{"text_format":"1","workbook":"xlsx","n_sheets":12,"sheets":["Eingabe","Steuer","Wechsel","Grafik","Hilfe","Berechnung Ratierlich heute%","Berechnung EB heute%","Steuerübersicht","Berechnung Ratierlich 2%","Berechnung Ratierlich 4%","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],[17,8,17,9],[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],[43,1,44,6],[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]]}
[]
[]
[]
[{"$f":"IF(Hilfe!B1=YEAR(TODAY()),\"Fondsdepot versus Fondspolice\",\"Version ist ungültig!\")","v":"Fondsdepot versus Fondspolice"}]
[]
["Eingaben"]
[]
["Gesamt-Bruttoeinkommen p. a.",null,30000,null,"Familienstand"]
["Laufzeit in Jahren",null,{"$f":"Hilfe!B54","v":36},null,"erwartete Rendite (BVI) p. a."]
[{"$f":"IF(Hilfe!B3=1,\"monatlicher Beitrag\",IF(Hilfe!B3=2,\"jährlicher Beitrag\",\"Einmalbeitrag\"))","v":"monatlicher Beitrag"},null,250,null,"Art der Anlage"]
["        Zahlweise",null,null,null,"Dachfondskosten\n(TER abzgl. Æ Fondskosten)",null,0]
["Wechsel"]
["Art der Fondspolice"]
[]
["Optionen / Detaileingaben"]
[]
[null,null,"Aktienfonds",null,"Mischfonds",null,"Rentenfonds / VVW"]
["Depotaufteilung zu Beginn",null,1,null,0,null,{"$f":"IF(1-C18-E18<0,\"Achtung!\",1-C18-E18)","v":0}]
[]
[null,null,"Aktienfonds",null,"Mischfonds",null,"Rentenfonds / VVW"]
["Ausgabeaufschlag",null,0.05,null,0.04,null,0.03]
["Wechselgebühr",null,2.5000000000000001E-2,null,0.02,null,1.4999999999999999E-2]
[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,0]
[]
[null,null,"Freibetrag p.a.",null,"Abschmelzen p.a. um ",null,{"$f":"IF(C28/Hilfe!B9>801,\"Achtung: Freibetrag ist zu hoch!\",\"\")","v":""}]
["Sparer-Pauschbetrag/Freibetrag",null,0,null,0]
["(ledig 801€ / verh. 1602 €) "]
[null,null,"Ablaufleistung FLV"]
["Individuelle Vorgabe",null,0,null,{"$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 einer Fondspolice\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":260994.06677927921},null,"Nach Abgeltungsteuer",null,{"$f":"Hilfe!G45","v":275961.46671877586},{"$f":"G39/$C$39-1","v":5.7347663585603614E-2}]
[{"$f":"\"mit simulierten Basiszins (\"&'Berechnung Ratierlich 2%'!M1*100&\"%)\"","v":"mit simulierten Basiszins (2%)"},null,{"$f":"Hilfe!F21","v":238385.55590995229},{"$f":"C40/$C$39-1","v":-8.6624616215688843E-2},"Halbeinkünfteverfahren",null,{"$f":"Hilfe!G46","v":287480.50694063056},0.10148292062037845]
[{"$f":"\"mit simulierten Basiszins (\"&'Berechnung Ratierlich 4%'!M1*100&\"%)\"","v":"mit simulierten Basiszins (4%)"},null,{"$f":"Hilfe!F22","v":217926.91555794195},{"$f":"C41/$C$39-1","v":-0.16501199338664985},"Teilentnahmen (über  20 J.)",null,{"$f":"Hilfe!G47","v":295698.39720174472},0.13296980598342389]
[null,null,null,null,"Mit Steuerfrei Konzept",null,{"$f":"Hilfe!G48","v":324497.50000003329},0.24331370442401079]
[{"$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!B1-1&\" 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 30.12.2021 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,{"$f":"Hilfe!F106","v":8.8313922863288707E-2}]
[null,"Schlechtester Verlauf",null,{"$f":"Hilfe!D106","v":5.4273989767256503E-2}]
[null,"Mittelwert aller Verläufe",null,{"$f":"Hilfe!E106","v":7.3381331423619536E-2}]
[null,"Anzahl mögl. Verläufe",null,{"$f":"Hilfe!G106","v":314}]
[null,"Laufzeit",null,{"$f":"Hilfe!C106","v":36}]
[]
[]
[]
["1. Rebalancing"]
["An der Börse kommt es immer wieder vor, dass sich Märkte unterschiedlich entwickeln. Um von diesem Effekt zu profitieren, kann ein sogenanntes Rebalancing vereinbart werden.\nAus Märkten - die sich sehr gut entwickeln - wird ein Teil entnommen und in Märkte investiert, die Aufholpotential haben."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["2. Sicherungsbausteine"]
["Ein weiterer Sicherungsmechanismus - der in der Fondspolice genutzt werden kann - ist die Sicherung im Deckungsstock der Versicherungsgesellschaft. Dieser bietet die Garantie eines festen Wertes, kann sich also nicht negativ entwickeln. Die Alternative im Direktanlage-Depot - Geldmarkt- und Rentenfonds - mussten in Krisenzeiten teilweise zweistellige Verluste hinnehmen. Die sicher Anlage kann bei einer Einmalanlage genutzt werden, um nach und nach in den Aktienmarkt zu investieren - und nicht auf einmal. Dieses sogenannte Anlaufmanagement bewirkt, dass der Zeitpunkt des Einstiegs nicht mehr ganz so relevant ist. Genauso kann es natürlich auch für ein Ablaufmanagement genutzt werden - zur Sicherung der Gewinne!"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Fazit"]
["Die Sicherungsmechanismen wirken nicht renditemindernd wie einer festen Beitragsgarantie - ganz im Gegenteil: Die Renditechancen werden eher erhöht."]
["In der jetzigen Niedrigzinsphase ist eine Beitragsgarantie sehr teuer. Dies zeigt die schematische Darstellung:"]
[]
[null,"Übersicht - Garantie versus Sicherheit"]
[null,"Beitragssumme",null,null,{"$f":"Hilfe!E29","v":108000}]
[null,"Garantiepolice (ca. 2%)",null,null,{"$f":"ROUND(IF(Hilfe!B3=1,FV(2%/Hilfe!B4,Eingabe!C9*Hilfe!B4,-'Berechnung Ratierlich heute%'!C11/12),'Berechnung EB heute%'!C11*(1+2%)^Hilfe!B54)/100,0)*100","v":150500}]
[]
[null,{"$f":"\"Ohne Garantie (Mittelwert: ca. \"&FIXED(D77*100,2)&\"%)\"","v":"Ohne Garantie (Mittelwert: ca. 7,34%)"},null,null,{"$f":"ROUND(IF(Hilfe!B3=1,FV(D77/Hilfe!B4,Eingabe!C9*Hilfe!B4,-'Berechnung Ratierlich heute%'!C11/12),'Berechnung EB heute%'!C11*(1+D77)^Hilfe!B54)/100,0)*100","v":503200}]
[null,"Kosten Garantie (im Mittel)",null,null,{"$f":"E146-E144","v":352700}]
[]
[{"$f":"\"Gegenüber des Mittelwertes der Vergangenheit hätte der Vertrag mit Garantie ca. \"&FIXED(E147,0)&\" € weniger erwirtschaftet ohne dass die Garantie überhaupt benötigt worden wäre! Dies bedeutet: Im Mittel hätte es \"&FIXED(E147,0)&\" € gekostet, eine Beitragssumme von \"&FIXED(E143,0)&\" € Beitrag zu sichern.\"","v":"Gegenüber des Mittelwertes der Vergangenheit hätte der Vertrag mit Garantie ca. 352.700 € weniger erwirtschaftet ohne dass die Garantie überhaupt benötigt worden wäre! Dies bedeutet: Im Mittel hätte es 352.700 € gekostet, eine Beitragssumme von 108.000 € Beitrag zu sichern."}]
["Sicherungsmechanismen können das Verlustrisiko von Fonds deutlich minimieren und die Renditeerwartung erhöhen.\nSie stehen kosten- und steueroptimiert nur bei Fondspolicen zur Verfügung."]
[]
[null,null,null,null,null,{"$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":42,"n_cols":1,"rows_kept":42,"cut":false,"hidden":false,"merged":[[41,0,41,6],[3,0,3,6],[5,0,5,6],[24,0,24,6]]}
[]
[]
[]
[{"$f":"IF(Hilfe!B1=YEAR(TODAY()),\"Steuerübersicht der \nFonds-Direktanlage\",\"Version ist ungültig!\")","v":"Steuerübersicht der \nFonds-Direktanlage"}]
[]
["Bei der Fonds-Direktanlage fällt jedes Jahr die sogenannte Vorabpauschale an (der Freibetrag wird dagegen gerechnet). Diese bezieht sich auf den Basiszins."]
[]
[{"$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":"Wechsel","index":2,"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",{"$f":"C11/C6","v":0.33333333333333331}]
["Jahresabstand",null,{"$f":"ROUNDUP(C8/(C6+1),0)","v":9}]
["Laufzeit",null,{"$f":"Eingabe!C9","v":36}]
[]
["Wechsel im Jahr","Wechselanzahl","Aktienfonds","Mischfonds","Rentenfonds / Vermögens-verwaltung"]
[0,0,{"$f":"Eingabe!C18","v":1},{"$f":"Eingabe!E18","v":0},{"$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$7*B12)","v":9},1,{"$f":"IF($C$6=0,0,MAX(C11-$E$6,0))","v":0.66666666666666674},{"$f":"IF($C$6=0,0,MAX(D11-$E$6,0))","v":0},{"$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$7*B13)","v":18},2,{"$f":"IF($C$6=0,0,MAX(C12-$E$6,0))","v":0.33333333333333343},0,0.66666666666666652,{"$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$7*B14)","v":27},3,1.1102230246251565E-16,0,0.99999999999999989,"",null,null,0]
[{"$f":"IF($C$7*B15>=$C$8,A14,$C$7*B15)","v":27},4,0,0,1,"",null,null,0]
[27,5,0,0,1,"",null,null,0]
[27,6,0,0,1,"",null,null,0]
[27,7,0,0,1,"",null,null,0]
[27,8,0,0,1,"",null,null,0]
[{"$f":"IF($C$7*B20>=$C$8,A19,$C$7*B20)","v":27},9,0,0,1,"",null,null,0]
[27,10,0,0,1,"",null,null,0]
[27,11,0,0,1,"",null,null,0]
[27,12,0,0,1,"",null,null,0]
[27,13,0,0,1,"",null,null,0]
[27,14,0,0,1,"",null,null,0]
[27,15,0,0,1,"",null,null,0]
[27,16,0,0,1,"",null,null,0]
[27,17,0,0,1,"",null,null,0]
[27,18,0,0,1,"",null,null,0]
[27,19,0,0,1,"",null,null,0]
[27,20,0,0,1,"",null,null,{"$f":"SUM(I11:I30)","v":3}]
[0,21,0,0,0]

{"sheet":"Grafik","index":3,"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":260994.06677927921},{"$f":"B7","v":287480.50694063056}]
[{"$f":"'Berechnung Ratierlich 2%'!M1","v":0.02},{"$f":"Eingabe!C40","v":238385.55590995229},{"$f":"C2","v":287480.50694063056}]
[{"$f":"'Berechnung Ratierlich 4%'!M1","v":0.04},{"$f":"Eingabe!C41","v":217926.91555794195},{"$f":"C3","v":287480.50694063056}]
[null,null,287480.50694063056]
["Abgeltungsteuer",{"$f":"Eingabe!G39","v":275961.46671877586},287480.50694063056]
["Halbeinkünfteverfahren",{"$f":"Eingabe!G40","v":287480.50694063056},287480.50694063056]
[{"$f":"Eingabe!E41","v":"Teilentnahmen (über  20 J.)"},{"$f":"Eingabe!G41","v":295698.39720174472},287480.50694063056]
["Steuerfrei Konzept",{"$f":"Eingabe!G42","v":324497.50000003329},287480.50694063056]
[" "]
["Minimale Achsenbeschriftung",{"$f":"ROUND((MIN(B2:B9)-MIN(B2:B9)/10)/100,0)*100","v":196100}]

{"sheet":"Hilfe","index":4,"n_rows":106,"n_cols":52,"rows_kept":106,"cut":false,"hidden":true,"merged":[[59,10,59,14],[54,8,54,9],[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],[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],[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],[27,4,27,5],[42,2,42,3],[43,1,43,2],[44,1,44,2],[44,3,44,4],[43,3,43,4],[45,3,45,4],[46,3,46,4],[45,6,45,7],[46,1,46,2],[46,6,46,7],[58,10,58,14],[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]]}
["Jahr",2022,null,"Rendite",null,null,null,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,null,null,null,"Laufzeit","Ablaufleistung ratierlich (Allcase)",null,null,null,null,null,null,"Ablaufleistung EB (Allcase)",null,null,null,null,null,null,"Rendite ratierlich (Allcase)",null,null,null,null,null,null,"Rendite EB (Allcase)",null,null,null,null,null,null,"Ablaufleistung (Favorites)",null,null,null,null,null,null,null,"Rendite EB (Favorites)"]
["Zahlweise",1,null,0.04,{"$f":"(E2+2)/100","v":0.06},null,null,null,null,0.03,0.04,0.05,0.06,7.0000000000000007E-2,0.08,0.09,0.03,0.04,0.05,0.06,7.0000000000000007E-2,0.08,0.09,0.03,0.04,0.05,0.06,7.0000000000000007E-2,0.08,0.09,0.03,0.04,0.05,0.06,7.0000000000000007E-2,0.08,0.09,"Jahre",0.03,0.04,0.05,0.06,7.0000000000000007E-2,0.08,0.09,0.03,0.04,0.05,0.06,7.0000000000000007E-2,0.08,0.09]
["monatlich",{"$f":"IF(B3=1,12,IF(B3=2,1,0))","v":12},null,0.05,null,null,null,null,12,15032,15974,16985,18068,19229,20471,21805,142576,160168,179714,201430,225678,252523,282234,{"$f":"RATE($I4*12,-100,0,J4)*12","v":7.1594594503447736E-3},{"$f":"RATE($I4*12,-100,0,K4)*12","v":1.7127289202874943E-2},2.7007649663699767E-2,3.6783686528637942E-2,4.6465274202452153E-2,5.6035265398044556E-2,6.5534470871242201E-2,{"$f":"(Q4/100000)^(1/$I4)-1","v":2.9999946610272277E-2},{"$f":"(R4/100000)^(1/$I4)-1","v":4.0035059037884846E-2},{"$f":"(S4/100000)^(1/$I4)-1","v":5.0062524317766588E-2},{"$f":"(T4/100000)^(1/$I4)-1","v":6.0092298484451412E-2},{"$f":"(U4/100000)^(1/$I4)-1","v":7.0181490678271174E-2},{"$f":"(V4/100000)^(1/$I4)-1","v":8.0251998259911472E-2},{"$f":"(W4/100000)^(1/$I4)-1","v":9.031196386744389E-2},12,15087,16038,17059,18153,19325,20583,21932,{"$f":"RATE($AL4*12,-100,0,AM4)*12","v":7.7637184544456072E-3},{"$f":"RATE($AL4*12,-100,0,AN4)*12","v":1.7776556979769799E-2},2.7700857271487047E-2,3.7519076466481435E-2,4.7232480419711516E-2,5.6862222925534091E-2,6.6400891811880428E-2]
["jährlich",null,null,0.06,null,null,null,null,13,16647,17786,19014,20341,21771,23312,24976,147774,167624,189892,214978,243133,274602,309809,{"$f":"RATE($I5*12,-100,0,J5)*12","v":9.9543798954978696E-3},{"$f":"RATE($I5*12,-100,0,K5)*12","v":1.9891681170950457E-2},{"$f":"RATE($I5*12,-100,0,L5)*12","v":2.9720556697901503E-2},{"$f":"RATE($I5*12,-100,0,M5)*12","v":3.9465089208398765E-2},{"$f":"RATE($I5*12,-100,0,N5)*12","v":4.9100180590157971E-2},{"$f":"RATE($I5*12,-100,0,O5)*12","v":5.86293668771228E-2},{"$f":"RATE($I5*12,-100,0,P5)*12","v":6.8074557506171557E-2},{"$f":"(Q5/100000)^(1/$I5)-1","v":3.049526891608334E-2},{"$f":"(R5/100000)^(1/$I5)-1","v":4.053485099688281E-2},{"$f":"(S5/100000)^(1/$I5)-1","v":5.0566601109692355E-2},{"$f":"(T5/100000)^(1/$I5)-1","v":6.0641877961078894E-2},{"$f":"(U5/100000)^(1/$I5)-1","v":7.0730812748199146E-2},{"$f":"(V5/100000)^(1/$I5)-1","v":8.0802742825327512E-2},{"$f":"(W5/100000)^(1/$I5)-1","v":9.0878704622485484E-2},13,16546,17684,18913,20239,21671,23217,24887,{"$f":"RATE($AL5*12,-100,0,AM5)*12","v":9.0304536570715317E-3},{"$f":"RATE($AL5*12,-100,0,AN5)*12","v":1.9035954971016913E-2},{"$f":"RATE($AL5*12,-100,0,AO5)*12","v":2.8943391907229395E-2},{"$f":"RATE($AL5*12,-100,0,AP5)*12","v":3.8745185693391616E-2},{"$f":"RATE($AL5*12,-100,0,AQ5)*12","v":4.8452700988040866E-2},{"$f":"RATE($AL5*12,-100,0,AR5)*12","v":5.8064970935710579E-2},{"$f":"RATE($AL5*12,-100,0,AS5)*12","v":6.7589351830534022E-2}]
["Einmalbeitrag",null,null,7.0000000000000007E-2,null,null,null,null,14,18192,19544,21008,22600,24330,26208,28250,153163,175428,200649,229439,261942,298615,340195,{"$f":"RATE($I6*12,-100,0,J6)*12","v":1.1295700000122498E-2},{"$f":"RATE($I6*12,-100,0,K6)*12","v":2.1233162410868152E-2},{"$f":"RATE($I6*12,-100,0,L6)*12","v":3.1037455362536714E-2},{"$f":"RATE($I6*12,-100,0,M6)*12","v":4.0752735318654185E-2},{"$f":"RATE($I6*12,-100,0,N6)*12","v":5.0373289846343858E-2},{"$f":"RATE($I6*12,-100,0,O6)*12","v":5.9891271374575096E-2},{"$f":"RATE($I6*12,-100,0,P6)*12","v":6.9324322862948318E-2},3.0920738095332023E-2,4.0963823013628664E-2,5.0999822860149147E-2,6.1113758797786799E-2,7.1203037904002064E-2,8.1275952055909206E-2,9.1391497703503743E-2,14,18038,19383,20846,22435,24163,26042,28085,1.0102801225747492E-2,2.0097305093405311E-2,2.9996366807882462E-2,3.9786795557010118E-2,4.9482657371871783E-2,5.9084660532674568E-2,6.8593769557392853E-2]
[null,null,null,0.08,null,null,null,null,15,19919,21511,23257,25163,27246,29530,32026,158749,183598,212124,244876,282208,324880,373565,{"$f":"RATE($I7*12,-100,0,J7)*12","v":1.3365651552384498E-2},{"$f":"RATE($I7*12,-100,0,K7)*12","v":2.3237494360471456E-2},{"$f":"RATE($I7*12,-100,0,L7)*12","v":3.3035619379973583E-2},{"$f":"RATE($I7*12,-100,0,M7)*12","v":4.2714933688491802E-2},{"$f":"RATE($I7*12,-100,0,N7)*12","v":5.2289223566464843E-2},{"$f":"RATE($I7*12,-100,0,O7)*12","v":6.1790929139733879E-2},{"$f":"RATE($I7*12,-100,0,P7)*12","v":7.1189287022818321E-2},3.128982575687278E-2,4.1336752331520454E-2,5.1411332912810748E-2,6.1523830345701969E-2,7.161295367860343E-2,8.1720013984483808E-2,9.1836843588186001E-2,15,19563,21137,22860,24746,26810,29071,31546,1.1017125340568208E-2,2.1005303521870387E-2,3.0892317230831516E-2,4.0678329291095758E-2,5.0362692321043331E-2,5.9956130748503131E-2,6.945318387980709E-2]
["Familienstand",null,null,0.09,null,null,null,null,16,21648,23509,25554,27808,30291,33027,36044,164540,192149,224257,261354,304071,353473,410212,1.4795115230402091E-2,2.4654943350360413E-2,3.4394692344762723E-2,4.4044782644729913E-2,5.3599977334078508E-2,6.3063619574961913E-2,7.24433504060987E-2,3.1613384797142263E-2,4.1663347298103615E-2,5.1772049762945693E-2,6.1883376175716043E-2,7.1978160795447277E-2,8.2112130127477645E-2,9.2227287692974613E-2,16,21123,22949,24960,27178,29622,32318,35291,1.1813013639583913E-2,2.1797029741939124E-2,3.1670980507124816E-2,4.1449597604168394E-2,5.1124217545783737E-2,6.070652811290058E-2,7.0194405014170999E-2]
["nicht verheiratet",1,null,null,null,null,null,null,17,23439,25588,27972,30619,33553,36809,40421,170544,201109,237086,278943,327766,384586,450457,1.6061891240270167E-2,2.5867626028664423E-2,3.5581538189374422E-2,4.5210291053655607E-2,5.4737108425242167E-2,6.4174022404321282E-2,7.3518283034977927E-2,3.1899585333293068E-2,4.1954877903318533E-2,5.2090959552628435E-2,6.2201210957485653E-2,7.2327116350705101E-2,8.2458812921992086E-2,9.2572327257414821E-2,17,22718,24819,27150,29737,32610,35800,39344,1.2507968282614343E-2,2.2484761088191241E-2,3.2355102605424554E-2,4.2121915193550158E-2,5.1791590538080537E-2,6.1362688440225951E-2,7.0841501805852969E-2]
["verheiratet",null,null,"Art der Fondspolice",null,null,null,null,18,25285,27757,30522,33605,37046,40895,45194,176769,210584,250650,297718,353311,418440,494655,1.7153244637768877E-2,2.6937012210771064E-2,3.6641814619499904E-2,4.6235510476642774E-2,5.5728444426671242E-2,6.5140888307782835E-2,7.4458732020193846E-2,3.2154674127942373E-2,4.2240814193179155E-2,5.2374771608865611E-2,6.2484260422436044E-2,7.2637992564375864E-2,8.2767414637533898E-2,9.2879691512783635E-2,18,24350,26750,29432,32430,35783,39533,43729,1.3125295290731937E-2,2.3091962589629068E-2,3.2954340544785216E-2,4.2714047007672201E-2,5.2375520672829731E-2,6.1938560915637597E-2,7.1408107869905563E-2]
[null,null,null,"Fondspolice für die mittelfristige Anlage",null,2,null,null,19,27195,30024,33200,36772,40794,45314,50407,183221,220508,264993,317891,380850,455278,543193,1.8129068006142609E-2,2.7900126230496407E-2,3.7562322602535045E-2,4.7131575400090844E-2,5.6616573810231122E-2,6.5998498341032427E-2,7.5301766200309719E-2,3.238290034389002E-2,4.2497364689211725E-2,5.2629397852201221E-2,6.2761214524936326E-2,7.2916682046447967E-2,8.3044098550954404E-2,9.3155132380122518E-2,19,26017,28743,31811,35264,39154,43536,48476,1.3666126265502137E-2,2.3628505084496591E-2,3.348676957713935E-2,4.323928920045917E-2,5.2894025842804254E-2,6.2449573873115116E-2,7.1913027743201116E-2]
["Anlageart",null,null,"Fondspolice für die Altersversorgung",null,null,null,null,20,28979,32170,35781,39867,44498,49748,55729,189911,230901,280159,339463,410538,495362,596498,1.8380765051381875E-2,2.8135307357393929E-2,3.7791291685125405E-2,4.7345601054005107E-2,5.6811625575057929E-2,6.6189614059944502E-2,7.5521211958888085E-2,3.2589027966054784E-2,4.2728612339879568E-2,5.2859036434815598E-2,6.3015561587520974E-2,7.3167885897201357E-2,8.3293492801380209E-2,9.3403474452248281E-2,20,27723,30802,34291,38247,42735,47828,53611,1.4154831170436959E-2,2.4111981388137214E-2,3.3962525289118771E-2,4.3709622765670378E-2,5.3356599853027209E-2,6.2904927404295624E-2,7.2359588599885866E-2]
["individuell",1,null,"Basiszins",0,null,null,null,21,31005,34614,38727,43415,48763,54892,61902,196846,241786,296195,362500,442543,538979,655037,1.919203559488562E-2,2.8923378554151565E-2,3.8558284325708833E-2,4.8094355267045891E-2,5.7537165928999212E-2,6.6925058901480566E-2,7.623418796826853E-2,3.2775741268577852E-2,4.2938323523717736E-2,5.3067190514856533E-2,6.3245895362836757E-2,7.3395535325043726E-2,8.3519556899683822E-2,9.3628454885112289E-2,21,29467,32927,36876,41385,46538,52430,59169,1.4592641963865947E-2,2.4543968393170811E-2,3.4389421143701193E-2,4.4129403729203119E-2,5.3769760796248817E-2,6.3313228492959991E-2,7.2761345438615774E-2]
["gemanagt",{"$f":"B13-1","v":0},null,null,null,null,null,null,22,33098,37164,41825,47180,53350,60461,68635,204086,253185,313268,387104,477046,586439,719325,1.9922016322235107E-2,2.963677808907432E-2,3.9245259437556967E-2,4.8764371742795048E-2,5.8215109949190186E-2,6.7593644699205285E-2,7.6872733518293768E-2,3.2957418017493856E-2,4.3129168775542182E-2,5.3274664863280474E-2,6.3455787371756056E-2,7.3602831239829802E-2,8.3725319815608934E-2,9.383330690713354E-2,22,31250,35121,39571,44689,50579,57365,65184,1.4987472754605959E-2,2.4934273309010123E-2,3.4775652027416108E-2,4.4511400571441664E-2,5.4144236112494873E-2,6.3682016031955335E-2,7.3123554158130696E-2]
[null,null,null,null,null,null,null,null,23,35259,39819,45086,51181,58266,66472,75975,211647,265124,331369,413380,514243,638083,789926,2.0579391408921774E-2,3.0274458982912519E-2,3.9869158052447368E-2,4.9375391160181317E-2,5.8827433575277227E-2,6.8184577875917612E-2,7.7444091495390902E-2,3.3134938076564868E-2,4.330389313894889E-2,5.3470201214516511E-2,6.3647693443628528E-2,7.3792496183443745E-2,8.3913585717386052E-2,9.4020590805580229E-2,23,33074,37387,42380,48165,54872,62656,71693,1.5348122123540697E-2,2.5290212509543431E-2,3.5125443779672222E-2,4.4856052075385303E-2,5.4483891306749958E-2,6.4015356220784983E-2,7.3451033771840424E-2]
