOKUP(A41,Wechsel!$A$11:$E$31,5),J40)","v":1},0,3143.8226687216811,0,1,0,{"$f":"MAX(P40-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F41","v":39},-39]
[32,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A42,Wechsel!$A$11:$E$31,1)=A42,VLOOKUP(A42,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G42>0,VLOOKUP(A42,Wechsel!$A$11:$E$31,3),H41)","v":0},{"$f":"IF(G42>0,VLOOKUP(A42,Wechsel!$A$11:$E$31,4),I41)","v":0},{"$f":"IF(G42>0,VLOOKUP(A42,Wechsel!$A$11:$E$31,5),J41)","v":1},0,3143.8226687216811,0,1,0,{"$f":"MAX(P41-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F42","v":39},-39]
[33,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A43,Wechsel!$A$11:$E$31,1)=A43,VLOOKUP(A43,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G43>0,VLOOKUP(A43,Wechsel!$A$11:$E$31,3),H42)","v":0},{"$f":"IF(G43>0,VLOOKUP(A43,Wechsel!$A$11:$E$31,4),I42)","v":0},{"$f":"IF(G43>0,VLOOKUP(A43,Wechsel!$A$11:$E$31,5),J42)","v":1},0,3143.8226687216811,0,1,0,{"$f":"MAX(P42-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F43","v":39},-39]
[34,0.01,0,{"$f":"IF(A44>$B$3,0,T43)","v":0},{"$f":"(C44+D44)*$B$1","v":0},{"$f":"IF(A44>$B$3,0,C44+E44+D44)","v":0},{"$f":"IF(VLOOKUP(A44,Wechsel!$A$11:$E$31,1)=A44,VLOOKUP(A44,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G44>0,VLOOKUP(A44,Wechsel!$A$11:$E$31,3),H43)","v":0},{"$f":"IF(G44>0,VLOOKUP(A44,Wechsel!$A$11:$E$31,4),I43)","v":0},{"$f":"IF(G44>0,VLOOKUP(A44,Wechsel!$A$11:$E$31,5),J43)","v":1},0,3143.8226687216811,{"$f":"IF(A44>$B$3,0,IF(G43>0,T43,C44+M43))","v":0},1,0,{"$f":"MAX(P43-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F44","v":39},-39]
[35,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A45,Wechsel!$A$11:$E$31,1)=A45,VLOOKUP(A45,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G45>0,VLOOKUP(A45,Wechsel!$A$11:$E$31,3),H44)","v":0},{"$f":"IF(G45>0,VLOOKUP(A45,Wechsel!$A$11:$E$31,4),I44)","v":0},{"$f":"IF(G45>0,VLOOKUP(A45,Wechsel!$A$11:$E$31,5),J44)","v":1},0,3143.8226687216811,0,1,0,{"$f":"MAX(P44-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F45","v":39},-39]
[36,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A46,Wechsel!$A$11:$E$31,1)=A46,VLOOKUP(A46,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G46>0,VLOOKUP(A46,Wechsel!$A$11:$E$31,3),H45)","v":0},{"$f":"IF(G46>0,VLOOKUP(A46,Wechsel!$A$11:$E$31,4),I45)","v":0},{"$f":"IF(G46>0,VLOOKUP(A46,Wechsel!$A$11:$E$31,5),J45)","v":1},0,3143.8226687216811,0,1,0,{"$f":"MAX(P45-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F46","v":39},-39]
[37,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A47,Wechsel!$A$11:$E$31,1)=A47,VLOOKUP(A47,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G47>0,VLOOKUP(A47,Wechsel!$A$11:$E$31,3),H46)","v":0},{"$f":"IF(G47>0,VLOOKUP(A47,Wechsel!$A$11:$E$31,4),I46)","v":0},{"$f":"IF(G47>0,VLOOKUP(A47,Wechsel!$A$11:$E$31,5),J46)","v":1},0,3143.8226687216811,0,1,0,{"$f":"MAX(P46-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F47","v":39},-39]
[38,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A48,Wechsel!$A$11:$E$31,1)=A48,VLOOKUP(A48,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G48>0,VLOOKUP(A48,Wechsel!$A$11:$E$31,3),H47)","v":0},{"$f":"IF(G48>0,VLOOKUP(A48,Wechsel!$A$11:$E$31,4),I47)","v":0},{"$f":"IF(G48>0,VLOOKUP(A48,Wechsel!$A$11:$E$31,5),J47)","v":1},0,3143.8226687216811,0,1,0,{"$f":"MAX(P47-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F48","v":39},-39]