["Kosten Helvetia Management",8.3999999999999995E-3,"Mehrkosten Direktanlage bei Management: ",null,null,null,{"$f":"(Eingabe!G11-Hilfe!B16)*B14","v":0},null,24,37495,42591,48520,55452,63542,72978,83995,219490,277627,350518,441442,554342,694277,867461,2.1184159161237465E-2,3.0860965673739173E-2,4.0440229538194455E-2,4.9958976257191604E-2,5.9390899414494186E-2,6.8726303065232641E-2,7.7972075577693492E-2,3.3298060225904313E-2,4.3464241577290785E-2,5.3649738102537814E-2,6.3823881481976041E-2,7.396651556165712E-2,8.4086324069424956E-2,9.4192536875139954E-2,24,34939,39727,45309,51823,59433,68329,78737,1.5676693372971891E-2,2.561539325620537E-2,3.5445550963313921E-2,4.5169896512412551E-2,5.4793576824157822E-2,6.4318289222308325E-2,7.374873971869142E-2]
[null,null,null,null,null,null,null,null,25,39805,45482,52141,59988,69197,80016,92732,227625,290722,370775,471412,597572,755423,952609,2.1735609133793302E-2,3.1397127860127293E-2,4.0971121560887988E-2,5.0489379146017171E-2,5.9903893928460385E-2,6.922142704814517E-2,7.8443632773906924E-2,3.3448402707817237E-2,4.3612124243574524E-2,5.3815101222957296E-2,6.398627394767864E-2,7.4126941004429847E-2,8.4245449539735118E-2,9.4350869240891644E-2,25,36846,42143,48362,55673,64277,74412,86360,1.5977412420393279E-2,2.5912877084401056E-2,3.5737900512524901E-2,4.5457373676931756E-2,5.5075207721218808E-2,6.4595025965967556E-2,7.4020427475136819E-2]
["Wechsel",4,"Ausgabe",null,null,null,null,null,26,41908,48159,55569,64334,74700,86968,101500,236063,304475,392206,503419,644176,821959,1046120,2.1764477218006995E-2,3.1412484342524791E-2,4.1004769902127904E-2,5.0507256066798151E-2,5.9911041140087065E-2,6.9218103612391599E-2,7.843339020673179E-2,3.3587450874785318E-2,4.3753969036689488E-2,5.3968109802111197E-2,6.4136383888909743E-2,7.427522282699961E-2,8.4392597943266479E-2,9.4497246380788491E-2,26,38797,44637,51545,59725,69424,80935,94609,1.6255612103658501E-2,2.618528619111346E-2,3.6006865205520003E-2,4.5721510685363051E-2,5.5334533009073268E-2,6.4848987163274835E-2,7.4268861717005433E-2]
[0,null,null,"Ratierlich","EB","Ausgabe",null,null,27,44352,51283,59558,69405,81131,95111,111866,244815,318999,414878,537603,694417,894358,1148814,2.224079345185077E-2,3.1887599828308223E-2,4.1477026700931875E-2,5.0964101031205064E-2,6.0349036080167041E-2,6.963790539326524E-2,7.8871633845667949E-2,3.371640438600898E-2,4.3899918704491947E-2,5.4110018432107054E-2,6.4275675891111383E-2,7.4412676820870827E-2,8.4528983519876144E-2,9.4632927936801892E-2,27,40791,47213,54863,63989,74891,87930,103536,1.6510286812825549E-2,2.6437706578188315E-2,3.6254464281470028E-2,4.5964388686763724E-2,5.5572443634397464E-2,6.5082885722906089E-2,7.449711538146303E-2]
[1,null,{"$f":"\"Basiszins \"&'Berechnung Ratierlich heute%'!M1*100&\" %\"","v":"Basiszins 0 %"},{"$f":"'Berechnung Ratierlich heute%'!Q6","v":260994.06677927921},{"$f":"'Berechnung EB heute%'!Q6","v":0},{"$f":"IF($B$3=3,E20,D20)","v":260994.06677927921},null,null,28,46878,54554,63762,74789,88017,103927,123145,253893,334219,438863,574109,748580,973138,1261592,2.2681999703711667E-2,3.2340985759913926E-2,4.1917221138638563E-2,5.1383299309703839E-2,6.074872040370656E-2,7.003085639653045E-2,7.9259451886355262E-2,3.3836382521106101E-2,4.4035816371014613E-2,5.424201496913672E-2,6.4405086489889962E-2,7.4540511477322546E-2,8.4655802697031879E-2,9.4759022376458502E-2,28,42831,49872,58322,68477,80700,95429,113197,1.674743941132284E-2,2.6670053714671599E-2,3.6483386043534578E-2,4.6189197639991297E-2,5.5792905976144183E-2,6.5297654913374747E-2,7.4707580339980303E-2]
[2,null,{"$f":"\"Basiszins \"&'Berechnung Ratierlich 2%'!M1*100&\" %\"","v":"Basiszins 2 %"},{"$f":"'Berechnung Ratierlich 2%'!Q6","v":238385.55590995229},{"$f":"'Berechnung EB 2%'!Q6","v":-16.660512567059694},{"$f":"IF($B$3=3,E21,D21)","v":238385.55590995229},null,null,29,49489,57966,68184,80502,95393,113497,135460,263308,350166,464236,613098,806971,1058860,1385446,2.3092094640203061E-2,3.2760142083078612E-2,4.2321070247032647E-2,5.1766858109433003E-2,6.1116307322824338E-2,7.0410939098286163E-2,7.9620443863460996E-2,3.3948150020311596E-2,4.4162442743526098E-2,5.43650308369521E-2,6.4525829175225535E-2,7.4659699986945549E-2,8.4773981674652221E-2,9.4876561478757671E-2,29,44917,52618,61928,73200,86870,103471,123652,1.6967285547115744E-2,2.6886136056250509E-2,3.6695631161288295E-2,4.6397226124759168E-2,5.5996176584825572E-2,6.5496852687936105E-2,7.490201803620071E-2]
[3,null,{"$f":"\"Basiszins \"&'Berechnung Ratierlich 4%'!M1*100&\" %\"","v":"Basiszins 4 %"},{"$f":"'Berechnung Ratierlich 4%'!Q6","v":217926.91555794195},{"$f":"'Berechnung EB 4%'!Q6","v":-33.57081207236687},217926.91555794195,null,null,30,52208,61534,72835,86571,103325,123843,148882,273075,366876,491079,654737,869919,1152137,1521463,2.3497346357514232E-2,3.3157070651459668E-2,4.2692512729841287E-2,5.2123233636539423E-2,6.147104740960406E-2,7.0760230957577469E-2,7.9949088384944203E-2,3.4052839237898258E-2,4.4280840585143144E-2,5.4480077059017473E-2,6.4638652409951147E-2,7.4771051909427122E-2,8.4884416117227968E-2,9.4986369776397961E-2,30,47050,55454,65687,78170,93425,112093,134966,1.7171586929573879E-2,2.7087740564583518E-2,3.689270440977116E-2,4.659001853436058E-2,5.6185010363589485E-2,6.568097412466288E-2,7.5082015704410018E-2]
[4,null,null,null,null,null,null,null,31,55019,65246,77728,93024,111842,135019,163546,283205,384385,519475,699206,937780,1253634,1670837,2.387458263572563E-2,3.3517011248789946E-2,4.3035945354842543E-2,5.2458327482447019E-2,6.1806973981068256E-2,7.1078963465647405E-2,8.0259596506615891E-2,3.4150867348099911E-2,4.4391751811692082E-2,5.458777040733942E-2,6.4744308586268673E-2,7.4875330982304922E-2,8.498782111169545E-2,9.5089176550789523E-2,31,49231,58381,69605,83401,100388,121338,147210,1.7361848793142884E-2,2.7274349755379332E-2,3.7075753291052338E-2,4.6769823495706395E-2,5.636031543168319E-2,6.5852076432253701E-2,7.5249189405494105E-2]
[5,null,"Ablaufleistung FLV",null,null,null,null,null,32,57517,68613,82261,99094,120010,145933,178067,293712,402731,549516,746699,1010938,1364076,1834880,2.3832682193253484E-2,3.3460659723137651E-2,4.2971687906278755E-2,5.2379107625664001E-2,6.1735539037665585E-2,7.1001655355459173E-2,8.0171810625313131E-2,3.4242911077637883E-2,4.4495854479950303E-2,5.4688925154339874E-2,6.4843536358253795E-2,7.4973210500129284E-2,8.5084863392220322E-2,9.5185637145788649E-2,32,51461,61404,73690,88905,107785,131252,160460,1.7539365812670751E-2,2.7449396247144639E-2,3.7247097056180192E-2,4.6936893907477843E-2,5.6523716910737376E-2,6.6011788799989146E-2,7.5404668724237428E-2]
[6,null,"Ratierlich Allcase",null,{"$f":"IF(Eingabe!C31>0,Eingabe!C31,FV(C31/B4,Eingabe!C9*B4,-Eingabe!C10))","v":324497.50000003329},null,null,null,33,60498,72613,87630,106322,129708,158866,195298,304674,421955,581297,797419,1089807,1484250,2015032,2.4173647864959263E-2,3.3781295431771066E-2,4.3278040592596718E-2,5.2686918766463413E-2,6.2036856264005194E-2,7.1282054646852333E-2,8.0435646646717068E-2,3.4336090687624665E-2,4.459383579018561E-2,5.4784108965056477E-2,6.4936802315618714E-2,7.5065279800179852E-2,8.5176084023342202E-2,9.5276312690622422E-2,33,53742,64525,77949,94698,115643,141881,174798,1.7706290724213307E-2,2.7612957419051926E-2,3.7407715446220201E-2,4.709339629825781E-2,5.6676318699110412E-2,6.6160379331881652E-2,7.5549414398838333E-2]
[7,null,"Ratierlich Favorites",null,{"$f":"IF(Eingabe!C31>0,Eingabe!C31,FV(G31/B4,Eingabe!C9*B4,-Eingabe!C10))","v":284907.50000000966},null,null,null,34,63575,76788,93277,114014,140081,172840,214155,316139,442098,614917,851588,1174831,1615016,2212876,2.4489317438179919E-2,3.4083515849234344E-2,4.3563033948085278E-2,5.2980451267071363E-2,6.2311208119693755E-2,7.1541482386187072E-2,8.0694469001469732E-2,3.4432832259402524E-2,4.4686156393640486E-2,5.487375005134365E-2,6.502472972249751E-2,7.5151993825263164E-2,8.5262039958699853E-2,9.5361724346992416E-2,34,56075,67748,82388,100795,123991,153279,190315,1.7863373184463904E-2,2.7766727897493262E-2,3.7557717009353182E-2,4.7240183741059968E-2,5.6819212273972838E-2,6.6299620360613667E-2,7.5684822154657813E-2]
[8,null,"EB",null,{"$f":"IF(Eingabe!C31>0,Eingabe!C31,Eingabe!C10*(1+E31)^Eingabe!C9)","v":2428.0525000000011},null,null,null,35,66754,81137,99218,122185,151192,187966,234801,328036,463204,650484,909438,1266491,1757305,2430149,2.4784481681459549E-2,3.4363673531419274E-2,4.3829491486255527E-2,5.3255069392972129E-2,6.2566331601714056E-2,7.1788145354760094E-2,8.0949051792208779E-2,3.4524105175673503E-2,4.4773300981957975E-2,5.4958393812324369E-2,6.5107682106438691E-2,7.5233823242588649E-2,8.5343129191725264E-2,9.5442311345617981E-2,35,58460,71076,87016,107211,132859,165500,207108,1.8010395354081391E-2,2.7911310883514451E-2,3.769884856897994E-2,4.7377695340177758E-2,5.6953072221769055E-2,6.6429900821986798E-2,7.5811728612452001E-2]
[9,null,"Ablaufleistung",null,{"$f":"IF(B3=3,E27,IF(F11=1,E26,E25))","v":324497.50000003329},null,null,null,36,69534,85034,104692,129799,161785,202602,255106,340382,485320,688111,971221,1365306,1912134,2668759,2.4709583376503606E-2,3.4279227061965414E-2,4.3749652932133745E-2,5.3161169867138841E-2,6.2469452200331642E-2,7.1678622380594997E-2,8.084628070237436E-2,3.4610423682141622E-2,4.485575369170447E-2,5.5038460337199391E-2,6.518612758664033E-2,7.5311193495617879E-2,8.5419778988789163E-2,9.5518470937740352E-2,36,60899,74511,91840,113963,142280,178604,225280,1.8148972380342576E-2,2.8046576140688971E-2,3.7831327944249205E-2,4.7506871483035736E-2,5.7078873977048528E-2,6.6552150675818489E-2,7.5930524640265964E-2]
[10,null,"Beitragssumme",null,{"$f":"IF(B3=3,Eingabe!C10,Hilfe!B4*Eingabe!C10*Eingabe!C9)","v":108000},null,null,null,37,72920,89739,111283,138952,174458,220232,279453,353195,508494,727916,1037204,1471833,2080608,2930801,2.4991433966907041E-2,3.4543287038833248E-2,4.4019490197239788E-2,5.3416939051921013E-2,6.2708991659964949E-2,7.1923807315523669E-2,8.1077185954270034E-2,3.4692268585260644E-2,4.4933869679895544E-2,5.5114262533188629E-2,6.5260414409493706E-2,7.538442995475414E-2,8.549234194908939E-2,9.5590554086963264E-2,37,63393,78059,96869,121069,152288,192654,244945,1.827963135575298E-2,2.8174892974269533E-2,3.7956223371019331E-2,4.7628561106045735E-2,5.7197159889830262E-2,6.666688906765797E-2,7.6042045557945998E-2]
[11,null,"Rendite FLV",null,null,null,null,null,38,76046,94188,117644,147950,187138,238209,304690,366491,532776,770026,1107673,1586675,2263929,3218576,2.5032788951587261E-2,3.4580521590487134E-2,4.4068473865363049E-2,5.3460823797802627E-2,6.2747402993467413E-2,7.198146285489268E-2,8.1134190054237304E-2,3.476986237605928E-2,4.5007954167151087E-2,5.5186167044198209E-2,6.5330878035574358E-2,7.5453875485151922E-2,8.5561129643888956E-2,9.5658878527851376E-2,38,65943,81722,102111,128547,162919,207720,266226,1.8402850669101928E-2,2.8295819856890496E-2,3.8073848136050907E-2,4.7743191103458926E-2,5.730841372539227E-2,6.677506986870585E-2,7.6146952272205373E-2]
[12,null,{"$f":"VLOOKUP(E3,C33:D39,2,FALSE)","v":5.3161169867138841E-2},null,{"$f":"VLOOKUP(E3,E33:F39,2,FALSE)","v":6.518612758664033E-2},null,{"$f":"VLOOKUP(E3,G33:H39,2,FALSE)","v":4.7506871483035736E-2},null,39,79280,98828,124350,157520,200767,257672,332427,380289,558219,814574,1182931,1710481,2463406,3534611,2.5085714375050368E-2,3.4628312904185894E-2,4.4130751614705838E-2,5.3518725244250845E-2,6.2805160547250188E-2,7.205220622983502E-2,8.1223043406537798E-2,3.4843585158507828E-2,4.5078314732258207E-2,5.5254452884968774E-2,6.5397761172716784E-2,7.5519816716933086E-2,8.5626435688745284E-2,9.5723730172246668E-2,39,68551,85504,107576,136416,174213,223874,289256,1.8519736815542916E-2,2.8410101459854703E-2,3.8185177428715966E-2,4.7851195653387003E-2,5.7413485088055549E-2,6.6876963916990106E-2,7.6245809894064445E-2]
[13,null,"Rendite Ratierlich",null,"Rendite EB",null,"Rendite Favorites",null,40,82630,103711,131422,167710,215524,278797,362772,394608,584879,861701,1263305,1843950,2680462,3881682,2.5150593998415086E-2,3.4702265004119014E-2,4.4204763031392709E-2,5.359085375766294E-2,6.2897237863419886E-2,7.2140272262531058E-2,8.1324774953716941E-2,3.4913726316683213E-2,4.5145249041530278E-2,5.5319383109423637E-2,6.5461362832768044E-2,7.558250245067466E-2,8.5688509296803383E-2,9.5785372618481857E-2,40,71218,89409,113274,144698,186211,241195,314179,1.8630558107336943E-2,2.8518321348615042E-2,3.8290868089994108E-2,4.7953525883984272E-2,5.7512779587964191E-2,6.697314050877308E-2,7.6339126570184254E-2]
[14,null,0.03,{"$f":"VLOOKUP(Eingabe!$C$9,$I$4:$AK$52,16,FALSE)","v":2.4709583376503606E-2},0.03,{"$f":"VLOOKUP(Eingabe!$C$9,$I$4:$AK$52,23,FALSE)","v":3.4610423682141622E-2},0.03,{"$f":"VLOOKUP($B$54,$AL$4:$AZ$52,9,FALSE)","v":1.8148972380342576E-2},41,86744,109692,140027,180073,233377,304381,399556,409467,612814,911557,1349143,1987836,2916647,4262836,2.5537295392319387E-2,3.510546620379959E-2,4.4601737170803138E-2,5.3983639177503359E-2,6.330323210097219E-2,7.2542805466720206E-2,8.173746614941084E-2,3.4980502615512554E-2,4.5208994797746538E-2,5.5381219681719829E-2,6.5521923387823255E-2,7.5642165420490182E-2,8.5747592075867907E-2,9.5844032386189326E-2,41,73945,93440,119212,153414,198956,259768,341150,1.8735571069615896E-2,2.86204971309812E-2,3.8390356098978548E-2,4.8050430640348626E-2,5.7606576935922797E-2,6.7064135572727043E-2,7.6427269402322667E-2]
[15,null,0.04,{"$f":"VLOOKUP(Eingabe!$C$9,$I$4:$AK$52,17,FALSE)","v":3.4279227061965414E-2},0.04,{"$f":"VLOOKUP(Eingabe!$C$9,$I$4:$AK$52,24,FALSE)","v":4.485575369170447E-2},0.04,{"$f":"VLOOKUP($B$54,$AL$4:$AZ$52,10,FALSE)","v":2.8046576140688971E-2},42,91007,115952,149122,193262,252613,332357,439950,424887,642084,964300,1440815,2142953,3173646,4681421,2.5899450115653557E-2,3.5482870633676E-2,4.4974032907695756E-2,5.4351776700254414E-2,6.3684040467207173E-2,7.2935724401834212E-2,8.2124966728955029E-2,3.5044189112605872E-2,4.5269738427892392E-2,5.5440178836937859E-2,6.5579630614747808E-2,7.5699030698159753E-2,8.5803888027716768E-2,9.589992597071606E-2,42,76734,97603,125403,162586,212495,279682,370336,1.8835571526532147E-2,2.8717899312472116E-2,3.8485027755759064E-2,4.814214467046566E-2,5.7695380937047777E-2,6.7150151715694842E-2,7.6510519175606029E-2]
[16,null,0.05,{"$f":"VLOOKUP(Eingabe!$C$9,$I$4:$AK$52,18,FALSE)","v":4.3749652932133745E-2},0.05,{"$f":"VLOOKUP(Eingabe!$C$9,$I$4:$AK$52,25,FALSE)","v":5.5038460337199391E-2},0.05,{"$f":"VLOOKUP($B$54,$AL$4:$AZ$52,11,FALSE)","v":3.7831327944249205E-2},43,95424,122505,158734,207385,273340,362800,484314,440889,672755,1020096,1538719,2310178,3453293,5141112,2.6239040481511655E-2,3.5837049996056802E-2,4.5323569653853688E-2,5.4706176313303906E-2,6.4041943828188147E-2,7.330534512414659E-2,8.2489811392018692E-2,3.5104988220812317E-2,4.5327767349521375E-2,5.5496429380623935E-2,6.5634705682998451E-2,7.5753294380931813E-2,8.5857587675405744E-2,9.5953239644312349E-2,43,79585,101901,131857,172239,226878,301034,401921,1.8930174912694837E-2,2.8810338276530397E-2,3.8574990275683153E-2,4.8229291075310876E-2,5.7779640255932699E-2,6.7231585645313605E-2,7.658941846317377E-2]
[17,null,0.06,{"$f":"VLOOKUP(Eingabe!$C$9,$I$4:$AK$52,19,FALSE)","v":5.3161169867138841E-2},0.06,{"$f":"VLOOKUP(Eingabe!$C$9,$I$4:$AK$52,26,FALSE)","v":6.518612758664033E-2},0.06,{"$f":"VLOOKUP($B$54,$AL$4:$AZ$52,12,FALSE)","v":4.7506871483035736E-2},44,100000,129364,168890,222511,295671,395920,533025,457495,704892,1079123,1643279,2490454,3757585,5645946,2.6557785550947288E-2,3.6169776597461331E-2,4.5651780656231419E-2,5.5047773818457643E-2,6.4378583315905458E-2,7.3653006691683467E-2,8.2833109920523729E-2,3.5163095779422671E-2,4.5383192301917896E-2,5.5550182583228302E-2,6.568732982714276E-2,7.5805110024476763E-2,8.5908873868297153E-2,9.6004148949481616E-2,44,82501,106339,138584,182397,242158,323930,436102,1.9020583751439051E-2,2.8898394941414659E-2,3.8660268676437959E-2,4.8311954988582304E-2,5.7859729016715482E-2,6.7308988361848579E-2,7.6664265918758107E-2]
[18,null,7.0000000000000007E-2,{"$f":"VLOOKUP(Eingabe!$C$9,$I$4:$AK$52,20,FALSE)","v":6.2469452200331642E-2},7.0000000000000007E-2,{"$f":"VLOOKUP(Eingabe!$C$9,$I$4:$AK$52,27,FALSE)","v":7.5311193495617879E-2},7.0000000000000007E-2,{"$f":"VLOOKUP($B$54,$AL$4:$AZ$52,13,FALSE)","v":5.7078873977048528E-2},45,104789,136543,179624,238657,319854,431961,586524,474727,738566,1141568,1754945,2684801,4088694,6200356,2.6874624833671826E-2,3.6482768132272747E-2,4.5961066859187584E-2,5.5369632210228822E-2,6.4707866626885546E-2,7.3981149234075408E-2,8.3157425797822718E-2,3.5218649907393651E-2,4.5436214537375008E-2,5.5601599700410675E-2,6.5737629332400127E-2,7.5854652367324027E-2,8.5957905733305306E-2,9.6052811888401646E-2,45,85482,110921,145597,193087,258389,348479,473091,1.9106387582921748E-2,2.8982178356807969E-2,3.8741554845513657E-2,4.8390558879892687E-2,5.7935690083327773E-2,6.7382396350332927E-2,7.6735260554461893E-2]
[19,null,0.08,{"$f":"VLOOKUP(Eingabe!$C$9,$I$4:$AK$52,21,FALSE)","v":7.1678622380594997E-2},0.08,{"$f":"VLOOKUP(Eingabe!$C$9,$I$4:$AK$52,28,FALSE)","v":8.5419778988789163E-2},0.08,{"$f":"VLOOKUP($B$54,$AL$4:$AZ$52,14,FALSE)","v":6.6552150675818489E-2},46,109759,144059,190969,255893,345966,471181,645280,492610,773850,1207628,1874202,2894317,4448982,6809210,2.7174944003740167E-2,3.6778134676680681E-2,4.6252960836941831E-2,5.5673489614143756E-2,6.5022695888442325E-2,7.4291336162646993E-2,8.3464165717240676E-2,3.5271880049480453E-2,4.5486973050911539E-2,5.5650812719348908E-2,6.5785780499828084E-2,7.5902065350195169E-2,8.6004821128666142E-2,9.6099371876111839E-2,46,88531,115652,152907,204337,275631,374802,513120,1.9188588510806501E-2,2.9062084874735591E-2,3.8818852310080559E-2,4.8465402410536082E-2,5.8007911427401457E-2,6.7452229527275295E-2,7.6802752639335156E-2]
[20,null,0.09,{"$f":"VLOOKUP(Eingabe!$C$9,$I$4:$AK$52,22,FALSE)","v":8.084628070237436E-2},0.09,{"$f":"VLOOKUP(Eingabe!$C$9,$I$4:$AK$52,29,FALSE)","v":9.5518470937740352E-2},0.09,{"$f":"VLOOKUP($B$54,$AL$4:$AZ$52,15,FALSE)","v":7.5930524640265964E-2},47,114910,151925,202974,274289,374113,513854,709802,511168,810822,1277512,2001566,3120186,4841021,7477856,2.7457849690061119E-2,3.7056631883896046E-2,4.6531061646373773E-2,5.5960348298070714E-2,6.532008946294357E-2,7.4584590795563066E-2,8.3754376801959199E-2,3.5322905653078829E-2,4.553563852694742E-2,5.5697955779471231E-2,6.5831917690814423E-2,7.5947483476709987E-2,8.6049756826807933E-2,9.6143966773212242E-2,47,91648,120536,160528,216176,293948,403026,556437,1.9266774067635901E-2,2.91381239747001E-2,3.8892730152283179E-2,4.8536686586704784E-2,5.8076754664519697E-2,6.7518640173998043E-2,7.6866885325117443E-2]
[null,null,null,null,null,null,null,null,48,120251,160160,215754,293929,404460,560291,780665,530426,849561,1351443,2137587,3363685,5267610,8212164,2.7725418133596622E-2,3.7320139731289663E-2,4.680731947467838E-2,5.6232137823491839E-2,6.5601860225127401E-2,7.4862568638363311E-2,8.4029645465096614E-2,3.5371842851960711E-2,4.5582293779876659E-2,5.5743183650130534E-2,6.5876153097623735E-2,7.5991034013921155E-2,8.609283908706522E-2,9.6186712960203868E-2,48,94835,125579,168472,228635,313406,433289,603314,1.9341409065109547E-2,2.9210846695007113E-2,3.8963163040567052E-2,4.8604669127163228E-2,5.8142340524986555E-2,6.7581907898934632E-2,7.6927979799579202E-2]
[null,null,null,null,null,null,null,null,49,125788,168780,229266,314996,437174,610818,858483,550410,890153,1429654,2282854,3626189,5731792,9018584,2.7978534918285322E-2,3.7569532617189358E-2,4.7068734280503087E-2,5.6499101033349666E-2,6.5868841076564225E-2,7.51261234404276E-2,8.4290777037689293E-2,3.5418802617882328E-2,4.5627098227640106E-2,5.5786590412144843E-2,6.5918607396427742E-2,7.6032822942527556E-2,8.6134172743580706E-2,9.6227727552980369E-2,49,98094,130786,176753,241747,334076,465738,654043,1.9412879563350076E-2,2.9280413163416577E-2,3.9030431966586322E-2,4.8669628858285213E-2,5.8204876183227242E-2,6.7642219837322909E-2,7.698621051673657E-2]
["Steuerberechnung der Fondspolice",null,null,null,null,null,null,null,50,131527,177802,243552,337546,472437,665793,943936,571149,932686,1512394,2437996,3909182,6236882,9904196,2.8217983892013847E-2,3.7805685311332687E-2,4.7316424418254836E-2,5.6756918689225257E-2,6.6121973075591547E-2,7.537622648596326E-2,8.4538735555655845E-2,3.5463961968645874E-2,4.5670146283571356E-2,5.5828301065518948E-2,6.5959390356097547E-2,7.6072958522114709E-2,8.6173869385335999E-2,9.6267109603507039E-2,50,101427,136162,185385,255545,356034,500531,708941,1.948150586130195E-2,2.9346938067423917E-2,3.9094687142101577E-2,4.8731611310931552E-2,5.8264598505777747E-2,6.7699772397038685E-2,7.7041780868876225E-2]
["Teilfreistellung",0.15,"Freistellungsauftrag",null,{"$f":"'Berechnung Ratierlich heute%'!P6","v":0},null,null,null,51,137478,187247,258658,361630,510457,725619,1037790,592671,977253,1599924,2603684,4214262,6786484,10876778,2.8445393205768943E-2,3.8029935133206301E-2,4.755157870217018E-2,5.7001836696735725E-2,6.6362761217977337E-2,7.5614261975397029E-2,8.4774884044878401E-2,3.5507406053411961E-2,4.5711543561933743E-2,5.5868396884184879E-2,6.5998596335680615E-2,7.6111530678270256E-2,8.6212020308755077E-2,9.6304956840119527E-2,51,104834,141713,194383,270065,379361,537838,768350,1.9546908273607316E-2,2.9410725262542098E-2,3.9156136960440749E-2,4.8790818410170661E-2,5.8321736239730873E-2,6.7754773748961938E-2,7.7094838105740082E-2]
["Art","zu versteuern",null,"Nach Teilfreistellung ",null,"Steuer","Ablauf",null,52,143645,197132,274630,387351,551443,790713,1140854,615004,1023951,1692522,2780634,4543155,7384521,11944870,2.8660775584944245E-2,3.8242694019790399E-2,4.7774973317108838E-2,5.7234665813453781E-2,6.6591742264944118E-2,7.5840698359813996E-2,8.4999653367578795E-2,3.5549181234374672E-2,4.5751378323843905E-2,5.590697826430957E-2,6.6036308446705494E-2,7.6148638707422389E-2,8.624871468710249E-2,9.634135570763247E-2,52,108318,147443,203763,285346,404140,577840,832640,1.96097155071604E-2,2.9471577494059591E-2,3.9215022426529897E-2,4.8847542905384567E-2,5.8376286932162111E-2,6.7807350542132383E-2,7.7145519599809503E-2]
["Abgeltungsteuer",{"$f":"E28-E29","v":216497.50000003329},null,{"$f":"B45*(1-B43)","v":184022.87500002829},null,{"$f":"D45*'Berechnung Ratierlich heute%'!M2","v":48536.033281257456},{"$f":"E28-F45","v":275961.46671877586},null,53,150040,207550,291520,414821,595629,861548,1254046,638181,1072882,1790481,2969613,4897718,8035261,13117851,2.8865848220054835E-2,3.8454827428622447E-2,4.7987650689833183E-2,5.7456290429414802E-2,6.6809846527551398E-2,7.6056602821613237E-2,8.5214104054034887E-2,3.558945656578083E-2,4.578973960084598E-2,5.5944124568809928E-2,6.6072620603434995E-2,7.6184356987627933E-2,8.6284032989064618E-2,9.6376387081231973E-2,53,111881,153360,213541,301428,430464,620731,902213,1.9670150525125066E-2,2.953012499585914E-2,3.9271463957075592E-2,4.890193914145391E-2,5.8428573451603204E-2,6.7857622918565036E-2,7.7194000340137514E-2]
["Halbeinkünfteverfahren",{"$f":"B45","v":216497.50000003329},null,{"$f":"D45","v":184022.87500002829},null,{"$f":"steuer(B9,Eingabe!C8+Hilfe!D46/2)-steuer(B9,Eingabe!C8)","v":37016.993059402746},{"$f":"$E$28-F46","v":287480.50694063056},null,54,156669,218493,309453,444155,643260,938618,1378344,662231,1124153,1894112,3171437,5279956,8743349,14406023,2.906083946409101E-2,3.8661115546558648E-2,4.8196578257552865E-2,5.7667241029450977E-2,6.7017617372097674E-2,7.6262352965185909E-2,8.5418615452655944E-2,3.5628228756823255E-2,4.5826711748658155E-2,5.5979920835436792E-2,6.6107598395396483E-2,7.6218767525016773E-2,8.6318052068864892E-2,9.6410128791119876E-2,54,115523,159469,223734,318351,458427,666721,977503,1.9727851071258438E-2,2.9586285364409388E-2,3.9325617534987298E-2,4.8953972555591821E-2,5.8478594376911067E-2,6.7905781568450632E-2,7.7240409820492073E-2]
["HEV mit 20 Teilentnahmen",{"$f":"B46","v":216497.50000003329},null,{"$f":"D46","v":184022.87500002829},null,{"$f":"(steuer(B9,Eingabe!C8+Hilfe!D46/(20*2))-steuer(B9,Eingabe!C8))*20","v":28799.102798288586},{"$f":"$E$28-F47","v":295698.39720174472},null,55,163539,229952,328499,475479,694602,1022469,1514830,687190,1177875,2003742,3386980,5692027,9513839,15820696,2.9246158835553704E-2,3.8857468109371428E-2,4.840205135612613E-2,5.7868216496718805E-2,6.7215659277790968E-2,7.6458568040432787E-2,8.5613735552747136E-2,3.5665665590199236E-2,4.5862354510012304E-2,5.601442572649673E-2,6.614131921767985E-2,7.6251933238710379E-2,8.6350842266830874E-2,9.6442647794305669E-2,55,119248,165776,234360,336161,488133,716033,1058979,1.9783575612615331E-2,2.9640156170057622E-2,3.9377657860468193E-2,4.9003943179587478E-2,5.85265866126072E-2,6.7951918375201231E-2,7.7284853724419331E-2]
["Steuerfrei Konzept",{"$f":"B47","v":216497.50000003329},null,0,null,0,{"$f":"$E$28-F48","v":324497.50000003329},null,56,170662,241955,348651,508938,749960,1113725,1664745,713089,1234166,2119720,3617175,6136261,10352229,17374295,2.942300637856269E-2,3.9044957461455317E-2,4.859833003122644E-2,5.8060364404274339E-2,6.7405122631960079E-2,7.6646449718467083E-2,8.5800711271533756E-2,3.5701748873579131E-2,4.5896750986496482E-2,5.6047723256616999E-2,6.6173851854475885E-2,7.6283925346479986E-2,8.6382466300991556E-2,9.6474011907655921E-2,56,123056,172288,245435,354903,519689,768907,1147151,1.9836953721677666E-2,2.9691965331604828E-2,3.9427438729274455E-2,4.9051856656431261E-2,5.8572585925017878E-2,6.7996152549003097E-2,7.7327483345281597E-2]
[null,null,null,null,null,null,null,null,57,178047,254525,369970,544671,809639,1213024,1829382,739966,1293149,2242413,3863017,6615169,11264505,19080461,2.9591873090359773E-2,3.9223851676386617E-2,4.8785772881203143E-2,5.8243942006582443E-2,6.7586268671872257E-2,7.6826199109118573E-2,8.5979678694722769E-2,3.5736614209992856E-2,4.5929967697025287E-2,5.6079870894315542E-2,6.620525299743063E-2,7.6314806606279983E-2,8.6412989011827257E-2,9.6504279325190012E-2,57,126949,179010,256981,374626,553212,825601,1242568,1.9888161072780151E-2,2.9741566548958157E-2,3.947540597255627E-2,4.9097846230388743E-2,5.8616784928568311E-2,6.8038612854363939E-2,7.7368377767280394E-2]
[null,null,null,null,null,null,null,null,58,185701,267688,392520,582830,873971,1321067,2010179,767858,1354952,2372209,4125570,7131455,12257178,20954177,2.9752875628988991E-2,3.939462540954012E-2,4.8964715328671915E-2,5.8419386639169776E-2,6.7759479324967023E-2,7.6998187816663746E-2,8.6151048613365533E-2,3.5770324465565828E-2,4.5962054604810731E-2,5.6110921056730323E-2,6.6235582472251808E-2,7.6344627351886407E-2,8.6442466030684173E-2,9.6533506983997652E-2,58,130930,185951,269016,395382,588823,886390,1345825,1.9937568560247431E-2,2.9789417496379492E-2,3.9521457190109285E-2,4.9142059695509027E-2,5.8659216467964598E-2,6.8079372652395442E-2,7.7407630543809475E-2]
[null,null,null,null,null,null,null,null,59,193636,281473,416375,623580,943322,1438629,2208723,796801,1419711,2509520,4405970,7688039,13337331,23011897,2.9906823009063506E-2,3.9557884267183818E-2,4.9135866552085468E-2,5.8587219380365041E-2,6.7925327009883782E-2,7.7162973917052471E-2,8.6315296119225018E-2,3.5802885318843014E-2,4.5993083123530676E-2,5.6140934591034863E-2,6.6264894403040397E-2,7.6373447639824343E-2,8.6470946943015381E-2,9.65617475563747E-2,59,135000,193118,281561,417225,626652,951571,1457567,1.9985057722216048E-2,2.9835586070254657E-2,3.9565725468541035E-2,4.9184586151467174E-2,5.8699977026258968E-2,6.8118555314339663E-2,7.7445346166960666E-2]
[null,null,null,null,null,null,null,null,60,201870,295906,441606,667094,1018074,1566530,2426730,826836,1487565,2654780,4705431,8288064,14512675,25271692,3.0055137262612719E-2,3.9713809028420186E-2,4.9299464128790896E-2,5.8747809813563784E-2,6.8084054129548377E-2,7.7320738804705608E-2,8.6472628493242304E-2,3.5834383637078693E-2,4.6023076921627659E-2,5.6169955133513083E-2,6.6293242238391947E-2,7.6401311562844576E-2,8.6498483530539128E-2,9.6589051047387686E-2,60,139162,200516,294639,440211,666839,1021459,1578490,2.0030937865186008E-2,2.9879848684265783E-2,3.9608423189406168E-2,4.9225465618087848E-2,5.8739220735121098E-2,6.8156195983060511E-2,7.7481592089124363E-2]
["Laufzeit",25]
[12,{"$f":"B53+11","v":36}]
[13,null,"DAX Werte bis 2020",null,null,null,null,null,"Basiszins"]
[14,null,"Laufzeit","Min","Mittelwert","Max","Anzahl Perioden",null,2018,8.6999999999999994E-3]
[15,null,12,1.0661566447326017E-2,5.7439106935899882E-2,0.12464875304130613,602,null,2019,5.1999999999999998E-3]
[16,null,13,1.1417348913176945E-2,5.7610690758724777E-2,0.1230823515214331,590,null,2020,6.9999999999999999E-4]
[17,null,14,1.0122697426292451E-2,5.7855661102952025E-2,0.12098401277418216,578,null,2021,0,"(Hinweis: eigentlich: -0,45%)"]
[18,null,15,9.0283536608991525E-3,5.8450681657287631E-2,0.11641458853265951,566,null,2022,0,"(Hinweis: eigentlich: -0,05%)"]
[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,{"$f":"B54","v":36},{"$f":"VLOOKUP(C106,C57:G105,2,FALSE)","v":5.4273989767256503E-2},{"$f":"VLOOKUP(C106,C57:G105,3,FALSE)","v":7.3381331423619536E-2},{"$f":"VLOOKUP(C106,C57:G105,4,FALSE)","v":8.8313922863288707E-2},{"$f":"VLOOKUP(C106,C57:G105,5,FALSE)","v":314}]

{"sheet":"Berechnung Ratierlich heute%","index":5,"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!E13","v":0}]
["Beitrag p.a.",{"$f":"Eingabe!C10*Hilfe!B4","v":3000},null,null,null,null,"Aktienfonds","Mischfonds","Rentenfonds / VVW",null,null,"Abgeltungssteuer",{"$f":"25%*1.055","v":0.26374999999999998}]
["Laufzeit",{"$f":"Eingabe!C9","v":36},null,null,null,"Ausgabeaufschlag",{"$f":"Eingabe!C21","v":0.05},{"$f":"Eingabe!E21","v":0.04},{"$f":"Eingabe!G21","v":0.03}]
[null,null,null,null,null,"Wechselgebühr",{"$f":"Eingabe!C22","v":2.5000000000000001E-2},{"$f":"Eingabe!E22","v":0.02},{"$f":"Eingabe!G22","v":1.4999999999999999E-2},"Ausgabe"]
[null,null,null,null,null,"Freistellung",0.3,0.15,0,"Jahr","Jahresabschluss","Beitragssumme","zu versteuern %","Steuer","kumulierte Vorabpauschale","Freistellungsauftrag","Auszahlung"]
[null,null,null,null,null,null,null,null,null,{"$f":"B3","v":36},{"$f":"MAX(VLOOKUP(J6,A11:AD70,20,FALSE),0)","v":291716.48679123225},{"$f":"MAX(VLOOKUP(J6,A11:AD70,13,FALSE),0)","v":175233.37774117326},{"$f":"VLOOKUP(J6,A11:AD70,14,FALSE)","v":1},{"$f":"(K6-L6)*M6","v":116483.10905005899},{"$f":"VLOOKUP(J6,A11:AD70,12,FALSE)","v":0},{"$f":"VLOOKUP(J6,A11:AD70,16,FALSE)","v":0},{"$f":"K6-(N6-P6-O6)*M2","v":260994.06677927921}]
[]
[]
["Jahr","Ausgabeaufschlag","Beitrag","Vermögen Jahresanfang","Rendite","Gesamtvermögen","Wechsel","Anteil Aktienfonds","Anteil Mischfonds","Rentenfonds / VVW","Vorabpauschale","kumulierte Vorabpauschale","Beitragssumme","zu versteuern","Wechselbesteuerunganteil","Freistellungsauftrag","Steuer","Wechselkosten","Depotkosten","Jahresabschluss"]
[0,null,null,null,null,null,null,{"$f":"Eingabe!C18","v":1},{"$f":"Eingabe!E18","v":0},{"$f":"Eingabe!G18","v":0}]
[1,{"$f":"$G$3*H10+$H$3*I10+$I$3*J10","v":0.05},{"$f":"IF($B$3>=A11,$B$2,0)/(1+B11)","v":2857.1428571428569},{"$f":"C11","v":2857.1428571428569},{"$f":"C11*$B$1","v":171.42857142857142},{"$f":"C11+E11","v":3028.5714285714284},{"$f":"VLOOKUP(A11,Wechsel!$A$11:$E$31,1)","v":0},{"$f":"IF(G11>0,VLOOKUP(A11,Wechsel!$A$11:$E$31,3),H10)","v":1},{"$f":"IF(G11>0,VLOOKUP(A11,Wechsel!$A$11:$E$31,4),I10)","v":0},{"$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},{"$f":"C11","v":2857.1428571428569},{"$f":"1-(H11*$G$5+I11*$H$5+J11*$I$5)","v":0.7},{"$f":"IF(G11>0,(F11-M11)*N11,0)","v":0},{"$f":"MAX(Eingabe!C28,0)","v":0},{"$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":2989.5714285714284}]
[2,{"$f":"$G$3*H11+$H$3*I11+$I$3*J11","v":0.05},2857.1428571428569,{"$f":"MAX(IF(A12>$B$3,0,T11),0)","v":2989.5714285714284},{"$f":"(C12+D12)*$B$1","v":350.80285714285708},{"$f":"IF(A12>$B$3,0,C12+E12+D12)","v":6197.517142857143},{"$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$31,3),H11)","v":1},{"$f":"IF(G12>0,VLOOKUP(A12,Wechsel!$A$11:$E$31,4),I11)","v":0},{"$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$3,0,IF(G11>0,T11,C12+M11))","v":5714.2857142857138},{"$f":"1-(H12*$G$5+I12*$H$5+J12*$I$5)","v":0.7},{"$f":"IF(G12>0,(F12-M12)*N11,0)","v":0},{"$f":"MAX(P11-Eingabe!$E$28,0)","v":0},{"$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":6158.517142857143}]
[3,0.05,2857.1428571428569,6158.517142857143,540.93959999999993,9556.5995999999996,{"$f":"IF(VLOOKUP(A13,Wechsel!$A$11:$E$31,1)=A13,VLOOKUP(A13,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G13>0,VLOOKUP(A13,Wechsel!$A$11:$E$31,3),H12)","v":1},{"$f":"IF(G13>0,VLOOKUP(A13,Wechsel!$A$11:$E$31,4),I12)","v":0},{"$f":"IF(G13>0,VLOOKUP(A13,Wechsel!$A$11:$E$31,5),J12)","v":0},{"$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},8571.4285714285706,0.7,{"$f":"IF(G13>0,(F13-M13)*N12,0)","v":0},{"$f":"MAX(P12-Eingabe!$E$28,0)","v":0},{"$f":"MAX(0,K13+O13*$M$2-P13-IF(G13>0,-(L12+K13),0))","v":0},0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute%'!F13","v":39},9517.5995999999996]
[4,0.05,2857.1428571428569,9517.5995999999996,742.48454742857132,13117.227004571429,{"$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$31,3),H13)","v":1},{"$f":"IF(G14>0,VLOOKUP(A14,Wechsel!$A$11:$E$31,4),I13)","v":0},{"$f":"IF(G14>0,VLOOKUP(A14,Wechsel!$A$11:$E$31,5),J13)","v":0},0,0,11428.571428571428,0.7,0,{"$f":"MAX(P13-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute%'!F14","v":39},13078.227004571429]
[5,0.05,2857.1428571428569,13078.227004571429,956.12219170285709,16891.492053417143,{"$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$31,3),H14)","v":1},{"$f":"IF(G15>0,VLOOKUP(A15,Wechsel!$A$11:$E$31,4),I14)","v":0},{"$f":"IF(G15>0,VLOOKUP(A15,Wechsel!$A$11:$E$31,5),J14)","v":0},0,0,14285.714285714284,0.7,0,{"$f":"MAX(P14-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute%'!F15","v":39},16852.492053417143]
[6,0.05,2857.1428571428569,16852.492053417143,1182.5780946336001,20892.2130051936,{"$f":"IF(VLOOKUP(A16,Wechsel!$A$11:$E$31,1)=A16,VLOOKUP(A16,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G16>0,VLOOKUP(A16,Wechsel!$A$11:$E$31,3),H15)","v":1},{"$f":"IF(G16>0,VLOOKUP(A16,Wechsel!$A$11:$E$31,4),I15)","v":0},{"$f":"IF(G16>0,VLOOKUP(A16,Wechsel!$A$11:$E$31,5),J15)","v":0},0,0,17142.857142857141,0.7,0,{"$f":"MAX(P15-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute%'!F16","v":39},20853.2130051936]
[7,0.05,2857.1428571428569,20853.2130051936,1422.6213517401875,25132.977214076644,{"$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$31,3),H16)","v":1},{"$f":"IF(G17>0,VLOOKUP(A17,Wechsel!$A$11:$E$31,4),I16)","v":0},{"$f":"IF(G17>0,VLOOKUP(A17,Wechsel!$A$11:$E$31,5),J16)","v":0},0,0,20000,0.7,0,{"$f":"MAX(P16-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute%'!F17","v":39},25093.977214076644]
[8,0.05,2857.1428571428569,25093.977214076644,1677.0672042731699,29628.18727549267,{"$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$31,3),H17)","v":1},{"$f":"IF(G18>0,VLOOKUP(A18,Wechsel!$A$11:$E$31,4),I17)","v":0},{"$f":"IF(G18>0,VLOOKUP(A18,Wechsel!$A$11:$E$31,5),J17)","v":0},0,0,22857.142857142855,0.7,0,{"$f":"MAX(P17-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute%'!F18","v":39},29589.18727549267]
[9,0.05,2857.1428571428569,29589.18727549267,1946.7798079581316,34393.109940593655,{"$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$31,3),H18)","v":0.66666666666666674},{"$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$31,5),J18)","v":0.33333333333333326},0,0,25714.28571428571,0.8,6075.1769584155609,{"$f":"MAX(P18-Eingabe!$E$28,0)","v":0},1602.327922782104,{"$f":"MAX(IF(G19>0,(H19*$G$4+I19*$H$4+J19*$I$4)*(F19-Q19),0),0)","v":710.46694371925025},{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute%'!F19","v":39},{"$f":"F19-Q19-R19-S19","v":32041.315074092301}]
[10,4.3333333333333335E-2,2875.3993610223638,32041.315074092301,2095.0028661068795,37011.717301221543,{"$f":"IF(VLOOKUP(A20,Wechsel!$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$31,3),H19)","v":0.66666666666666674},{"$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$31,5),J19)","v":0.33333333333333326},0,0,32041.315074092301,0.8,0,{"$f":"MAX(P19-Eingabe!$E$28,0)","v":0},0,{"$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$25*'Berechnung Ratierlich heute%'!F20","v":39},36972.717301221543]
[11,4.3333333333333335E-2,2875.3993610223638,36972.717301221543,2390.8869997346342,42239.003661978539,{"$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$31,3),H20)","v":0.66666666666666674},{"$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$31,5),J20)","v":0.33333333333333326},0,0,34916.714435114664,0.8,0,{"$f":"MAX(P20-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute%'!F21","v":39},42200.003661978539]
[12,4.3333333333333335E-2,2875.3993610223638,42200.003661978539,2704.524181380054,47779.927204380954,{"$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$31,3),H21)","v":0.66666666666666674},{"$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$31,5),J21)","v":0.33333333333333326},0,0,37792.113796137026,0.8,0,{"$f":"MAX(P21-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute%'!F22","v":39},47740.927204380954]
[13,4.3333333333333335E-2,2875.3993610223638,47740.927204380954,3036.979593924199,53653.30615932752,{"$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$31,3),H22)","v":0.66666666666666674},{"$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$31,5),J22)","v":0.33333333333333326},0,0,40667.513157159388,0.8,0,{"$f":"MAX(P22-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute%'!F23","v":39},53614.30615932752]
[14,4.3333333333333335E-2,2875.3993610223638,53614.30615932752,3389.3823312209929,59879.087851570876,{"$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$31,3),H23)","v":0.66666666666666674},{"$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$31,5),J23)","v":0.33333333333333326},0,0,43542.912518181751,0.8,0,{"$f":"MAX(P23-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute%'!F24","v":39},59840.087851570876]
[15,4.3333333333333335E-2,2875.3993610223638,59840.087851570876,3762.9292327555941,66478.416445348834,{"$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$31,3),H24)","v":0.66666666666666674},{"$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$31,5),J24)","v":0.33333333333333326},0,0,46418.311879204113,0.8,0,{"$f":"MAX(P24-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute%'!F25","v":39},66439.416445348834]
[16,4.3333333333333335E-2,2875.3993610223638,66439.416445348834,4158.8889483822722,73473.704754753475,{"$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$31,3),H25)","v":0.66666666666666674},{"$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$31,5),J25)","v":0.33333333333333326},0,0,49293.711240226476,0.8,0,{"$f":"MAX(P25-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute%'!F26","v":39},73434.704754753475]
[17,4.3333333333333335E-2,2875.3993610223638,73434.704754753475,4578.6062469465505,80888.710362722384,{"$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$31,3),H26)","v":0.66666666666666674},{"$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$31,5),J26)","v":0.33333333333333326},0,0,52169.110601248838,0.8,0,{"$f":"MAX(P26-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute%'!F27","v":39},80849.710362722384]
[18,4.3333333333333335E-2,2875.3993610223638,80849.710362722384,5023.5065834246852,88748.616307169432,{"$f":"IF(VLOOKUP(A28,Wechsel!$A$11:$E$31,1)=A28,VLOOKUP(A28,Wechsel!$A$11:$E$31,1),0)","v":18},{"$f":"IF(G28>0,VLOOKUP(A28,Wechsel!$A$11:$E$31,3),H27)","v":0.33333333333333343},{"$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$31,5),J27)","v":0.66666666666666652},0,0,55044.5099622712,0.9,26963.285075918586,{"$f":"MAX(P27-Eingabe!$E$28,0)","v":0},7111.5664387735269,1496.6792475872583,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute%'!F28","v":39},80101.370620808637]
[19,3.6666666666666667E-2,2893.8906752411576,80101.370620808637,4979.7156777629871,87974.97697381278,{"$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$31,3),H28)","v":0.33333333333333343},{"$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$31,5),J28)","v":0.66666666666666652},0,0,80101.370620808637,0.9,0,{"$f":"MAX(P28-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute%'!F29","v":39},87935.97697381278]
[20,3.6666666666666667E-2,2893.8906752411576,87935.97697381278,5449.792058943236,96279.659707997169,{"$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$31,3),H29)","v":0.33333333333333343},{"$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$31,5),J29)","v":0.66666666666666652},0,0,82995.261296049794,0.9,0,{"$f":"MAX(P29-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute%'!F30","v":39},96240.659707997169]