[39,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A49,Wechsel!$A$11:$E$31,1)=A49,VLOOKUP(A49,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G49>0,VLOOKUP(A49,Wechsel!$A$11:$E$31,3),H48)","v":0},{"$f":"IF(G49>0,VLOOKUP(A49,Wechsel!$A$11:$E$31,4),I48)","v":0},{"$f":"IF(G49>0,VLOOKUP(A49,Wechsel!$A$11:$E$31,5),J48)","v":1},0,3143.8226687216811,0,1,0,{"$f":"MAX(P48-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F49","v":39},-39]
[40,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A50,Wechsel!$A$11:$E$31,1)=A50,VLOOKUP(A50,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G50>0,VLOOKUP(A50,Wechsel!$A$11:$E$31,3),H49)","v":0},{"$f":"IF(G50>0,VLOOKUP(A50,Wechsel!$A$11:$E$31,4),I49)","v":0},{"$f":"IF(G50>0,VLOOKUP(A50,Wechsel!$A$11:$E$31,5),J49)","v":1},0,3143.8226687216811,0,1,0,{"$f":"MAX(P49-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F50","v":39},-39]
[41,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A51,Wechsel!$A$11:$E$31,1)=A51,VLOOKUP(A51,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G51>0,VLOOKUP(A51,Wechsel!$A$11:$E$31,3),H50)","v":0},{"$f":"IF(G51>0,VLOOKUP(A51,Wechsel!$A$11:$E$31,4),I50)","v":0},{"$f":"IF(G51>0,VLOOKUP(A51,Wechsel!$A$11:$E$31,5),J50)","v":1},0,3143.8226687216811,0,1,0,{"$f":"MAX(P50-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F51","v":39},-39]
[42,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A52,Wechsel!$A$11:$E$31,1)=A52,VLOOKUP(A52,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G52>0,VLOOKUP(A52,Wechsel!$A$11:$E$31,3),H51)","v":0},{"$f":"IF(G52>0,VLOOKUP(A52,Wechsel!$A$11:$E$31,4),I51)","v":0},{"$f":"IF(G52>0,VLOOKUP(A52,Wechsel!$A$11:$E$31,5),J51)","v":1},0,3143.8226687216811,0,1,0,{"$f":"MAX(P51-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F52","v":39},-39]
[43,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A53,Wechsel!$A$11:$E$31,1)=A53,VLOOKUP(A53,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G53>0,VLOOKUP(A53,Wechsel!$A$11:$E$31,3),H52)","v":0},{"$f":"IF(G53>0,VLOOKUP(A53,Wechsel!$A$11:$E$31,4),I52)","v":0},{"$f":"IF(G53>0,VLOOKUP(A53,Wechsel!$A$11:$E$31,5),J52)","v":1},0,3143.8226687216811,0,1,0,{"$f":"MAX(P52-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F53","v":39},-39]
[44,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A54,Wechsel!$A$11:$E$31,1)=A54,VLOOKUP(A54,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G54>0,VLOOKUP(A54,Wechsel!$A$11:$E$31,3),H53)","v":0},{"$f":"IF(G54>0,VLOOKUP(A54,Wechsel!$A$11:$E$31,4),I53)","v":0},{"$f":"IF(G54>0,VLOOKUP(A54,Wechsel!$A$11:$E$31,5),J53)","v":1},0,3143.8226687216811,0,1,0,{"$f":"MAX(P53-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F54","v":39},-39]
[45,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A55,Wechsel!$A$11:$E$31,1)=A55,VLOOKUP(A55,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G55>0,VLOOKUP(A55,Wechsel!$A$11:$E$31,3),H54)","v":0},{"$f":"IF(G55>0,VLOOKUP(A55,Wechsel!$A$11:$E$31,4),I54)","v":0},{"$f":"IF(G55>0,VLOOKUP(A55,Wechsel!$A$11:$E$31,5),J54)","v":1},0,3143.8226687216811,0,1,0,{"$f":"MAX(P54-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F55","v":39},-39]
[46,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A56,Wechsel!$A$11:$E$31,1)=A56,VLOOKUP(A56,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G56>0,VLOOKUP(A56,Wechsel!$A$11:$E$31,3),H55)","v":0},{"$f":"IF(G56>0,VLOOKUP(A56,Wechsel!$A$11:$E$31,4),I55)","v":0},{"$f":"IF(G56>0,VLOOKUP(A56,Wechsel!$A$11:$E$31,5),J55)","v":1},0,3143.8226687216811,0,1,0,{"$f":"MAX(P55-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F56","v":39},-39]