[21,3.6666666666666667E-2,2893.8906752411576,96240.659707997169,5948.0730229942992,105082.62340623263,{"$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$31,3),H30)","v":0.33333333333333343},{"$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$31,5),J30)","v":0.66666666666666652},0,0,85889.15197129095,0.9,0,{"$f":"MAX(P30-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute%'!F31","v":39},105043.62340623263]
[22,3.6666666666666667E-2,2893.8906752411576,105043.62340623263,6476.2508448884264,114413.76492636222,{"$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$31,3),H31)","v":0.33333333333333343},{"$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$31,5),J31)","v":0.66666666666666652},0,0,88783.042646532107,0.9,0,{"$f":"MAX(P31-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute%'!F32","v":39},114374.76492636222]
[23,3.6666666666666667E-2,2893.8906752411576,114374.76492636222,7036.1193360962025,124304.77493769958,{"$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$31,3),H32)","v":0.33333333333333343},{"$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$31,5),J32)","v":0.66666666666666652},0,0,91676.933321773264,0.9,0,{"$f":"MAX(P32-Eingabe!$E$28,0)","v":0},{"$f":"MAX(0,K33+O33*$M$2-P33-IF(G33>0,-(L32+K33),0))","v":0},0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute%'!F33","v":39},124265.77493769958]
[24,3.6666666666666667E-2,2893.8906752411576,124265.77493769958,7629.5799367764439,134789.24554971719,{"$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$31,3),H33)","v":0.33333333333333343},{"$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$31,5),J33)","v":0.66666666666666652},0,0,94570.82399701442,0.9,0,{"$f":"MAX(P33-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute%'!F34","v":39},134750.24554971719]
[25,3.6666666666666667E-2,2893.8906752411576,134750.24554971719,8258.6481734975005,145902.78439845584,{"$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$31,3),H34)","v":0.33333333333333343},{"$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$31,5),J34)","v":0.66666666666666652},0,0,97464.714672255577,0.9,0,{"$f":"MAX(P34-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute%'!F35","v":39},145863.78439845584]
[26,3.6666666666666667E-2,2893.8906752411576,145863.78439845584,8925.4605044218188,157683.13557811882,{"$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$31,3),H35)","v":0.33333333333333343},{"$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$31,5),J35)","v":0.66666666666666652},0,0,100358.60534749673,0.9,0,{"$f":"MAX(P35-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute%'!F36","v":39},157644.13557811882]
[27,3.6666666666666667E-2,2893.8906752411576,157644.13557811882,9632.2815752015977,170170.30782856158,{"$f":"IF(VLOOKUP(A37,Wechsel!$A$11:$E$31,1)=A37,VLOOKUP(A37,Wechsel!$A$11:$E$31,1),0)","v":27},{"$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$31,5),J36)","v":1},0,0,103252.49602273789,1,60226.030625241321,{"$f":"MAX(P36-Eingabe!$E$28,0)","v":0},15884.615577407398,2314.2853837673129,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute%'!F37","v":39},151932.40686738689]
[28,0.03,2912.6213592233007,151932.40686738689,9290.7016935966112,164135.7299202068,{"$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$31,5),J37)","v":1},0,0,151932.40686738689,1,0,{"$f":"MAX(P37-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute%'!F38","v":39},164096.7299202068]
[29,0.03,2912.6213592233007,164096.7299202068,10020.561076765805,177029.91235619591,{"$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$31,5),J38)","v":1},0,0,154845.02822661019,{"$f":"1-(H39*$G$5+I39*$H$5+J39*$I$5)","v":1},0,{"$f":"MAX(P38-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute%'!F39","v":39},176990.91235619591]
[30,0.03,2912.6213592233007,176990.91235619591,10794.212022925152,190697.74573834435,{"$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$31,5),J39)","v":1},0,0,157757.64958583348,1,0,{"$f":"MAX(P39-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute%'!F40","v":39},190658.74573834435]
[31,0.03,2912.6213592233007,190658.74573834435,11614.282025854058,205185.64912342172,{"$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$31,5),J40)","v":1},0,0,160670.27094505678,1,0,{"$f":"MAX(P40-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute%'!F41","v":39},205146.64912342172]
[32,0.03,2912.6213592233007,205146.64912342172,12483.556228958701,220542.82671160373,{"$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$31,5),J41)","v":1},0,0,163582.89230428007,1,0,{"$f":"MAX(P41-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute%'!F42","v":39},220503.82671160373]
[33,0.03,{"$f":"IF($B$3>=A43,$B$2,0)/(1+B43)","v":2912.6213592233007},220503.82671160373,13404.986884249622,236821.43495507666,{"$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$31,5),J42)","v":1},0,0,166495.51366350337,1,0,{"$f":"MAX(P42-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute%'!F43","v":39},236782.43495507666]
[34,0.03,2912.6213592233007,{"$f":"MAX(IF(A44>$B$3,0,T43),0)","v":236782.43495507666},{"$f":"(C44+D44)*$B$1","v":14381.703378857997},{"$f":"IF(A44>$B$3,0,C44+E44+D44)","v":254076.75969315798},{"$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$3,0,IF(G43>0,T43,C44+M43))","v":169408.13502272667},1,0,{"$f":"MAX(P43-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute%'!F44","v":39},254037.75969315798]
[35,0.03,2912.6213592233007,254037.75969315798,15417.022863142876,272367.40391552413,{"$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$31,5),J44)","v":1},0,0,172320.75638194996,1,0,{"$f":"MAX(P44-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute%'!F45","v":39},272328.40391552413]
[36,0.03,2912.6213592233007,272328.40391552413,16514.461516484847,291755.48679123225,{"$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$31,5),J45)","v":1},0,0,175233.37774117326,1,0,{"$f":"MAX(P45-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute%'!F46","v":39},291716.48679123225]
[37,0.03,0,0,0,0,{"$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$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute%'!F47","v":39},-39]
[38,0.03,0,0,0,0,{"$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$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute%'!F48","v":39},-39]
[39,0.03,0,0,0,0,{"$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$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute%'!F49","v":39},-39]
[40,0.03,0,0,0,0,{"$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$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute%'!F50","v":39},-39]
[41,0.03,0,0,0,0,{"$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$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute%'!F51","v":39},-39]
[42,0.03,0,0,0,0,{"$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$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute%'!F52","v":39},-39]
[43,0.03,0,0,0,0,{"$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$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute%'!F53","v":39},-39]
[44,0.03,0,0,0,0,{"$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$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute%'!F54","v":39},-39]
[45,0.03,0,0,0,0,{"$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$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute%'!F55","v":39},-39]
[46,0.03,0,0,0,0,{"$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$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute%'!F56","v":39},-39]
[47,0.03,0,0,0,0,{"$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$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute%'!F57","v":39},-39]
[48,0.03,0,0,0,0,{"$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$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute%'!F58","v":39},-39]
[49,0.03,0,0,0,0,{"$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$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute%'!F59","v":39},-39]
[50,0.03,0,0,0,0,{"$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$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute%'!F60","v":39},-39]
[51,{"$f":"$G$3*H60+$H$3*I60+$I$3*J60","v":0.03},{"$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$28,0)","v":0},{"$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}]
[52,0.03,0,0,0,0,{"$f":"IF(VLOOKUP(A62,Wechsel!$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$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute%'!F62","v":39},-39]
[53,0.03,0,0,0,0,{"$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$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute%'!F63","v":39},-39]
[54,0.03,0,0,0,0,{"$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$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute%'!F64","v":39},-39]
[55,0.03,0,0,0,0,{"$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$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute%'!F65","v":39},-39]
[56,0.03,0,0,0,0,{"$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$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute%'!F66","v":39},-39]
[57,0.03,0,0,0,0,{"$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$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute%'!F67","v":39},-39]
[58,0.03,0,0,0,0,{"$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$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute%'!F68","v":39},-39]
[59,0.03,0,0,0,0,{"$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$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute%'!F69","v":39},-39]
[60,0.03,0,0,0,0,{"$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$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich heute%'!F70","v":39},-39]

{"sheet":"Berechnung EB heute%","index":6,"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!E13","v":0}]
["Beitrag EB",{"$f":"Eingabe!C10","v":250},null,null,null,null,"Aktienfonds","Mischfonds","Rentenfonds / VVW",null,null,"Abgeltungssteuer",{"$f":"'Berechnung Ratierlich heute%'!M2","v":0.26374999999999998}]
["Laufzeit",{"$f":"Eingabe!C9","v":36},null,null,null,"Ausgabeaufschlag",{"$f":"Eingabe!C21","v":0.05},{"$f":"Eingabe!E21","v":0.04},{"$f":"Eingabe!G21","v":0.03}]
[null,null,null,null,null,"Wechselgebühr",{"$f":"Eingabe!C22","v":2.5000000000000001E-2},{"$f":"Eingabe!E22","v":0.02},{"$f":"Eingabe!G22","v":1.4999999999999999E-2},"Ausgabe"]
[null,null,null,null,null,"Freistellung",0.3,0.15,0,"Jahr","Jahresabschluss","Beitragssumme","zu versteuern% ","Steuer","kumulierte Vorabpauschale","Freistellungsauftrag","Auszahlung"]
[null,null,null,null,null,null,null,null,null,{"$f":"B3","v":36},{"$f":"MAX(VLOOKUP(J6,A11:AD70,20,FALSE),0)","v":0},{"$f":"MAX(VLOOKUP(J6,A11:AD70,13,FALSE),0)","v":0},{"$f":"VLOOKUP(J6,A11:AD70,14,FALSE)","v":1},{"$f":"(K6-L6)*M6","v":0},{"$f":"VLOOKUP(J6,A11:AD70,12,FALSE)","v":0},{"$f":"VLOOKUP(J6,A11:AD70,16,FALSE)","v":0},{"$f":"K6-(N6-P6-O6)*M2","v":0}]
[]
[]
["Jahr","Ausgabeaufschlag","Beitrag","Vermögen Jahresanfang","Rendite","Gesamtvermögen","Wechsel","Anteil Aktienfonds","Anteil Mischfonds","Rentenfonds / VVW","Vorabpauschale","kumulierte Vorabpauschale","Beitragssumme","Freistellung","Wechselbesteuerunganteil","Freistellungsauftrag","Steuer","Wechselkosten","Depotkosten","Jahresabschluss"]
[0,null,null,null,null,null,null,{"$f":"Eingabe!C18","v":1},{"$f":"Eingabe!E18","v":0},{"$f":"Eingabe!G18","v":0}]
[1,{"$f":"$G$3*H10+$H$3*I10+$I$3*J10","v":0.05},{"$f":"IF($B$3>=A11,$B$2,0)/(1+B11)","v":238.09523809523807},{"$f":"C11","v":238.09523809523807},{"$f":"C11*$B$1","v":14.285714285714285},{"$f":"C11+E11","v":252.38095238095235},{"$f":"VLOOKUP(A11,Wechsel!$A$11:$E$31,1)","v":0},{"$f":"IF(G11>0,VLOOKUP(A11,Wechsel!$A$11:$E$31,3),H10)","v":1},{"$f":"IF(G11>0,VLOOKUP(A11,Wechsel!$A$11:$E$31,4),I10)","v":0},{"$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},{"$f":"C11","v":238.09523809523807},{"$f":"1-(H11*$G$5+I11*$H$5+J11*$I$5)","v":0.7},{"$f":"IF(G11>0,(F11-M11)*N11,0)","v":0},{"$f":"MAX(Eingabe!C28,0)","v":0},{"$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$25*'Berechnung EB heute%'!F11","v":39},{"$f":"F11-Q11-R11-S11","v":213.38095238095235}]
[2,{"$f":"$G$3*H11+$H$3*I11+$I$3*J11","v":0.05},0,{"$f":"IF(A12>$B$3,0,T11)","v":213.38095238095235},{"$f":"(C12+D12)*$B$1","v":12.802857142857141},{"$f":"MAX(IF(A12>$B$3,0,C12+E12+D12),0)","v":226.18380952380949},{"$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$31,3),H11)","v":1},{"$f":"IF(G12>0,VLOOKUP(A12,Wechsel!$A$11:$E$31,4),I11)","v":0},{"$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$3,0,IF(G11>0,T11,C12+M11))","v":238.09523809523807},{"$f":"1-(H12*$G$5+I12*$H$5+J12*$I$5)","v":0.7},{"$f":"IF(G12>0,(F12-M12)*N11,0)","v":0},{"$f":"MAX(P11-Eingabe!$E$28,0)","v":0},{"$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$25*'Berechnung EB heute%'!F12","v":39},{"$f":"F12-Q12-R12-S12","v":187.18380952380949}]
[3,0.05,0,187.18380952380949,11.231028571428569,{"$f":"MAX(IF(A13>$B$3,0,C13+E13+D13),0)","v":198.41483809523805},{"$f":"IF(VLOOKUP(A13,Wechsel!$A$11:$E$31,1)=A13,VLOOKUP(A13,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G13>0,VLOOKUP(A13,Wechsel!$A$11:$E$31,3),H12)","v":1},{"$f":"IF(G13>0,VLOOKUP(A13,Wechsel!$A$11:$E$31,4),I12)","v":0},{"$f":"IF(G13>0,VLOOKUP(A13,Wechsel!$A$11:$E$31,5),J12)","v":0},{"$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},238.09523809523807,0.7,{"$f":"IF(G13>0,(F13-M13)*N12,0)","v":0},{"$f":"MAX(P12-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute%'!F13","v":39},159.41483809523805]
[4,0.05,0,159.41483809523805,9.5648902857142826,168.97972838095234,{"$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$31,3),H13)","v":1},{"$f":"IF(G14>0,VLOOKUP(A14,Wechsel!$A$11:$E$31,4),I13)","v":0},{"$f":"IF(G14>0,VLOOKUP(A14,Wechsel!$A$11:$E$31,5),J13)","v":0},0,0,238.09523809523807,0.7,0,{"$f":"MAX(P13-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute%'!F14","v":39},129.97972838095234]
[5,0.05,0,129.97972838095234,7.7987837028571398,137.77851208380949,{"$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$31,3),H14)","v":1},{"$f":"IF(G15>0,VLOOKUP(A15,Wechsel!$A$11:$E$31,4),I14)","v":0},{"$f":"IF(G15>0,VLOOKUP(A15,Wechsel!$A$11:$E$31,5),J14)","v":0},0,0,238.09523809523807,0.7,0,{"$f":"MAX(P14-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute%'!F15","v":39},98.778512083809488]
[6,0.05,0,98.778512083809488,5.9267107250285687,104.70522280883806,{"$f":"IF(VLOOKUP(A16,Wechsel!$A$11:$E$31,1)=A16,VLOOKUP(A16,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G16>0,VLOOKUP(A16,Wechsel!$A$11:$E$31,3),H15)","v":1},{"$f":"IF(G16>0,VLOOKUP(A16,Wechsel!$A$11:$E$31,4),I15)","v":0},{"$f":"IF(G16>0,VLOOKUP(A16,Wechsel!$A$11:$E$31,5),J15)","v":0},0,0,238.09523809523807,0.7,0,{"$f":"MAX(P15-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute%'!F16","v":39},65.705222808838059]
[7,0.05,0,65.705222808838059,3.9423133685302836,69.647536177368337,{"$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$31,3),H16)","v":1},{"$f":"IF(G17>0,VLOOKUP(A17,Wechsel!$A$11:$E$31,4),I16)","v":0},{"$f":"IF(G17>0,VLOOKUP(A17,Wechsel!$A$11:$E$31,5),J16)","v":0},0,0,238.09523809523807,0.7,0,{"$f":"MAX(P16-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute%'!F17","v":39},30.647536177368337]
[8,0.05,0,30.647536177368337,1.8388521706421002,32.486388348010436,{"$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$31,3),H17)","v":1},{"$f":"IF(G18>0,VLOOKUP(A18,Wechsel!$A$11:$E$31,4),I17)","v":0},{"$f":"IF(G18>0,VLOOKUP(A18,Wechsel!$A$11:$E$31,5),J17)","v":0},0,0,238.09523809523807,0.7,0,{"$f":"MAX(P17-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute%'!F18","v":39},-6.5136116519895637]
[9,0.05,0,-6.5136116519895637,-0.39081669911937383,0,{"$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$31,3),H18)","v":0.66666666666666674},{"$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$31,5),J18)","v":0.33333333333333326},0,0,238.09523809523807,0.8,-166.66666666666663,{"$f":"MAX(P18-Eingabe!$E$28,0)","v":0},0,{"$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$25*'Berechnung EB heute%'!F19","v":39},-39]
[10,4.3333333333333335E-2,0,-39,-2.34,0,{"$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$31,3),H19)","v":0.66666666666666674},{"$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$31,5),J19)","v":0.33333333333333326},0,0,-39,0.8,0,{"$f":"MAX(P19-Eingabe!$E$28,0)","v":0},0,{"$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$25*'Berechnung EB heute%'!F20","v":39},-39]
[11,4.3333333333333335E-2,0,-39,-2.34,0,{"$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$31,3),H20)","v":0.66666666666666674},{"$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$31,5),J20)","v":0.33333333333333326},0,0,-39,0.8,0,{"$f":"MAX(P20-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute%'!F21","v":39},-39]
[12,4.3333333333333335E-2,0,-39,-2.34,0,{"$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$31,3),H21)","v":0.66666666666666674},{"$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$31,5),J21)","v":0.33333333333333326},0,0,-39,0.8,0,{"$f":"MAX(P21-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute%'!F22","v":39},-39]
[13,4.3333333333333335E-2,0,-39,-2.34,0,{"$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$31,3),H22)","v":0.66666666666666674},{"$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$31,5),J22)","v":0.33333333333333326},0,0,-39,0.8,0,{"$f":"MAX(P22-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute%'!F23","v":39},-39]
[14,4.3333333333333335E-2,0,-39,-2.34,0,{"$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$31,3),H23)","v":0.66666666666666674},{"$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$31,5),J23)","v":0.33333333333333326},0,0,-39,0.8,0,{"$f":"MAX(P23-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute%'!F24","v":39},-39]
[15,4.3333333333333335E-2,0,-39,-2.34,0,{"$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$31,3),H24)","v":0.66666666666666674},{"$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$31,5),J24)","v":0.33333333333333326},0,0,-39,0.8,0,{"$f":"MAX(P24-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute%'!F25","v":39},-39]
[16,4.3333333333333335E-2,0,-39,-2.34,0,{"$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$31,3),H25)","v":0.66666666666666674},{"$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$31,5),J25)","v":0.33333333333333326},0,0,-39,0.8,0,{"$f":"MAX(P25-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute%'!F26","v":39},-39]
[17,4.3333333333333335E-2,0,-39,-2.34,0,{"$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$31,3),H26)","v":0.66666666666666674},{"$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$31,5),J26)","v":0.33333333333333326},0,0,-39,0.8,0,{"$f":"MAX(P26-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute%'!F27","v":39},-39]
[18,4.3333333333333335E-2,0,-39,-2.34,0,{"$f":"IF(VLOOKUP(A28,Wechsel!$A$11:$E$31,1)=A28,VLOOKUP(A28,Wechsel!$A$11:$E$31,1),0)","v":18},{"$f":"IF(G28>0,VLOOKUP(A28,Wechsel!$A$11:$E$31,3),H27)","v":0.33333333333333343},{"$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$31,5),J27)","v":0.66666666666666652},0,0,-39,0.9,31.200000000000003,{"$f":"MAX(P27-Eingabe!$E$28,0)","v":0},8.229000000000001,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute%'!F28","v":39},-47.228999999999999]
[19,3.6666666666666667E-2,0,-47.228999999999999,-2.8337399999999997,0,{"$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$31,3),H28)","v":0.33333333333333343},{"$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$31,5),J28)","v":0.66666666666666652},0,0,-47.228999999999999,0.9,0,{"$f":"MAX(P28-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute%'!F29","v":39},-39]
[20,3.6666666666666667E-2,0,-39,-2.34,0,{"$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$31,3),H29)","v":0.33333333333333343},{"$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$31,5),J29)","v":0.66666666666666652},0,0,-47.228999999999999,0.9,0,{"$f":"MAX(P29-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute%'!F30","v":39},-39]
[21,3.6666666666666667E-2,0,-39,-2.34,0,{"$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$31,3),H30)","v":0.33333333333333343},{"$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$31,5),J30)","v":0.66666666666666652},0,0,-47.228999999999999,0.9,0,{"$f":"MAX(P30-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute%'!F31","v":39},-39]
[22,3.6666666666666667E-2,0,-39,-2.34,0,{"$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$31,3),H31)","v":0.33333333333333343},{"$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$31,5),J31)","v":0.66666666666666652},0,0,-47.228999999999999,0.9,0,{"$f":"MAX(P31-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute%'!F32","v":39},-39]
[23,3.6666666666666667E-2,0,-39,-2.34,0,{"$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$31,3),H32)","v":0.33333333333333343},{"$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$31,5),J32)","v":0.66666666666666652},0,0,-47.228999999999999,0.9,0,{"$f":"MAX(P32-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute%'!F33","v":39},-39]
[24,3.6666666666666667E-2,0,-39,-2.34,0,{"$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$31,3),H33)","v":0.33333333333333343},{"$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$31,5),J33)","v":0.66666666666666652},0,0,-47.228999999999999,0.9,0,{"$f":"MAX(P33-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute%'!F34","v":39},-39]
[25,3.6666666666666667E-2,0,-39,-2.34,0,{"$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$31,3),H34)","v":0.33333333333333343},{"$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$31,5),J34)","v":0.66666666666666652},0,0,-47.228999999999999,0.9,0,{"$f":"MAX(P34-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute%'!F35","v":39},-39]
[26,3.6666666666666667E-2,0,-39,-2.34,0,{"$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$31,3),H35)","v":0.33333333333333343},{"$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$31,5),J35)","v":0.66666666666666652},0,0,-47.228999999999999,0.9,0,{"$f":"MAX(P35-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute%'!F36","v":39},-39]
[27,3.6666666666666667E-2,0,-39,-2.34,0,{"$f":"IF(VLOOKUP(A37,Wechsel!$A$11:$E$31,1)=A37,VLOOKUP(A37,Wechsel!$A$11:$E$31,1),0)","v":27},{"$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$31,5),J36)","v":1},0,0,-47.228999999999999,1,42.506100000000004,{"$f":"MAX(P36-Eingabe!$E$28,0)","v":0},11.210983875,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute%'!F37","v":39},-50.210983874999997]
[28,0.03,0,-50.210983874999997,-3.0126590324999998,0,{"$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$31,5),J37)","v":1},0,0,-50.210983874999997,1,0,{"$f":"MAX(P37-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute%'!F38","v":39},-39]
[29,0.03,0,-39,-2.34,0,{"$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$31,5),J38)","v":1},0,0,-50.210983874999997,{"$f":"1-(H39*$G$5+I39*$H$5+J39*$I$5)","v":1},0,{"$f":"MAX(P38-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute%'!F39","v":39},-39]
[30,0.03,0,-39,-2.34,0,{"$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$31,5),J39)","v":1},0,0,-50.210983874999997,1,0,{"$f":"MAX(P39-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute%'!F40","v":39},-39]
[31,0.03,0,-39,-2.34,0,{"$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$31,5),J40)","v":1},0,0,-50.210983874999997,1,0,{"$f":"MAX(P40-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute%'!F41","v":39},-39]
[32,0.03,0,-39,-2.34,0,{"$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$31,5),J41)","v":1},0,0,-50.210983874999997,1,0,{"$f":"MAX(P41-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute%'!F42","v":39},-39]
[33,0.03,0,-39,-2.34,0,{"$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$31,5),J42)","v":1},0,0,-50.210983874999997,1,0,{"$f":"MAX(P42-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute%'!F43","v":39},-39]
[34,0.03,0,{"$f":"IF(A44>$B$3,0,T43)","v":-39},{"$f":"(C44+D44)*$B$1","v":-2.34},0,{"$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$3,0,IF(G43>0,T43,C44+M43))","v":-50.210983874999997},1,0,{"$f":"MAX(P43-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute%'!F44","v":39},-39]
[35,0.03,0,-39,-2.34,0,{"$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$31,5),J44)","v":1},0,0,-50.210983874999997,1,0,{"$f":"MAX(P44-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute%'!F45","v":39},-39]
[36,0.03,0,-39,-2.34,0,{"$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$31,5),J45)","v":1},0,0,-50.210983874999997,1,0,{"$f":"MAX(P45-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute%'!F46","v":39},-39]
[37,0.03,0,0,0,0,{"$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$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute%'!F47","v":39},-39]
[38,0.03,0,0,0,0,{"$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$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute%'!F48","v":39},-39]
[39,0.03,0,0,0,0,{"$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$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute%'!F49","v":39},-39]
[40,0.03,0,0,0,0,{"$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$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute%'!F50","v":39},-39]
[41,0.03,0,0,0,0,{"$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$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute%'!F51","v":39},-39]
[42,0.03,0,0,0,0,{"$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$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute%'!F52","v":39},-39]
[43,0.03,0,0,0,0,{"$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$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute%'!F53","v":39},-39]
[44,0.03,0,0,0,0,{"$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$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute%'!F54","v":39},-39]
[45,0.03,0,0,0,0,{"$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$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute%'!F55","v":39},-39]
[46,0.03,0,0,0,0,{"$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$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute%'!F56","v":39},-39]
[47,0.03,0,0,0,0,{"$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$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute%'!F57","v":39},-39]
[48,0.03,0,0,0,0,{"$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$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute%'!F58","v":39},-39]
[49,0.03,0,0,0,0,{"$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$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute%'!F59","v":39},-39]
[50,0.03,0,0,0,0,{"$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$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute%'!F60","v":39},-39]
[51,{"$f":"$G$3*H60+$H$3*I60+$I$3*J60","v":0.03},1,{"$f":"IF(A61>$B$3,0,T60)","v":0},{"$f":"(C61+D61)*$B$1","v":0.06},{"$f":"MAX(IF(A61>$B$3,0,C61+E61+D61),0)","v":0},{"$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$28,0)","v":0},{"$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}]
[52,0.03,2,0,0.12,0,{"$f":"IF(VLOOKUP(A62,Wechsel!$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$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute%'!F62","v":39},-39]
[53,0.03,3,0,0.18,0,{"$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$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute%'!F63","v":39},-39]
[54,0.03,4,0,0.24,0,{"$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$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute%'!F64","v":39},-39]
[55,0.03,5,0,0.3,0,{"$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$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute%'!F65","v":39},-39]
[56,0.03,6,0,0.36,0,{"$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$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute%'!F66","v":39},-39]
[57,0.03,7,0,0.42,0,{"$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$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute%'!F67","v":39},-39]
[58,0.03,8,0,0.48,0,{"$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$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute%'!F68","v":39},-39]
[59,0.03,9,0,0.54,0,{"$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$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute%'!F69","v":39},-39]
[60,0.03,10,0,0.6,0,{"$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$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB heute%'!F70","v":39},-39]

{"sheet":"Steuerübersicht","index":7,"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]]}
["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$3=3,'Berechnung EB 2%'!K11-'Berechnung EB 2%'!P11,'Berechnung Ratierlich 2%'!K11-'Berechnung Ratierlich 2%'!P11))","v":7.384999999999998},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q11,'Berechnung Ratierlich 2%'!Q11)","v":7.384999999999998},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K11-'Berechnung EB 4%'!P11,'Berechnung Ratierlich 4%'!K11-'Berechnung Ratierlich 4%'!P11))","v":14.769999999999996},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q11,'Berechnung Ratierlich 4%'!Q11)","v":14.769999999999996}]
[2,{"$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$3=3,'Berechnung EB 2%'!K12-'Berechnung EB 2%'!P12,'Berechnung Ratierlich 2%'!K12-'Berechnung Ratierlich 2%'!P12))","v":7.7082063712499975},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q12,'Berechnung Ratierlich 2%'!Q12)","v":7.7082063712499975},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K12-'Berechnung EB 4%'!P12,'Berechnung Ratierlich 4%'!K12-'Berechnung Ratierlich 4%'!P12))","v":15.378235984999998},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q12,'Berechnung Ratierlich 4%'!Q12)","v":15.378235984999998}]
[3,{"$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$3=3,'Berechnung EB heute%'!Q13,'Berechnung Ratierlich heute%'!Q13)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 2%'!K13-'Berechnung EB 2%'!P13,'Berechnung Ratierlich 2%'!K13-'Berechnung Ratierlich 2%'!P13))","v":15.878069717106907},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q13,'Berechnung Ratierlich 2%'!Q13)","v":15.878069717106907},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K13-'Berechnung EB 4%'!P13,'Berechnung Ratierlich 4%'!K13-'Berechnung Ratierlich 4%'!P13))","v":31.676021853175538},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q13,'Berechnung Ratierlich 4%'!Q13)","v":31.676021853175538}]
[4,{"$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$3=3,'Berechnung EB 2%'!K14-'Berechnung EB 2%'!P14,'Berechnung Ratierlich 2%'!K14-'Berechnung Ratierlich 2%'!P14))","v":24.51700780943203},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q14,'Berechnung Ratierlich 2%'!Q14)","v":24.51700780943203},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K14-'Berechnung EB 4%'!P14,'Berechnung Ratierlich 4%'!K14-'Berechnung Ratierlich 4%'!P14))","v":48.867423469396066},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q14,'Berechnung Ratierlich 4%'!Q14)","v":48.867423469396066}]
[5,{"$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$3=3,'Berechnung EB 2%'!K15-'Berechnung EB 2%'!P15,'Berechnung Ratierlich 2%'!K15-'Berechnung Ratierlich 2%'!P15))","v":33.651952692062515},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q15,'Berechnung Ratierlich 2%'!Q15)","v":33.651952692062515},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K15-'Berechnung EB 4%'!P15,'Berechnung Ratierlich 4%'!K15-'Berechnung Ratierlich 4%'!P15))","v":67.001438231934785},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q15,'Berechnung Ratierlich 4%'!Q15)","v":67.001438231934785}]
[6,{"$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$3=3,'Berechnung EB heute%'!Q16,'Berechnung Ratierlich heute%'!Q16)","v":0},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 2%'!K16-'Berechnung EB 2%'!P16,'Berechnung Ratierlich 2%'!K16-'Berechnung Ratierlich 2%'!P16))","v":43.31138271886546},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q16,'Berechnung Ratierlich 2%'!Q16)","v":43.31138271886546},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K16-'Berechnung EB 4%'!P16,'Berechnung Ratierlich 4%'!K16-'Berechnung Ratierlich 4%'!P16))","v":86.129750090910889},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q16,'Berechnung Ratierlich 4%'!Q16)","v":86.129750090910889}]
[7,{"$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$3=3,'Berechnung EB 2%'!K17-'Berechnung EB 2%'!P17,'Berechnung Ratierlich 2%'!K17-'Berechnung Ratierlich 2%'!P17))","v":53.525411335514804},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q17,'Berechnung Ratierlich 2%'!Q17)","v":53.525411335514804},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K17-'Berechnung EB 4%'!P17,'Berechnung Ratierlich 4%'!K17-'Berechnung Ratierlich 4%'!P17))","v":106.30687685327058},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q17,'Berechnung Ratierlich 4%'!Q17)","v":106.30687685327058}]
[8,{"$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$3=3,'Berechnung EB 2%'!K18-'Berechnung EB 2%'!P18,'Berechnung Ratierlich 2%'!K18-'Berechnung Ratierlich 2%'!P18))","v":64.325880958696217},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q18,'Berechnung Ratierlich 2%'!Q18)","v":64.325880958696217},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K18-'Berechnung EB 4%'!P18,'Berechnung Ratierlich 4%'!K18-'Berechnung Ratierlich 4%'!P18))","v":127.5903255645738},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q18,'Berechnung Ratierlich 4%'!Q18)","v":127.5903255645738}]
[9,{"$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$3=3,'Berechnung EB heute%'!Q19,'Berechnung Ratierlich heute%'!Q19)","v":1602.327922782104},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 2%'!K19-'Berechnung EB 2%'!P19,'Berechnung Ratierlich 2%'!K19-'Berechnung Ratierlich 2%'!P19))","v":86.567385423325717},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q19,'Berechnung Ratierlich 2%'!Q19)","v":1970.1769667449096},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K19-'Berechnung EB 4%'!P19,'Berechnung Ratierlich 4%'!K19-'Berechnung Ratierlich 4%'!P19))","v":171.47515018336247},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q19,'Berechnung Ratierlich 4%'!Q19)","v":2332.4347222388697}]
[10,{"$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$3=3,'Berechnung EB 2%'!K20-'Berechnung EB 2%'!P20,'Berechnung Ratierlich 2%'!K20-'Berechnung Ratierlich 2%'!P20))","v":92.716814730199985},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q20,'Berechnung Ratierlich 2%'!Q20)","v":92.716814730199985},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K20-'Berechnung EB 4%'!P20,'Berechnung Ratierlich 4%'!K20-'Berechnung Ratierlich 4%'!P20))","v":181.61870010017714},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q20,'Berechnung Ratierlich 4%'!Q20)","v":181.61870010017714}]
[11,{"$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$3=3,'Berechnung EB 2%'!K21-'Berechnung EB 2%'!P21,'Berechnung Ratierlich 2%'!K21-'Berechnung Ratierlich 2%'!P21))","v":106.89429763850664},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q21,'Berechnung Ratierlich 2%'!Q21)","v":106.89429763850664},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K21-'Berechnung EB 4%'!P21,'Berechnung Ratierlich 4%'!K21-'Berechnung Ratierlich 4%'!P21))","v":209.21953781641128},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q21,'Berechnung Ratierlich 4%'!Q21)","v":209.21953781641128}]
[12,{"$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$3=3,'Berechnung EB 2%'!K22-'Berechnung EB 2%'!P22,'Berechnung Ratierlich 2%'!K22-'Berechnung Ratierlich 2%'!P22))","v":121.88054923680056},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q22,'Berechnung Ratierlich 2%'!Q22)","v":121.88054923680056},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K22-'Berechnung EB 4%'!P22,'Berechnung Ratierlich 4%'!K22-'Berechnung Ratierlich 4%'!P22))","v":238.31336004639195},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q22,'Berechnung Ratierlich 4%'!Q22)","v":238.31336004639195}]
[13,{"$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$3=3,'Berechnung EB 2%'!K23-'Berechnung EB 2%'!P23,'Berechnung Ratierlich 2%'!K23-'Berechnung Ratierlich 2%'!P23))","v":137.72170654377075},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q23,'Berechnung Ratierlich 2%'!Q23)","v":137.72170654377075},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K23-'Berechnung EB 4%'!P23,'Berechnung Ratierlich 4%'!K23-'Berechnung Ratierlich 4%'!P23))","v":268.98092530843672},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q23,'Berechnung Ratierlich 4%'!Q23)","v":268.98092530843672}]
[14,{"$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$3=3,'Berechnung EB 2%'!K24-'Berechnung EB 2%'!P24,'Berechnung Ratierlich 2%'!K24-'Berechnung Ratierlich 2%'!P24))","v":154.46653851047435},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q24,'Berechnung Ratierlich 2%'!Q24)","v":154.46653851047435},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K24-'Berechnung EB 4%'!P24,'Berechnung Ratierlich 4%'!K24-'Berechnung Ratierlich 4%'!P24))","v":301.30736051063599},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q24,'Berechnung Ratierlich 4%'!Q24)","v":301.30736051063599}]
[15,{"$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$3=3,'Berechnung EB 2%'!K25-'Berechnung EB 2%'!P25,'Berechnung Ratierlich 2%'!K25-'Berechnung Ratierlich 2%'!P25))","v":172.1665961615505},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q25,'Berechnung Ratierlich 2%'!Q25)","v":172.1665961615505},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K25-'Berechnung EB 4%'!P25,'Berechnung Ratierlich 4%'!K25-'Berechnung Ratierlich 4%'!P25))","v":335.38239724579273},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q25,'Berechnung Ratierlich 4%'!Q25)","v":335.38239724579273}]
[16,{"$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$3=3,'Berechnung EB 2%'!K26-'Berechnung EB 2%'!P26,'Berechnung Ratierlich 2%'!K26-'Berechnung Ratierlich 2%'!P26))","v":190.87637130138998},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q26,'Berechnung Ratierlich 2%'!Q26)","v":190.87637130138998},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K26-'Berechnung EB 4%'!P26,'Berechnung Ratierlich 4%'!K26-'Berechnung Ratierlich 4%'!P26))","v":371.30062086802747},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q26,'Berechnung Ratierlich 4%'!Q26)","v":371.30062086802747}]
[17,{"$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$3=3,'Berechnung EB 2%'!K27-'Berechnung EB 2%'!P27,'Berechnung Ratierlich 2%'!K27-'Berechnung Ratierlich 2%'!P27))","v":210.65346427385674},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q27,'Berechnung Ratierlich 2%'!Q27)","v":210.65346427385674},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K27-'Berechnung EB 4%'!P27,'Berechnung Ratierlich 4%'!K27-'Berechnung Ratierlich 4%'!P27))","v":409.16173304243608},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q27,'Berechnung Ratierlich 4%'!Q27)","v":409.16173304243608}]
[18,{"$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$3=3,'Berechnung EB heute%'!Q28,'Berechnung Ratierlich heute%'!Q28)","v":7111.5664387735269},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 2%'!K28-'Berechnung EB 2%'!P28,'Berechnung Ratierlich 2%'!K28-'Berechnung Ratierlich 2%'!P28))","v":260.50360645353464},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q28,'Berechnung Ratierlich 2%'!Q28)","v":8407.497839509324},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K28-'Berechnung EB 4%'!P28,'Berechnung Ratierlich 4%'!K28-'Berechnung Ratierlich 4%'!P28))","v":505.20468205865564},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q28,'Berechnung Ratierlich 4%'!Q28)","v":9629.2880596718769}]
[19,{"$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$3=3,'Berechnung EB 2%'!K29-'Berechnung EB 2%'!P29,'Berechnung Ratierlich 2%'!K29-'Berechnung Ratierlich 2%'!P29))","v":253.45709543586474},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q29,'Berechnung Ratierlich 2%'!Q29)","v":253.45709543586474},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K29-'Berechnung EB 4%'!P29,'Berechnung Ratierlich 4%'!K29-'Berechnung Ratierlich 4%'!P29))","v":482.49885351639051},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q29,'Berechnung Ratierlich 4%'!Q29)","v":482.49885351639051}]