[47,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A57,Wechsel!$A$11:$E$31,1)=A57,VLOOKUP(A57,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G57>0,VLOOKUP(A57,Wechsel!$A$11:$E$31,3),H56)","v":0},{"$f":"IF(G57>0,VLOOKUP(A57,Wechsel!$A$11:$E$31,4),I56)","v":0},{"$f":"IF(G57>0,VLOOKUP(A57,Wechsel!$A$11:$E$31,5),J56)","v":1},0,3143.8226687216811,0,1,0,{"$f":"MAX(P56-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F57","v":39},-39]
[48,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A58,Wechsel!$A$11:$E$31,1)=A58,VLOOKUP(A58,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G58>0,VLOOKUP(A58,Wechsel!$A$11:$E$31,3),H57)","v":0},{"$f":"IF(G58>0,VLOOKUP(A58,Wechsel!$A$11:$E$31,4),I57)","v":0},{"$f":"IF(G58>0,VLOOKUP(A58,Wechsel!$A$11:$E$31,5),J57)","v":1},0,3143.8226687216811,0,1,0,{"$f":"MAX(P57-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F58","v":39},-39]
[49,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A59,Wechsel!$A$11:$E$31,1)=A59,VLOOKUP(A59,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G59>0,VLOOKUP(A59,Wechsel!$A$11:$E$31,3),H58)","v":0},{"$f":"IF(G59>0,VLOOKUP(A59,Wechsel!$A$11:$E$31,4),I58)","v":0},{"$f":"IF(G59>0,VLOOKUP(A59,Wechsel!$A$11:$E$31,5),J58)","v":1},0,3143.8226687216811,0,1,0,{"$f":"MAX(P58-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F59","v":39},-39]
[50,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A60,Wechsel!$A$11:$E$31,1)=A60,VLOOKUP(A60,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G60>0,VLOOKUP(A60,Wechsel!$A$11:$E$31,3),H59)","v":0},{"$f":"IF(G60>0,VLOOKUP(A60,Wechsel!$A$11:$E$31,4),I59)","v":0},{"$f":"IF(G60>0,VLOOKUP(A60,Wechsel!$A$11:$E$31,5),J59)","v":1},0,3143.8226687216811,0,1,0,{"$f":"MAX(P59-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F60","v":39},-39]
[51,{"$f":"$G$3*H60+$H$3*I60+$I$3*J60","v":0.01},0,{"$f":"IF(A61>$B$3,0,T60)","v":0},{"$f":"(C61+D61)*$B$1","v":0},{"$f":"IF(A61>$B$3,0,C61+E61+D61)","v":0},{"$f":"IF(VLOOKUP(A61,Wechsel!$A$11:$E$31,1)=A61,VLOOKUP(A61,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G61>0,VLOOKUP(A61,Wechsel!$A$11:$E$31,3),H60)","v":0},{"$f":"IF(G61>0,VLOOKUP(A61,Wechsel!$A$11:$E$31,4),I60)","v":0},{"$f":"IF(G61>0,VLOOKUP(A61,Wechsel!$A$11:$E$31,5),J60)","v":1},{"$f":"D61*$M$1*0.7*0.7*$M$2*H61+D61*$M$1*0.85*0.7*$M$2*I61+D61*$M$1*0.7*$M$2*J61","v":0},{"$f":"IF(G60>0,K61,K61+L60)","v":3143.8226687216811},{"$f":"IF(A61>$B$3,0,IF(G60>0,T60,C61+M60))","v":0},{"$f":"1-(H61*$G$5+I61*$H$5+J61*$I$5)","v":1},{"$f":"IF(G61>0,(F61-M61)*N60,0)","v":0},{"$f":"MAX(P60-Eingabe!$E$28,0)","v":1602},{"$f":"MAX(0,K61+O61*$M$2-P61-IF(G61>0,-(L60+K61),0))","v":0},{"$f":"MAX(IF(G61>0,(H61*$G$4+I61*$H$4+J61*$I$4)*(F61-Q61),0),0)","v":0},{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F61","v":39},{"$f":"F61-Q61-R61-S61","v":-39}]
[52,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A62,Wechsel!$A$11:$E$31,1)=A62,VLOOKUP(A62,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G62>0,VLOOKUP(A62,Wechsel!$A$11:$E$31,3),H61)","v":0},{"$f":"IF(G62>0,VLOOKUP(A62,Wechsel!$A$11:$E$31,4),I61)","v":0},{"$f":"IF(G62>0,VLOOKUP(A62,Wechsel!$A$11:$E$31,5),J61)","v":1},0,3143.8226687216811,0,1,0,{"$f":"MAX(P61-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F62","v":39},-39]