[20,{"$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$3=3,'Berechnung EB 2%'!K30-'Berechnung EB 2%'!P30,'Berechnung Ratierlich 2%'!K30-'Berechnung Ratierlich 2%'!P30))","v":277.88676263729423},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q30,'Berechnung Ratierlich 2%'!Q30)","v":277.88676263729423},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K30-'Berechnung EB 4%'!P30,'Berechnung Ratierlich 4%'!K30-'Berechnung Ratierlich 4%'!P30))","v":528.37094163284712},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q30,'Berechnung Ratierlich 4%'!Q30)","v":528.37094163284712}]
[21,{"$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$3=3,'Berechnung EB 2%'!K31-'Berechnung EB 2%'!P31,'Berechnung Ratierlich 2%'!K31-'Berechnung Ratierlich 2%'!P31))","v":303.70102397928235},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q31,'Berechnung Ratierlich 2%'!Q31)","v":303.70102397928235},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K31-'Berechnung EB 4%'!P31,'Berechnung Ratierlich 4%'!K31-'Berechnung Ratierlich 4%'!P31))","v":576.69046620262498},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q31,'Berechnung Ratierlich 4%'!Q31)","v":576.69046620262498}]
[22,{"$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$3=3,'Berechnung EB 2%'!K32-'Berechnung EB 2%'!P32,'Berechnung Ratierlich 2%'!K32-'Berechnung Ratierlich 2%'!P32))","v":330.97835375778504},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q32,'Berechnung Ratierlich 2%'!Q32)","v":330.97835375778504},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K32-'Berechnung EB 4%'!P32,'Berechnung Ratierlich 4%'!K32-'Berechnung Ratierlich 4%'!P32))","v":627.58800652653645},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q32,'Berechnung Ratierlich 4%'!Q32)","v":627.58800652653645}]
[23,{"$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$3=3,'Berechnung EB 2%'!K33-'Berechnung EB 2%'!P33,'Berechnung Ratierlich 2%'!K33-'Berechnung Ratierlich 2%'!P33))","v":359.80167393681148},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q33,'Berechnung Ratierlich 2%'!Q33)","v":359.80167393681148},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K33-'Berechnung EB 4%'!P33,'Berechnung Ratierlich 4%'!K33-'Berechnung Ratierlich 4%'!P33))","v":681.20110876811952},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q33,'Berechnung Ratierlich 4%'!Q33)","v":681.20110876811952}]
[24,{"$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$3=3,'Berechnung EB 2%'!K34-'Berechnung EB 2%'!P34,'Berechnung Ratierlich 2%'!K34-'Berechnung Ratierlich 2%'!P34))","v":390.25860622779447},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q34,'Berechnung Ratierlich 2%'!Q34)","v":390.25860622779447},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K34-'Berechnung EB 4%'!P34,'Berechnung Ratierlich 4%'!K34-'Berechnung Ratierlich 4%'!P34))","v":737.67465766014925},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q34,'Berechnung Ratierlich 4%'!Q34)","v":737.67465766014925}]
[25,{"$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$3=3,'Berechnung EB 2%'!K35-'Berechnung EB 2%'!P35,'Berechnung Ratierlich 2%'!K35-'Berechnung Ratierlich 2%'!P35))","v":422.44173845600051},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q35,'Berechnung Ratierlich 2%'!Q35)","v":422.44173845600051},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K35-'Berechnung EB 4%'!P35,'Berechnung Ratierlich 4%'!K35-'Berechnung Ratierlich 4%'!P35))","v":797.16126804298995},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q35,'Berechnung Ratierlich 4%'!Q35)","v":797.16126804298995}]
[26,{"$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$3=3,'Berechnung EB 2%'!K36-'Berechnung EB 2%'!P36,'Berechnung Ratierlich 2%'!K36-'Berechnung Ratierlich 2%'!P36))","v":456.44890602372158},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q36,'Berechnung Ratierlich 2%'!Q36)","v":456.44890602372158},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K36-'Berechnung EB 4%'!P36,'Berechnung Ratierlich 4%'!K36-'Berechnung Ratierlich 4%'!P36))","v":859.82169729289126},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q36,'Berechnung Ratierlich 4%'!Q36)","v":859.82169729289126}]
[27,{"$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$3=3,'Berechnung EB heute%'!Q37,'Berechnung Ratierlich heute%'!Q37)","v":15884.615577407398},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 2%'!K37-'Berechnung EB 2%'!P37,'Berechnung Ratierlich 2%'!K37-'Berechnung Ratierlich 2%'!P37))","v":547.0927659176516},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q37,'Berechnung Ratierlich 2%'!Q37)","v":18298.200783382596},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K37-'Berechnung EB 4%'!P37,'Berechnung Ratierlich 4%'!K37-'Berechnung Ratierlich 4%'!P37))","v":1028.6947552830861},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q37,'Berechnung Ratierlich 4%'!Q37)","v":20398.049620034457}]
[28,{"$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$3=3,'Berechnung EB 2%'!K38-'Berechnung EB 2%'!P38,'Berechnung Ratierlich 2%'!K38-'Berechnung Ratierlich 2%'!P38))","v":515.67986490333556},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q38,'Berechnung Ratierlich 2%'!Q38)","v":515.67986490333556},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K38-'Berechnung EB 4%'!P38,'Berechnung Ratierlich 4%'!K38-'Berechnung Ratierlich 4%'!P38))","v":947.70603710470755},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q38,'Berechnung Ratierlich 4%'!Q38)","v":947.70603710470755}]
[29,{"$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$3=3,'Berechnung EB 2%'!K39-'Berechnung EB 2%'!P39,'Berechnung Ratierlich 2%'!K39-'Berechnung Ratierlich 2%'!P39))","v":555.97264702744815},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q39,'Berechnung Ratierlich 2%'!Q39)","v":555.97264702744815},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K39-'Berechnung EB 4%'!P39,'Berechnung Ratierlich 4%'!K39-'Berechnung Ratierlich 4%'!P39))","v":1020.0818665091075},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q39,'Berechnung Ratierlich 4%'!Q39)","v":1020.0818665091075}]
[30,{"$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$3=3,'Berechnung EB 2%'!K40-'Berechnung EB 2%'!P40,'Berechnung Ratierlich 2%'!K40-'Berechnung Ratierlich 2%'!P40))","v":598.53421498101409},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q40,'Berechnung Ratierlich 2%'!Q40)","v":598.53421498101409},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K40-'Berechnung EB 4%'!P40,'Berechnung Ratierlich 4%'!K40-'Berechnung Ratierlich 4%'!P40))","v":1096.26575017762},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q40,'Berechnung Ratierlich 4%'!Q40)","v":1096.26575017762}]
[31,{"$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$3=3,'Berechnung EB 2%'!K41-'Berechnung EB 2%'!P41,'Berechnung Ratierlich 2%'!K41-'Berechnung Ratierlich 2%'!P41))","v":643.49231842212555},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q41,'Berechnung Ratierlich 2%'!Q41)","v":643.49231842212555},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K41-'Berechnung EB 4%'!P41,'Berechnung Ratierlich 4%'!K41-'Berechnung Ratierlich 4%'!P41))","v":1176.4580488853517},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q41,'Berechnung Ratierlich 4%'!Q41)","v":1176.4580488853517}]
[32,{"$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$3=3,'Berechnung EB 2%'!K42-'Berechnung EB 2%'!P42,'Berechnung Ratierlich 2%'!K42-'Berechnung Ratierlich 2%'!P42))","v":690.98190027274734},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q42,'Berechnung Ratierlich 2%'!Q42)","v":690.98190027274734},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K42-'Berechnung EB 4%'!P42,'Berechnung Ratierlich 4%'!K42-'Berechnung Ratierlich 4%'!P42))","v":1260.8696653895904},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q42,'Berechnung Ratierlich 4%'!Q42)","v":1260.8696653895904}]
[33,{"$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$3=3,'Berechnung EB 2%'!K43-'Berechnung EB 2%'!P43,'Berechnung Ratierlich 2%'!K43-'Berechnung Ratierlich 2%'!P43))","v":741.1455017534231},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q43,'Berechnung Ratierlich 2%'!Q43)","v":741.1455017534231},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K43-'Berechnung EB 4%'!P43,'Berechnung Ratierlich 4%'!K43-'Berechnung Ratierlich 4%'!P43))","v":1349.7225990961995},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q43,'Berechnung Ratierlich 4%'!Q43)","v":1349.7225990961995}]
[34,{"$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$3=3,'Berechnung EB 2%'!K44-'Berechnung EB 2%'!P44,'Berechnung Ratierlich 2%'!K44-'Berechnung Ratierlich 2%'!P44))","v":794.13369022447182},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q44,'Berechnung Ratierlich 2%'!Q44)","v":794.13369022447182},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K44-'Berechnung EB 4%'!P44,'Berechnung Ratierlich 4%'!K44-'Berechnung Ratierlich 4%'!P44))","v":1443.250529909782},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q44,'Berechnung Ratierlich 4%'!Q44)","v":1443.250529909782}]
[35,{"$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$3=3,'Berechnung EB 2%'!K45-'Berechnung EB 2%'!P45,'Berechnung Ratierlich 2%'!K45-'Berechnung Ratierlich 2%'!P45))","v":850.10551111785423},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q45,'Berechnung Ratierlich 2%'!Q45)","v":850.10551111785423},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K45-'Berechnung EB 4%'!P45,'Berechnung Ratierlich 4%'!K45-'Berechnung Ratierlich 4%'!P45))","v":1541.699432803121},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q45,'Berechnung Ratierlich 4%'!Q45)","v":1541.699432803121}]
[36,{"$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$3=3,'Berechnung EB 2%'!K46-'Berechnung EB 2%'!P46,'Berechnung Ratierlich 2%'!K46-'Berechnung Ratierlich 2%'!P46))","v":909.22896531619074},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 2%'!Q46,'Berechnung Ratierlich 2%'!Q46)","v":909.22896531619074},{"$f":"MAX(0,IF(Hilfe!$B$3=3,'Berechnung EB 4%'!K46-'Berechnung EB 4%'!P46,'Berechnung Ratierlich 4%'!K46-'Berechnung Ratierlich 4%'!P46))","v":1645.3282247221935},{"$f":"IF(Hilfe!$B$3=3,'Berechnung EB 4%'!Q46,'Berechnung Ratierlich 4%'!Q46)","v":1645.3282247221935}]
[37,{"$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":"Berechnung Ratierlich 2%","index":8,"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.",{"$f":"Eingabe!C10*Hilfe!B4","v":3000},null,null,null,null,"Aktienfonds","Mischfonds","Rentenfonds / VVW",null,null,"Abgeltungssteuer",{"$f":"'Berechnung Ratierlich heute%'!M2","v":0.26374999999999998}]
["Laufzeit",{"$f":"Eingabe!C9","v":36},null,null,null,"Ausgabeaufschlag",{"$f":"Eingabe!C21","v":0.05},{"$f":"Eingabe!E21","v":0.04},{"$f":"Eingabe!G21","v":0.03}]
[null,null,null,null,null,"Wechselgebühr",{"$f":"Eingabe!C22","v":2.5000000000000001E-2},{"$f":"Eingabe!E22","v":0.02},{"$f":"Eingabe!G22","v":1.4999999999999999E-2},"Ausgabe"]
[null,null,null,null,null,"Freistellung",0.3,0.15,0,"Jahr","Jahresabschluss","Beitragssumme","zu versteuern %","zu versteuern","kumulierte Vorabpauschale","Freistellungsauftrag","Auszahlung"]
[null,null,null,null,null,null,null,null,null,{"$f":"B3","v":36},{"$f":"MAX(VLOOKUP(J6,A11:AD70,20,FALSE),0)","v":263150.03748457693},{"$f":"MAX(VLOOKUP(J6,A11:AD70,13,FALSE),0)","v":162956.99386724218},{"$f":"VLOOKUP(J6,A11:AD70,14,FALSE)","v":1},{"$f":"(K6-L6)*M6","v":100193.04361733474},{"$f":"VLOOKUP(J6,A11:AD70,12,FALSE)","v":6299.27461401861},{"$f":"VLOOKUP(J6,A11:AD70,16,FALSE)","v":0},{"$f":"K6-(N6-P6-O6)*M2","v":238385.55590995229}]
[]
[]
["Jahr","Ausgabeaufschlag","Beitrag","Vermögen Jahresanfang","Rendite","Gesamtvermögen","Wechsel","Anteil Aktienfonds","Anteil Mischfonds","Rentenfonds / VVW","Vorabpauschale","kumulierte Vorabpauschale","Beitragssumme","Freistellung","Wechselbesteuerunganteil","Freistellungsauftrag","Steuer","Wechselkosten","Depotkosten","Jahresabschluss"]
[0,null,null,null,null,null,null,{"$f":"Eingabe!C18","v":1},{"$f":"Eingabe!E18","v":0},{"$f":"Eingabe!G18","v":0}]
[1,{"$f":"$G$3*H10+$H$3*I10+$I$3*J10","v":0.05},{"$f":"IF($B$3>=A11,$B$2,0)/(1+B11)","v":2857.1428571428569},{"$f":"C11","v":2857.1428571428569},{"$f":"C11*$B$1","v":171.42857142857142},{"$f":"C11+E11","v":3028.5714285714284},{"$f":"VLOOKUP(A11,Wechsel!$A$11:$E$31,1)","v":0},{"$f":"IF(G11>0,VLOOKUP(A11,Wechsel!$A$11:$E$31,3),H10)","v":1},{"$f":"IF(G11>0,VLOOKUP(A11,Wechsel!$A$11:$E$31,4),I10)","v":0},{"$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$2*J11","v":7.384999999999998},{"$f":"K11+L10","v":7.384999999999998},{"$f":"C11","v":2857.1428571428569},{"$f":"1-(H11*$G$5+I11*$H$5+J11*$I$5)","v":0.7},{"$f":"IF(G11>0,(F11-M11)*N11,0)","v":0},{"$f":"MAX(Eingabe!C28,0)","v":0},{"$f":"MAX(0,K11+O11*$M$2-P11-IF(G11>0,-(L10+K11),0))","v":7.384999999999998},{"$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":2982.1864285714282}]
[2,{"$f":"$G$3*H11+$H$3*I11+$I$3*J11","v":0.05},2857.1428571428569,{"$f":"MAX(IF(A12>$B$3,0,T11),0)","v":2982.1864285714282},{"$f":"(C12+D12)*$B$1","v":350.35975714285712},{"$f":"IF(A12>$B$3,0,C12+E12+D12)","v":6189.6890428571423},{"$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$31,3),H11)","v":1},{"$f":"IF(G12>0,VLOOKUP(A12,Wechsel!$A$11:$E$31,4),I11)","v":0},{"$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$2*J12","v":7.7082063712499975},{"$f":"IF(G11>0,K12,K12+L11)","v":15.093206371249995},{"$f":"IF(A12>$B$3,0,IF(G11>0,T11,C12+M11))","v":5714.2857142857138},{"$f":"1-(H12*$G$5+I12*$H$5+J12*$I$5)","v":0.7},{"$f":"IF(G12>0,(F12-M12)*N11,0)","v":0},{"$f":"MAX(P11-Eingabe!$E$28,0)","v":0},{"$f":"MAX(0,K12+O12*$M$2-P12-IF(G12>0,-(L11+K12),0))","v":7.7082063712499975},{"$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":6142.9808364858927}]
[3,0.05,2857.1428571428569,6142.9808364858927,540.00742161772496,9540.131115246475,{"$f":"IF(VLOOKUP(A13,Wechsel!$A$11:$E$31,1)=A13,VLOOKUP(A13,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G13>0,VLOOKUP(A13,Wechsel!$A$11:$E$31,3),H12)","v":1},{"$f":"IF(G13>0,VLOOKUP(A13,Wechsel!$A$11:$E$31,4),I12)","v":0},{"$f":"IF(G13>0,VLOOKUP(A13,Wechsel!$A$11:$E$31,5),J12)","v":0},{"$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$2*J13","v":15.878069717106907},{"$f":"IF(G12>0,K13,K13+L12)","v":30.971276088356902},8571.4285714285706,0.7,{"$f":"IF(G13>0,(F13-M13)*N12,0)","v":0},{"$f":"MAX(P12-Eingabe!$E$28,0)","v":0},15.878069717106907,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F13","v":39},9485.2530455293672]
[4,0.05,2857.1428571428569,9485.2530455293672,740.54375416033338,13082.939656832557,{"$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$31,3),H13)","v":1},{"$f":"IF(G14>0,VLOOKUP(A14,Wechsel!$A$11:$E$31,4),I13)","v":0},{"$f":"IF(G14>0,VLOOKUP(A14,Wechsel!$A$11:$E$31,5),J13)","v":0},24.51700780943203,55.488283897788932,11428.571428571428,0.7,0,{"$f":"MAX(P13-Eingabe!$E$28,0)","v":0},24.51700780943203,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F14","v":39},13019.422649023125]
[5,0.05,2857.1428571428569,13019.422649023125,952.59393036995891,16829.159436535941,{"$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$31,3),H14)","v":1},{"$f":"IF(G15>0,VLOOKUP(A15,Wechsel!$A$11:$E$31,4),I14)","v":0},{"$f":"IF(G15>0,VLOOKUP(A15,Wechsel!$A$11:$E$31,5),J14)","v":0},33.651952692062515,89.14023658985144,14285.714285714284,0.7,0,{"$f":"MAX(P14-Eingabe!$E$28,0)","v":0},33.651952692062515,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F15","v":39},16756.507483843878]
[6,0.05,2857.1428571428569,16756.507483843878,1176.8190204592042,20790.469361445939,{"$f":"IF(VLOOKUP(A16,Wechsel!$A$11:$E$31,1)=A16,VLOOKUP(A16,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G16>0,VLOOKUP(A16,Wechsel!$A$11:$E$31,3),H15)","v":1},{"$f":"IF(G16>0,VLOOKUP(A16,Wechsel!$A$11:$E$31,4),I15)","v":0},{"$f":"IF(G16>0,VLOOKUP(A16,Wechsel!$A$11:$E$31,5),J15)","v":0},43.31138271886546,132.45161930871689,17142.857142857141,0.7,0,{"$f":"MAX(P15-Eingabe!$E$28,0)","v":0},43.31138271886546,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F16","v":39},20708.157978727075]
[7,0.05,2857.1428571428569,20708.157978727075,1413.9180501521957,24979.218886022129,{"$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$31,3),H16)","v":1},{"$f":"IF(G17>0,VLOOKUP(A17,Wechsel!$A$11:$E$31,4),I16)","v":0},{"$f":"IF(G17>0,VLOOKUP(A17,Wechsel!$A$11:$E$31,5),J16)","v":0},53.525411335514804,185.97703064423169,20000,0.7,0,{"$f":"MAX(P16-Eingabe!$E$28,0)","v":0},53.525411335514804,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F17","v":39},24886.693474686614]
[8,0.05,2857.1428571428569,24886.693474686614,1664.6301799097682,29408.46651173924,{"$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$31,3),H17)","v":1},{"$f":"IF(G18>0,VLOOKUP(A18,Wechsel!$A$11:$E$31,4),I17)","v":0},{"$f":"IF(G18>0,VLOOKUP(A18,Wechsel!$A$11:$E$31,5),J17)","v":0},64.325880958696217,250.30291160292791,22857.142857142855,0.7,0,{"$f":"MAX(P17-Eingabe!$E$28,0)","v":0},64.325880958696217,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F18","v":39},29305.140630780545]
[9,0.05,2857.1428571428569,29305.140630780545,1929.7370092754038,34092.020497198806,{"$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$31,3),H18)","v":0.66666666666666674},{"$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$31,5),J18)","v":0.33333333333333326},86.567385423325717,336.87029702625364,25714.28571428571,0.8,5864.4143480391667,{"$f":"MAX(P18-Eingabe!$E$28,0)","v":0},1970.1769667449096,{"$f":"MAX(IF(G19>0,(H19*$G$4+I19*$H$4+J19*$I$4)*(F19-Q19),0),0)","v":695.97327649316776},{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F19","v":39},31386.870253960729]
[10,4.3333333333333335E-2,2875.3993610223638,31386.870253960729,2055.7361768989858,36318.005791882082,{"$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$31,3),H19)","v":0.66666666666666674},{"$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$31,5),J19)","v":0.33333333333333326},92.716814730199985,92.716814730199985,31386.870253960729,0.8,0,{"$f":"MAX(P19-Eingabe!$E$28,0)","v":0},92.716814730199985,{"$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$25*'Berechnung Ratierlich 2%'!F20","v":39},36186.288977151882]
[11,4.3333333333333335E-2,2875.3993610223638,36186.288977151882,2343.7013002904546,41405.389638464701,{"$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$31,3),H20)","v":0.66666666666666674},{"$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$31,5),J20)","v":0.33333333333333326},106.89429763850664,199.61111236870664,34262.269614983095,0.8,0,{"$f":"MAX(P20-Eingabe!$E$28,0)","v":0},106.89429763850664,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F21","v":39},41259.495340826194]
[12,4.3333333333333335E-2,2875.3993610223638,41259.495340826194,2648.0936821109131,46782.98838395947,{"$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$31,3),H21)","v":0.66666666666666674},{"$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$31,5),J21)","v":0.33333333333333326},121.88054923680056,321.4916616055072,37137.668976005458,0.8,0,{"$f":"MAX(P21-Eingabe!$E$28,0)","v":0},121.88054923680056,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F22","v":39},46622.107834722672]
[13,4.3333333333333335E-2,2875.3993610223638,46622.107834722672,2969.8504317447018,52467.357627489735,{"$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$31,3),H22)","v":0.66666666666666674},{"$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$31,5),J22)","v":0.33333333333333326},137.72170654377075,459.21336814927793,40013.06833702782,0.8,0,{"$f":"MAX(P22-Eingabe!$E$28,0)","v":0},137.72170654377075,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F23","v":39},52290.635920945962]
[14,4.3333333333333335E-2,2875.3993610223638,52290.635920945962,3309.9621169180996,58475.997398886422,{"$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$31,3),H23)","v":0.66666666666666674},{"$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$31,5),J23)","v":0.33333333333333326},154.46653851047435,613.67990665975231,42888.467698050183,0.8,0,{"$f":"MAX(P23-Eingabe!$E$28,0)","v":0},154.46653851047435,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F24","v":39},58282.530860375948]
[15,4.3333333333333335E-2,2875.3993610223638,58282.530860375948,3669.4758132838983,64827.406034682208,{"$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$31,3),H24)","v":0.66666666666666674},{"$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$31,5),J24)","v":0.33333333333333326},172.1665961615505,785.84650282130281,45763.867059072545,0.8,0,{"$f":"MAX(P24-Eingabe!$E$28,0)","v":0},172.1665961615505,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F25","v":39},64616.239438520657]
[16,4.3333333333333335E-2,2875.3993610223638,64616.239438520657,4049.4983279725816,71541.137127515598,{"$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$31,3),H25)","v":0.66666666666666674},{"$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$31,5),J25)","v":0.33333333333333326},190.87637130138998,976.72287412269282,48639.266420094908,0.8,0,{"$f":"MAX(P25-Eingabe!$E$28,0)","v":0},190.87637130138998,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F26","v":39},71311.260756214208]
[17,4.3333333333333335E-2,2875.3993610223638,71311.260756214208,4451.1996070341947,78637.859724270762,{"$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$31,3),H26)","v":0.66666666666666674},{"$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$31,5),J26)","v":0.33333333333333326},210.65346427385674,1187.3763383965495,51514.66578111727,0.8,0,{"$f":"MAX(P26-Eingabe!$E$28,0)","v":0},210.65346427385674,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F27","v":39},78388.206259996907]
[18,4.3333333333333335E-2,2875.3993610223638,78388.206259996907,4875.8163372611561,86139.421958280422,{"$f":"IF(VLOOKUP(A28,Wechsel!$A$11:$E$31,1)=A28,VLOOKUP(A28,Wechsel!$A$11:$E$31,1),0)","v":18},{"$f":"IF(G28>0,VLOOKUP(A28,Wechsel!$A$11:$E$31,3),H27)","v":0.33333333333333343},{"$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$31,5),J27)","v":0.66666666666666652},260.50360645353464,1447.879944850084,54390.065142139632,0.9,25399.485452912631,{"$f":"MAX(P27-Eingabe!$E$28,0)","v":0},8407.497839509324,1425.0852755108035,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F28","v":39},76267.838843260295]
[19,3.6666666666666667E-2,2893.8906752411576,76267.838843260295,4749.7037711100866,83911.433289611537,{"$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$31,3),H28)","v":0.33333333333333343},{"$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$31,5),J28)","v":0.66666666666666652},253.45709543586474,253.45709543586474,76267.838843260295,0.9,0,{"$f":"MAX(P28-Eingabe!$E$28,0)","v":0},253.45709543586474,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F29","v":39},83618.976194175673]
[20,3.6666666666666667E-2,2893.8906752411576,83618.976194175673,5190.77201216501,91703.638881581835,{"$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$31,3),H29)","v":0.33333333333333343},{"$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$31,5),J29)","v":0.66666666666666652},277.88676263729423,531.34385807315903,79161.729518501452,0.9,0,{"$f":"MAX(P29-Eingabe!$E$28,0)","v":0},277.88676263729423,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F30","v":39},91386.75211894454]
[21,3.6666666666666667E-2,2893.8906752411576,91386.75211894454,5656.8385676511416,99937.481361836835,{"$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$31,3),H30)","v":0.33333333333333343},{"$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$31,5),J30)","v":0.66666666666666652},303.70102397928235,835.04488205244138,82055.620193742609,0.9,0,{"$f":"MAX(P30-Eingabe!$E$28,0)","v":0},303.70102397928235,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F31","v":39},99594.780337857548]
[22,3.6666666666666667E-2,2893.8906752411576,99594.780337857548,6149.3202607859221,108637.99127388463,{"$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$31,3),H31)","v":0.33333333333333343},{"$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$31,5),J31)","v":0.66666666666666652},330.97835375778504,1166.0232358102264,84949.510868983765,0.9,0,{"$f":"MAX(P31-Eingabe!$E$28,0)","v":0},330.97835375778504,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F32","v":39},108268.01292012684]
[23,3.6666666666666667E-2,2893.8906752411576,108268.01292012684,6669.7142157220796,117831.61781109008,{"$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$31,3),H32)","v":0.33333333333333343},{"$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$31,5),J32)","v":0.66666666666666652},359.80167393681148,1525.824909747038,87843.401544224922,0.9,0,{"$f":"MAX(P32-Eingabe!$E$28,0)","v":0},359.80167393681148,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F33","v":39},117432.81613715326]
[24,3.6666666666666667E-2,2893.8906752411576,117432.81613715326,7219.6024087436645,127546.30922113809,{"$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$31,3),H33)","v":0.33333333333333343},{"$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$31,5),J33)","v":0.66666666666666652},390.25860622779447,1916.0835159748324,90737.292219466079,0.9,0,{"$f":"MAX(P33-Eingabe!$E$28,0)","v":0},390.25860622779447,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F34","v":39},127117.05061491029]
[25,3.6666666666666667E-2,2893.8906752411576,127117.05061491029,7800.6564774090866,137811.59776756054,{"$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$31,3),H34)","v":0.33333333333333343},{"$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$31,5),J34)","v":0.66666666666666652},422.44173845600051,2338.5252544308328,93631.182894707235,0.9,0,{"$f":"MAX(P34-Eingabe!$E$28,0)","v":0},422.44173845600051,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F35","v":39},137350.15602910455]
[26,3.6666666666666667E-2,2893.8906752411576,137350.15602910455,8414.6428022607415,148658.68950660643,{"$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$31,3),H35)","v":0.33333333333333343},{"$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$31,5),J35)","v":0.66666666666666652},456.44890602372158,2794.9741604545543,96525.073569948392,0.9,0,{"$f":"MAX(P35-Eingabe!$E$28,0)","v":0},456.44890602372158,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F36","v":39},148163.24060058271]
[27,3.6666666666666667E-2,2893.8906752411576,148163.24060058271,9063.4278765494309,160120.55915237329,{"$f":"IF(VLOOKUP(A37,Wechsel!$A$11:$E$31,1)=A37,VLOOKUP(A37,Wechsel!$A$11:$E$31,1),0)","v":27},{"$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$31,5),J36)","v":1},547.0927659176516,3342.0669263722057,99418.964245189549,1,54631.435416465363,{"$f":"MAX(P36-Eingabe!$E$28,0)","v":0},18298.200783382596,2127.3353755348603,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F37","v":39},139656.02299345582]
[28,0.03,2912.6213592233007,139656.02299345582,8554.1186611607463,151122.76301383987,{"$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$31,5),J37)","v":1},515.67986490333556,515.67986490333556,139656.02299345582,1,0,{"$f":"MAX(P37-Eingabe!$E$28,0)","v":0},515.67986490333556,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F38","v":39},150568.08314893654]
[29,0.03,2912.6213592233007,150568.08314893654,9208.8422704895893,162689.54677864944,{"$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$31,5),J38)","v":1},555.97264702744815,1071.6525119307837,142568.64435267911,{"$f":"1-(H39*$G$5+I39*$H$5+J39*$I$5)","v":1},0,{"$f":"MAX(P38-Eingabe!$E$28,0)","v":0},555.97264702744815,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F39","v":39},162094.57413162198]
[30,0.03,2912.6213592233007,162094.57413162198,9900.4317294507164,174907.62722029601,{"$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$31,5),J39)","v":1},598.53421498101409,1670.1867269117979,145481.26571190241,1,0,{"$f":"MAX(P39-Eingabe!$E$28,0)","v":0},598.53421498101409,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F40","v":39},174270.09300531499]
[31,0.03,2912.6213592233007,174270.09300531499,10630.962861872296,187813.6772264106,{"$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$31,5),J40)","v":1},643.49231842212555,2313.6790453339236,148393.8870711257,1,0,{"$f":"MAX(P40-Eingabe!$E$28,0)","v":0},643.49231842212555,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F41","v":39},187131.18490798847]
[32,0.03,2912.6213592233007,187131.18490798847,11402.628376032706,201446.43464324449,{"$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$31,5),J41)","v":1},690.98190027274734,3004.6609456066708,151306.508430349,1,0,{"$f":"MAX(P41-Eingabe!$E$28,0)","v":0},690.98190027274734,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F42","v":39},200716.45274297174]
[33,0.03,{"$f":"IF($B$3>=A43,$B$2,0)/(1+B43)","v":2912.6213592233007},200716.45274297174,12217.744446131703,215846.81854832673,{"$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$31,5),J42)","v":1},741.1455017534231,3745.8064473600939,154219.1297895723,1,0,{"$f":"MAX(P42-Eingabe!$E$28,0)","v":0},741.1455017534231,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F43","v":39},215066.6730465733]
[34,0.03,2912.6213592233007,{"$f":"MAX(IF(A44>$B$3,0,T43),0)","v":215066.6730465733},{"$f":"(C44+D44)*$B$1","v":13078.757664347795},{"$f":"IF(A44>$B$3,0,C44+E44+D44)","v":231058.05207014439},{"$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$31,5),J43)","v":1},794.13369022447182,4539.9401375845655,{"$f":"IF(A44>$B$3,0,IF(G43>0,T43,C44+M43))","v":157131.75114879559},1,0,{"$f":"MAX(P43-Eingabe!$E$28,0)","v":0},794.13369022447182,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F44","v":39},230224.91837991992]
[35,0.03,2912.6213592233007,230224.91837991992,13988.252384348592,247125.79212349182,{"$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$31,5),J44)","v":1},850.10551111785423,5390.0456487024194,160044.37250801889,1,0,{"$f":"MAX(P44-Eingabe!$E$28,0)","v":0},850.10551111785423,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F45","v":39},246236.68661237397]
[36,0.03,2912.6213592233007,246236.68661237397,14948.958478295835,264098.26644989313,{"$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$31,5),J45)","v":1},909.22896531619074,6299.27461401861,162956.99386724218,1,0,{"$f":"MAX(P45-Eingabe!$E$28,0)","v":0},909.22896531619074,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F46","v":39},263150.03748457693]
[37,0.03,0,0,0,0,{"$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$31,5),J46)","v":1},0,6299.27461401861,0,1,0,{"$f":"MAX(P46-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F47","v":39},-39]
[38,0.03,0,0,0,0,{"$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$31,5),J47)","v":1},0,6299.27461401861,0,1,0,{"$f":"MAX(P47-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F48","v":39},-39]
[39,0.03,0,0,0,0,{"$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$31,5),J48)","v":1},0,6299.27461401861,0,1,0,{"$f":"MAX(P48-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F49","v":39},-39]
[40,0.03,0,0,0,0,{"$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$31,5),J49)","v":1},0,6299.27461401861,0,1,0,{"$f":"MAX(P49-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F50","v":39},-39]
[41,0.03,0,0,0,0,{"$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$31,5),J50)","v":1},0,6299.27461401861,0,1,0,{"$f":"MAX(P50-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F51","v":39},-39]
[42,0.03,0,0,0,0,{"$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$31,5),J51)","v":1},0,6299.27461401861,0,1,0,{"$f":"MAX(P51-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F52","v":39},-39]
[43,0.03,0,0,0,0,{"$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$31,5),J52)","v":1},0,6299.27461401861,0,1,0,{"$f":"MAX(P52-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F53","v":39},-39]
[44,0.03,0,0,0,0,{"$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$31,5),J53)","v":1},0,6299.27461401861,0,1,0,{"$f":"MAX(P53-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F54","v":39},-39]
[45,0.03,0,0,0,0,{"$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$31,5),J54)","v":1},0,6299.27461401861,0,1,0,{"$f":"MAX(P54-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F55","v":39},-39]
[46,0.03,0,0,0,0,{"$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$31,5),J55)","v":1},0,6299.27461401861,0,1,0,{"$f":"MAX(P55-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F56","v":39},-39]
[47,0.03,0,0,0,0,{"$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$31,5),J56)","v":1},0,6299.27461401861,0,1,0,{"$f":"MAX(P56-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F57","v":39},-39]
[48,0.03,0,0,0,0,{"$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$31,5),J57)","v":1},0,6299.27461401861,0,1,0,{"$f":"MAX(P57-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F58","v":39},-39]
[49,0.03,0,0,0,0,{"$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$31,5),J58)","v":1},0,6299.27461401861,0,1,0,{"$f":"MAX(P58-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F59","v":39},-39]
[50,0.03,0,0,0,0,{"$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$31,5),J59)","v":1},0,6299.27461401861,0,1,0,{"$f":"MAX(P59-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F60","v":39},-39]
[51,{"$f":"$G$3*H60+$H$3*I60+$I$3*J60","v":0.03},{"$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":6299.27461401861},{"$f":"IF(A61>$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$28,0)","v":0},{"$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}]
[52,0.03,0,0,0,0,{"$f":"IF(VLOOKUP(A62,Wechsel!$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$31,5),J61)","v":1},0,6299.27461401861,0,1,0,{"$f":"MAX(P61-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F62","v":39},-39]
[53,0.03,0,0,0,0,{"$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$31,5),J62)","v":1},0,6299.27461401861,0,1,0,{"$f":"MAX(P62-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F63","v":39},-39]
[54,0.03,0,0,0,0,{"$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$31,5),J63)","v":1},0,6299.27461401861,0,1,0,{"$f":"MAX(P63-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F64","v":39},-39]
[55,0.03,0,0,0,0,{"$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$31,5),J64)","v":1},0,6299.27461401861,0,1,0,{"$f":"MAX(P64-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F65","v":39},-39]
[56,0.03,0,0,0,0,{"$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$31,5),J65)","v":1},0,6299.27461401861,0,1,0,{"$f":"MAX(P65-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F66","v":39},-39]
[57,0.03,0,0,0,0,{"$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$31,5),J66)","v":1},0,6299.27461401861,0,1,0,{"$f":"MAX(P66-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F67","v":39},-39]
[58,0.03,0,0,0,0,{"$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$31,5),J67)","v":1},0,6299.27461401861,0,1,0,{"$f":"MAX(P67-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F68","v":39},-39]
[59,0.03,0,0,0,0,{"$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$31,5),J68)","v":1},0,6299.27461401861,0,1,0,{"$f":"MAX(P68-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F69","v":39},-39]
[60,0.03,0,0,0,0,{"$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$31,5),J69)","v":1},0,6299.27461401861,0,1,0,{"$f":"MAX(P69-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 2%'!F70","v":39},-39]

{"sheet":"Berechnung Ratierlich 4%","index":9,"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.",{"$f":"Eingabe!C10*Hilfe!B4","v":3000},null,null,null,null,"Aktienfonds","Mischfonds","Rentenfonds / VVW",null,null,"Abgeltungssteuer",{"$f":"'Berechnung Ratierlich heute%'!M2","v":0.26374999999999998}]
["Laufzeit",{"$f":"Eingabe!C9","v":36},null,null,null,"Ausgabeaufschlag",{"$f":"Eingabe!C21","v":0.05},{"$f":"Eingabe!E21","v":0.04},{"$f":"Eingabe!G21","v":0.03}]
[null,null,null,null,null,"Wechselgebühr",{"$f":"Eingabe!C22","v":2.5000000000000001E-2},{"$f":"Eingabe!E22","v":0.02},{"$f":"Eingabe!G22","v":1.4999999999999999E-2},"Ausgabe"]
[null,null,null,null,null,"Freistellung",0.3,0.15,0,"Jahr","Jahresabschluss","Beitragssumme","zu versteuern %","zu versteuern","kumulierte Vorabpauschale","Freistellungsauftrag","Auszahlung"]
[null,null,null,null,null,null,null,null,null,{"$f":"B3","v":36},{"$f":"MAX(VLOOKUP(J6,A11:AD70,20,FALSE),0)","v":237563.90596182639},{"$f":"MAX(VLOOKUP(J6,A11:AD70,13,FALSE),0)","v":151629.47962188491},{"$f":"VLOOKUP(J6,A11:AD70,14,FALSE)","v":1},{"$f":"(K6-L6)*M6","v":85934.426339941478},{"$f":"VLOOKUP(J6,A11:AD70,12,FALSE)","v":11481.382154597675},{"$f":"VLOOKUP(J6,A11:AD70,16,FALSE)","v":0},{"$f":"K6-(N6-P6-O6)*M2","v":217926.91555794195}]
[]
[]
["Jahr","Ausgabeaufschlag","Beitrag","Vermögen Jahresanfang","Rendite","Gesamtvermögen","Wechsel","Anteil Aktienfonds","Anteil Mischfonds","Rentenfonds / VVW","Vorabpauschale","kumulierte Vorabpauschale","Beitragssumme","Freistellung","Wechselbesteuerunganteil","Freistellungsauftrag","Steuer","Wechselkosten","Depotkosten","Jahresabschluss"]
[0,null,null,null,null,null,null,{"$f":"Eingabe!C18","v":1},{"$f":"Eingabe!E18","v":0},{"$f":"Eingabe!G18","v":0}]
[1,{"$f":"$G$3*H10+$H$3*I10+$I$3*J10","v":0.05},{"$f":"IF($B$3>=A11,$B$2,0)/(1+B11)","v":2857.1428571428569},{"$f":"C11","v":2857.1428571428569},{"$f":"C11*$B$1","v":171.42857142857142},{"$f":"C11+E11","v":3028.5714285714284},{"$f":"VLOOKUP(A11,Wechsel!$A$11:$E$31,1)","v":0},{"$f":"IF(G11>0,VLOOKUP(A11,Wechsel!$A$11:$E$31,3),H10)","v":1},{"$f":"IF(G11>0,VLOOKUP(A11,Wechsel!$A$11:$E$31,4),I10)","v":0},{"$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$2*J11","v":14.769999999999996},{"$f":"K11+L10","v":14.769999999999996},{"$f":"C11","v":2857.1428571428569},{"$f":"1-(H11*$G$5+I11*$H$5+J11*$I$5)","v":0.7},{"$f":"IF(G11>0,(F11-M11)*N11,0)","v":0},{"$f":"MAX(Eingabe!C28,0)","v":0},{"$f":"MAX(0,K11+O11*$M$2-P11-IF(G11>0,-(L10+K11),0))","v":14.769999999999996},{"$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":2974.8014285714285}]
[2,{"$f":"$G$3*H11+$H$3*I11+$I$3*J11","v":0.05},2857.1428571428569,{"$f":"MAX(IF(A12>$B$3,0,T11),0)","v":2974.8014285714285},{"$f":"(C12+D12)*$B$1","v":349.91665714285716},{"$f":"IF(A12>$B$3,0,C12+E12+D12)","v":6181.8609428571426},{"$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$31,3),H11)","v":1},{"$f":"IF(G12>0,VLOOKUP(A12,Wechsel!$A$11:$E$31,4),I11)","v":0},{"$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$2*J12","v":15.378235984999998},{"$f":"IF(G11>0,K12,K12+L11)","v":30.148235984999992},{"$f":"IF(A12>$B$3,0,IF(G11>0,T11,C12+M11))","v":5714.2857142857138},{"$f":"1-(H12*$G$5+I12*$H$5+J12*$I$5)","v":0.7},{"$f":"IF(G12>0,(F12-M12)*N11,0)","v":0},{"$f":"MAX(P11-Eingabe!$E$28,0)","v":0},{"$f":"MAX(0,K12+O12*$M$2-P12-IF(G12>0,-(L11+K12),0))","v":15.378235984999998},{"$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":6127.4827068721424}]
[3,0.05,2857.1428571428569,6127.4827068721424,539.07753384089995,9523.7030978558996,{"$f":"IF(VLOOKUP(A13,Wechsel!$A$11:$E$31,1)=A13,VLOOKUP(A13,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G13>0,VLOOKUP(A13,Wechsel!$A$11:$E$31,3),H12)","v":1},{"$f":"IF(G13>0,VLOOKUP(A13,Wechsel!$A$11:$E$31,4),I12)","v":0},{"$f":"IF(G13>0,VLOOKUP(A13,Wechsel!$A$11:$E$31,5),J12)","v":0},{"$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$2*J13","v":31.676021853175538},{"$f":"IF(G12>0,K13,K13+L12)","v":61.824257838175527},8571.4285714285706,0.7,{"$f":"IF(G13>0,(F13-M13)*N12,0)","v":0},{"$f":"MAX(P12-Eingabe!$E$28,0)","v":0},31.676021853175538,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F13","v":39},9453.0270760027233]
[4,0.05,2857.1428571428569,9453.0270760027233,738.61019598873474,13048.780129134315,{"$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$31,3),H13)","v":1},{"$f":"IF(G14>0,VLOOKUP(A14,Wechsel!$A$11:$E$31,4),I13)","v":0},{"$f":"IF(G14>0,VLOOKUP(A14,Wechsel!$A$11:$E$31,5),J13)","v":0},48.867423469396066,110.6916813075716,11428.571428571428,0.7,0,{"$f":"MAX(P13-Eingabe!$E$28,0)","v":0},48.867423469396066,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F14","v":39},12960.912705664919]
[5,0.05,2857.1428571428569,12960.912705664919,949.08333376846656,16767.138896576242,{"$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$31,3),H14)","v":1},{"$f":"IF(G15>0,VLOOKUP(A15,Wechsel!$A$11:$E$31,4),I14)","v":0},{"$f":"IF(G15>0,VLOOKUP(A15,Wechsel!$A$11:$E$31,5),J14)","v":0},67.001438231934785,177.69311953950637,14285.714285714284,0.7,0,{"$f":"MAX(P14-Eingabe!$E$28,0)","v":0},67.001438231934785,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F15","v":39},16661.137458344307]