[53,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A63,Wechsel!$A$11:$E$31,1)=A63,VLOOKUP(A63,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G63>0,VLOOKUP(A63,Wechsel!$A$11:$E$31,3),H62)","v":0},{"$f":"IF(G63>0,VLOOKUP(A63,Wechsel!$A$11:$E$31,4),I62)","v":0},{"$f":"IF(G63>0,VLOOKUP(A63,Wechsel!$A$11:$E$31,5),J62)","v":1},0,3143.8226687216811,0,1,0,{"$f":"MAX(P62-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F63","v":39},-39]
[54,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A64,Wechsel!$A$11:$E$31,1)=A64,VLOOKUP(A64,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G64>0,VLOOKUP(A64,Wechsel!$A$11:$E$31,3),H63)","v":0},{"$f":"IF(G64>0,VLOOKUP(A64,Wechsel!$A$11:$E$31,4),I63)","v":0},{"$f":"IF(G64>0,VLOOKUP(A64,Wechsel!$A$11:$E$31,5),J63)","v":1},0,3143.8226687216811,0,1,0,{"$f":"MAX(P63-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F64","v":39},-39]
[55,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A65,Wechsel!$A$11:$E$31,1)=A65,VLOOKUP(A65,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G65>0,VLOOKUP(A65,Wechsel!$A$11:$E$31,3),H64)","v":0},{"$f":"IF(G65>0,VLOOKUP(A65,Wechsel!$A$11:$E$31,4),I64)","v":0},{"$f":"IF(G65>0,VLOOKUP(A65,Wechsel!$A$11:$E$31,5),J64)","v":1},0,3143.8226687216811,0,1,0,{"$f":"MAX(P64-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F65","v":39},-39]
[56,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A66,Wechsel!$A$11:$E$31,1)=A66,VLOOKUP(A66,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G66>0,VLOOKUP(A66,Wechsel!$A$11:$E$31,3),H65)","v":0},{"$f":"IF(G66>0,VLOOKUP(A66,Wechsel!$A$11:$E$31,4),I65)","v":0},{"$f":"IF(G66>0,VLOOKUP(A66,Wechsel!$A$11:$E$31,5),J65)","v":1},0,3143.8226687216811,0,1,0,{"$f":"MAX(P65-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F66","v":39},-39]
[57,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A67,Wechsel!$A$11:$E$31,1)=A67,VLOOKUP(A67,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G67>0,VLOOKUP(A67,Wechsel!$A$11:$E$31,3),H66)","v":0},{"$f":"IF(G67>0,VLOOKUP(A67,Wechsel!$A$11:$E$31,4),I66)","v":0},{"$f":"IF(G67>0,VLOOKUP(A67,Wechsel!$A$11:$E$31,5),J66)","v":1},0,3143.8226687216811,0,1,0,{"$f":"MAX(P66-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F67","v":39},-39]
[58,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A68,Wechsel!$A$11:$E$31,1)=A68,VLOOKUP(A68,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G68>0,VLOOKUP(A68,Wechsel!$A$11:$E$31,3),H67)","v":0},{"$f":"IF(G68>0,VLOOKUP(A68,Wechsel!$A$11:$E$31,4),I67)","v":0},{"$f":"IF(G68>0,VLOOKUP(A68,Wechsel!$A$11:$E$31,5),J67)","v":1},0,3143.8226687216811,0,1,0,{"$f":"MAX(P67-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F68","v":39},-39]
[59,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A69,Wechsel!$A$11:$E$31,1)=A69,VLOOKUP(A69,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G69>0,VLOOKUP(A69,Wechsel!$A$11:$E$31,3),H68)","v":0},{"$f":"IF(G69>0,VLOOKUP(A69,Wechsel!$A$11:$E$31,4),I68)","v":0},{"$f":"IF(G69>0,VLOOKUP(A69,Wechsel!$A$11:$E$31,5),J68)","v":1},0,3143.8226687216811,0,1,0,{"$f":"MAX(P68-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F69","v":39},-39]
[60,0.01,0,0,0,0,{"$f":"IF(VLOOKUP(A70,Wechsel!$A$11:$E$31,1)=A70,VLOOKUP(A70,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G70>0,VLOOKUP(A70,Wechsel!$A$11:$E$31,3),H69)","v":0},{"$f":"IF(G70>0,VLOOKUP(A70,Wechsel!$A$11:$E$31,4),I69)","v":0},{"$f":"IF(G70>0,VLOOKUP(A70,Wechsel!$A$11:$E$31,5),J69)","v":1},0,3143.8226687216811,0,1,0,{"$f":"MAX(P69-Eingabe!$E$28,0)","v":1602},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F70","v":39},-39]