[6,0.05,2857.1428571428569,16661.137458344307,1171.0968189292298,20689.377134416394,{"$f":"IF(VLOOKUP(A16,Wechsel!$A$11:$E$31,1)=A16,VLOOKUP(A16,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G16>0,VLOOKUP(A16,Wechsel!$A$11:$E$31,3),H15)","v":1},{"$f":"IF(G16>0,VLOOKUP(A16,Wechsel!$A$11:$E$31,4),I15)","v":0},{"$f":"IF(G16>0,VLOOKUP(A16,Wechsel!$A$11:$E$31,5),J15)","v":0},86.129750090910889,263.82286963041724,17142.857142857141,0.7,0,{"$f":"MAX(P15-Eingabe!$E$28,0)","v":0},86.129750090910889,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F16","v":39},20564.247384325485]
[7,0.05,2857.1428571428569,20564.247384325485,1405.2834144881003,24826.673655956442,{"$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$31,3),H16)","v":1},{"$f":"IF(G17>0,VLOOKUP(A17,Wechsel!$A$11:$E$31,4),I16)","v":0},{"$f":"IF(G17>0,VLOOKUP(A17,Wechsel!$A$11:$E$31,5),J16)","v":0},106.30687685327058,370.12974648368782,20000,0.7,0,{"$f":"MAX(P16-Eingabe!$E$28,0)","v":0},106.30687685327058,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F17","v":39},24681.366779103169]
[8,0.05,2857.1428571428569,24681.366779103169,1652.3105781747613,29190.82021442079,{"$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$31,3),H17)","v":1},{"$f":"IF(G18>0,VLOOKUP(A18,Wechsel!$A$11:$E$31,4),I17)","v":0},{"$f":"IF(G18>0,VLOOKUP(A18,Wechsel!$A$11:$E$31,5),J17)","v":0},127.5903255645738,497.72007204826161,22857.142857142855,0.7,0,{"$f":"MAX(P17-Eingabe!$E$28,0)","v":0},127.5903255645738,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F18","v":39},29024.229888856215]
[9,0.05,2857.1428571428569,29024.229888856215,1912.882364759944,33794.255110759012,{"$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$31,3),H18)","v":0.66666666666666674},{"$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$31,5),J18)","v":0.33333333333333326},171.47515018336247,669.19522223162403,25714.28571428571,0.8,5655.9785775313103,{"$f":"MAX(P18-Eingabe!$E$28,0)","v":0},2332.4347222388697,{"$f":"MAX(IF(G19>0,(H19*$G$4+I19*$H$4+J19*$I$4)*(F19-Q19),0),0)","v":681.67277508460313},{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F19","v":39},30741.14761343554]
[10,4.3333333333333335E-2,2875.3993610223638,30741.14761343554,2016.9928184674741,35633.539792925381,{"$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$31,3),H19)","v":0.66666666666666674},{"$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$31,5),J19)","v":0.33333333333333326},181.61870010017714,181.61870010017714,30741.14761343554,0.8,0,{"$f":"MAX(P19-Eingabe!$E$28,0)","v":0},181.61870010017714,{"$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$25*'Berechnung Ratierlich 4%'!F20","v":39},35412.921092825207]
[11,4.3333333333333335E-2,2875.3993610223638,35412.921092825207,2297.2992272308543,40585.619681078424,{"$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$31,3),H20)","v":0.66666666666666674},{"$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$31,5),J20)","v":0.33333333333333326},209.21953781641128,390.83823791658841,33616.546974457902,0.8,0,{"$f":"MAX(P20-Eingabe!$E$28,0)","v":0},209.21953781641128,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F21","v":39},40337.400143262013]
[12,4.3333333333333335E-2,2875.3993610223638,40337.400143262013,2592.7679702570626,45805.567474541444,{"$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$31,3),H21)","v":0.66666666666666674},{"$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$31,5),J21)","v":0.33333333333333326},238.31336004639195,629.1515979629803,36491.946335480265,0.8,0,{"$f":"MAX(P21-Eingabe!$E$28,0)","v":0},238.31336004639195,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F22","v":39},45528.254114495052]
[13,4.3333333333333335E-2,2875.3993610223638,45528.254114495052,2904.2192085310448,51307.87268404846,{"$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$31,3),H22)","v":0.66666666666666674},{"$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$31,5),J22)","v":0.33333333333333326},268.98092530843672,898.13252327141709,39367.345696502627,0.8,0,{"$f":"MAX(P22-Eingabe!$E$28,0)","v":0},268.98092530843672,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F23","v":39},50999.891758740021]
[14,4.3333333333333335E-2,2875.3993610223638,50999.891758740021,3232.517467185743,57107.808586948129,{"$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$31,3),H23)","v":0.66666666666666674},{"$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$31,5),J23)","v":0.33333333333333326},301.30736051063599,1199.4398837820531,42242.74505752499,0.8,0,{"$f":"MAX(P23-Eingabe!$E$28,0)","v":0},301.30736051063599,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F24","v":39},56767.501226437496]
[15,4.3333333333333335E-2,2875.3993610223638,56767.501226437496,3578.5740352475914,63221.47462270745,{"$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$31,3),H24)","v":0.66666666666666674},{"$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$31,5),J24)","v":0.33333333333333326},335.38239724579273,1534.8222810278457,45118.144418547352,0.8,0,{"$f":"MAX(P24-Eingabe!$E$28,0)","v":0},335.38239724579273,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F25","v":39},62847.09222546166]
[16,4.3333333333333335E-2,2875.3993610223638,62847.09222546166,3943.3494951890416,69665.841081673061,{"$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$31,3),H25)","v":0.66666666666666674},{"$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$31,5),J25)","v":0.33333333333333326},371.30062086802747,1906.1229018958732,47993.543779569714,0.8,0,{"$f":"MAX(P25-Eingabe!$E$28,0)","v":0},371.30062086802747,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F26","v":39},69255.54046080503]
[17,4.3333333333333335E-2,2875.3993610223638,69255.54046080503,4327.8563893096434,76458.796211137043,{"$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$31,3),H26)","v":0.66666666666666674},{"$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$31,5),J26)","v":0.33333333333333326},409.16173304243608,2315.2846349383094,50868.943140592077,0.8,0,{"$f":"MAX(P26-Eingabe!$E$28,0)","v":0},409.16173304243608,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F27","v":39},76010.634478094609]
[18,4.3333333333333335E-2,2875.3993610223638,76010.634478094609,4733.1620303470181,83619.195869463991,{"$f":"IF(VLOOKUP(A28,Wechsel!$A$11:$E$31,1)=A28,VLOOKUP(A28,Wechsel!$A$11:$E$31,1),0)","v":18},{"$f":"IF(G28>0,VLOOKUP(A28,Wechsel!$A$11:$E$31,3),H27)","v":0.33333333333333343},{"$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$31,5),J27)","v":0.66666666666666652},505.20468205865564,2820.489316996965,53744.342501614439,0.9,23899.882694279644,{"$f":"MAX(P27-Eingabe!$E$28,0)","v":0},9629.2880596718769,1356.4816431795221,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F28","v":39},72594.426166612597]
[19,3.6666666666666667E-2,2893.8906752411576,72594.426166612597,4529.2990105112249,80017.615852364979,{"$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$31,3),H28)","v":0.33333333333333343},{"$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$31,5),J28)","v":0.66666666666666652},482.49885351639051,482.49885351639051,72594.426166612597,0.9,0,{"$f":"MAX(P28-Eingabe!$E$28,0)","v":0},482.49885351639051,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F29","v":39},79496.116998848593]
[20,3.6666666666666667E-2,2893.8906752411576,79496.116998848593,4943.4004604453849,87333.40813453513,{"$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$31,3),H29)","v":0.33333333333333343},{"$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$31,5),J29)","v":0.66666666666666652},528.37094163284712,1010.8697951492377,75488.316841853753,0.9,0,{"$f":"MAX(P29-Eingabe!$E$28,0)","v":0},528.37094163284712,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F30","v":39},86766.03719290228]
[21,3.6666666666666667E-2,2893.8906752411576,86766.03719290228,5379.5956720886061,95039.52354023204,{"$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$31,3),H30)","v":0.33333333333333343},{"$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$31,5),J30)","v":0.66666666666666652},576.69046620262498,1587.5602613518627,78382.20751709491,0.9,0,{"$f":"MAX(P30-Eingabe!$E$28,0)","v":0},576.69046620262498,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F31","v":39},94423.833074029419]
[22,3.6666666666666667E-2,2893.8906752411576,94423.833074029419,5839.0634249562345,103156.7871742268,{"$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$31,3),H31)","v":0.33333333333333343},{"$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$31,5),J31)","v":0.66666666666666652},627.58800652653645,2215.1482678783991,81276.098192336067,0.9,0,{"$f":"MAX(P31-Eingabe!$E$28,0)","v":0},627.58800652653645,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F32","v":39},102490.19916770027]
[23,3.6666666666666667E-2,2893.8906752411576,102490.19916770027,6323.0453905764853,111707.13523351791,{"$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$31,3),H32)","v":0.33333333333333343},{"$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$31,5),J32)","v":0.66666666666666652},681.20110876811952,2896.3493766465185,84169.988867577224,0.9,0,{"$f":"MAX(P32-Eingabe!$E$28,0)","v":0},681.20110876811952,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F33","v":39},110986.93412474979]
[24,3.6666666666666667E-2,2893.8906752411576,110986.93412474979,6832.8494879994569,120713.6742879904,{"$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$31,3),H33)","v":0.33333333333333343},{"$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$31,5),J33)","v":0.66666666666666652},737.67465766014925,3634.024034306668,87063.87954281838,0.9,0,{"$f":"MAX(P33-Eingabe!$E$28,0)","v":0},737.67465766014925,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F34","v":39},119936.99963033026]
[25,3.6666666666666667E-2,2893.8906752411576,119936.99963033026,7369.8534183342845,130200.7437239057,{"$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$31,3),H34)","v":0.33333333333333343},{"$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$31,5),J34)","v":0.66666666666666652},797.16126804298995,4431.1853023496578,89957.770218059537,0.9,0,{"$f":"MAX(P34-Eingabe!$E$28,0)","v":0},797.16126804298995,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F35","v":39},129364.58245586271]
[26,3.6666666666666667E-2,2893.8906752411576,129364.58245586271,7935.5083878662326,140193.9815189701,{"$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$31,3),H35)","v":0.33333333333333343},{"$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$31,5),J35)","v":0.66666666666666652},859.82169729289126,5291.0069996425491,92851.660893300694,0.9,0,{"$f":"MAX(P35-Eingabe!$E$28,0)","v":0},859.82169729289126,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F36","v":39},139295.15982167723]
[27,3.6666666666666667E-2,2893.8906752411576,139295.15982167723,8531.3430298151034,150720.39352673347,{"$f":"IF(VLOOKUP(A37,Wechsel!$A$11:$E$31,1)=A37,VLOOKUP(A37,Wechsel!$A$11:$E$31,1),0)","v":27},{"$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$31,5),J36)","v":1},1028.6947552830861,6319.7017549256352,95745.55156854185,1,49477.357762372463,{"$f":"MAX(P36-Eingabe!$E$28,0)","v":0},20398.049620034457,1954.8351586004851,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F37","v":39},128328.50874809852]
[28,0.03,2912.6213592233007,128328.50874809852,7874.4678064393102,139115.59791376113,{"$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$31,5),J37)","v":1},947.70603710470755,947.70603710470755,128328.50874809852,1,0,{"$f":"MAX(P37-Eingabe!$E$28,0)","v":0},947.70603710470755,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F38","v":39},138128.89187665642]
[29,0.03,2912.6213592233007,138128.89187665642,8462.4907941527817,149504.00403003249,{"$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$31,5),J38)","v":1},1020.0818665091075,1967.7879036138152,131241.13010732183,{"$f":"1-(H39*$G$5+I39*$H$5+J39*$I$5)","v":1},0,{"$f":"MAX(P38-Eingabe!$E$28,0)","v":0},1020.0818665091075,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F39","v":39},148444.92216352338]
[30,0.03,2912.6213592233007,148444.92216352338,9081.4526113648008,160438.99613411148,{"$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$31,5),J39)","v":1},1096.26575017762,3064.053653791435,134153.75146654513,1,0,{"$f":"MAX(P39-Eingabe!$E$28,0)","v":0},1096.26575017762,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F40","v":39},159303.73038393387]
[31,0.03,2912.6213592233007,159303.73038393387,9732.9811045894294,171949.33284774661,{"$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$31,5),J40)","v":1},1176.4580488853517,4240.5117026767866,137066.37282576843,1,0,{"$f":"MAX(P40-Eingabe!$E$28,0)","v":0},1176.4580488853517,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F41","v":39},170733.87479886127]
[32,0.03,2912.6213592233007,170733.87479886127,10418.789769485074,184065.28592756964,{"$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$31,5),J41)","v":1},1260.8696653895904,5501.381368066377,139978.99418499172,1,0,{"$f":"MAX(P41-Eingabe!$E$28,0)","v":0},1260.8696653895904,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F42","v":39},182765.41626218005]
[33,0.03,{"$f":"IF($B$3>=A43,$B$2,0)/(1+B43)","v":2912.6213592233007},182765.41626218005,11140.682257284201,196818.71987868755,{"$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$31,5),J42)","v":1},1349.7225990961995,6851.1039671625767,142891.61554421502,1,0,{"$f":"MAX(P42-Eingabe!$E$28,0)","v":0},1349.7225990961995,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F43","v":39},195429.99727959136]
[34,0.03,2912.6213592233007,{"$f":"MAX(IF(A44>$B$3,0,T43),0)","v":195429.99727959136},{"$f":"(C44+D44)*$B$1","v":11900.557118328879},{"$f":"IF(A44>$B$3,0,C44+E44+D44)","v":210243.17575714353},{"$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$31,5),J43)","v":1},1443.250529909782,8294.3544970723597,{"$f":"IF(A44>$B$3,0,IF(G43>0,T43,C44+M43))","v":145804.23690343832},1,0,{"$f":"MAX(P43-Eingabe!$E$28,0)","v":0},1443.250529909782,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F44","v":39},208760.92522723376]
[35,0.03,2912.6213592233007,208760.92522723376,12700.412795187423,224373.9593816445,{"$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$31,5),J44)","v":1},1541.699432803121,9836.0539298754811,148716.85826266161,1,0,{"$f":"MAX(P44-Eingabe!$E$28,0)","v":0},1541.699432803121,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F45","v":39},222793.25994884138]
[36,0.03,2912.6213592233007,222793.25994884138,13542.35287848388,239248.23418654857,{"$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$31,5),J45)","v":1},1645.3282247221935,11481.382154597675,151629.47962188491,1,0,{"$f":"MAX(P45-Eingabe!$E$28,0)","v":0},1645.3282247221935,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F46","v":39},237563.90596182639]
[37,0.03,0,0,0,0,{"$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$31,5),J46)","v":1},0,11481.382154597675,0,1,0,{"$f":"MAX(P46-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F47","v":39},-39]
[38,0.03,0,0,0,0,{"$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$31,5),J47)","v":1},0,11481.382154597675,0,1,0,{"$f":"MAX(P47-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F48","v":39},-39]
[39,0.03,0,0,0,0,{"$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$31,5),J48)","v":1},0,11481.382154597675,0,1,0,{"$f":"MAX(P48-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F49","v":39},-39]
[40,0.03,0,0,0,0,{"$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$31,5),J49)","v":1},0,11481.382154597675,0,1,0,{"$f":"MAX(P49-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F50","v":39},-39]
[41,0.03,0,0,0,0,{"$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$31,5),J50)","v":1},0,11481.382154597675,0,1,0,{"$f":"MAX(P50-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F51","v":39},-39]
[42,0.03,0,0,0,0,{"$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$31,5),J51)","v":1},0,11481.382154597675,0,1,0,{"$f":"MAX(P51-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F52","v":39},-39]
[43,0.03,0,0,0,0,{"$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$31,5),J52)","v":1},0,11481.382154597675,0,1,0,{"$f":"MAX(P52-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F53","v":39},-39]
[44,0.03,0,0,0,0,{"$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$31,5),J53)","v":1},0,11481.382154597675,0,1,0,{"$f":"MAX(P53-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F54","v":39},-39]
[45,0.03,0,0,0,0,{"$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$31,5),J54)","v":1},0,11481.382154597675,0,1,0,{"$f":"MAX(P54-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F55","v":39},-39]
[46,0.03,0,0,0,0,{"$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$31,5),J55)","v":1},0,11481.382154597675,0,1,0,{"$f":"MAX(P55-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F56","v":39},-39]
[47,0.03,0,0,0,0,{"$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$31,5),J56)","v":1},0,11481.382154597675,0,1,0,{"$f":"MAX(P56-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F57","v":39},-39]
[48,0.03,0,0,0,0,{"$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$31,5),J57)","v":1},0,11481.382154597675,0,1,0,{"$f":"MAX(P57-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F58","v":39},-39]
[49,0.03,0,0,0,0,{"$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$31,5),J58)","v":1},0,11481.382154597675,0,1,0,{"$f":"MAX(P58-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F59","v":39},-39]
[50,0.03,0,0,0,0,{"$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$31,5),J59)","v":1},0,11481.382154597675,0,1,0,{"$f":"MAX(P59-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F60","v":39},-39]
[51,{"$f":"$G$3*H60+$H$3*I60+$I$3*J60","v":0.03},{"$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":11481.382154597675},{"$f":"IF(A61>$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$28,0)","v":0},{"$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}]
[52,0.03,0,0,0,0,{"$f":"IF(VLOOKUP(A62,Wechsel!$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$31,5),J61)","v":1},0,11481.382154597675,0,1,0,{"$f":"MAX(P61-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F62","v":39},-39]
[53,0.03,0,0,0,0,{"$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$31,5),J62)","v":1},0,11481.382154597675,0,1,0,{"$f":"MAX(P62-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F63","v":39},-39]
[54,0.03,0,0,0,0,{"$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$31,5),J63)","v":1},0,11481.382154597675,0,1,0,{"$f":"MAX(P63-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F64","v":39},-39]
[55,0.03,0,0,0,0,{"$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$31,5),J64)","v":1},0,11481.382154597675,0,1,0,{"$f":"MAX(P64-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F65","v":39},-39]
[56,0.03,0,0,0,0,{"$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$31,5),J65)","v":1},0,11481.382154597675,0,1,0,{"$f":"MAX(P65-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F66","v":39},-39]
[57,0.03,0,0,0,0,{"$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$31,5),J66)","v":1},0,11481.382154597675,0,1,0,{"$f":"MAX(P66-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F67","v":39},-39]
[58,0.03,0,0,0,0,{"$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$31,5),J67)","v":1},0,11481.382154597675,0,1,0,{"$f":"MAX(P67-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F68","v":39},-39]
[59,0.03,0,0,0,0,{"$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$31,5),J68)","v":1},0,11481.382154597675,0,1,0,{"$f":"MAX(P68-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F69","v":39},-39]
[60,0.03,0,0,0,0,{"$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$31,5),J69)","v":1},0,11481.382154597675,0,1,0,{"$f":"MAX(P69-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung Ratierlich 4%'!F70","v":39},-39]

{"sheet":"Berechnung EB 2%","index":10,"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",{"$f":"Eingabe!C10","v":250},null,null,null,null,"Aktienfonds","Mischfonds","Rentenfonds / VVW",null,null,"Abgeltungssteuer",{"$f":"'Berechnung Ratierlich heute%'!M2","v":0.26374999999999998}]
["Laufzeit",{"$f":"Eingabe!C9","v":36},null,null,null,"Ausgabeaufschlag",{"$f":"Eingabe!C21","v":0.05},{"$f":"Eingabe!E21","v":0.04},{"$f":"Eingabe!G21","v":0.03}]
[null,null,null,null,null,"Wechselgebühr",{"$f":"Eingabe!C22","v":2.5000000000000001E-2},{"$f":"Eingabe!E22","v":0.02},{"$f":"Eingabe!G22","v":1.4999999999999999E-2},"Ausgabe"]
[null,null,null,null,null,"Freistellung",0.3,0.15,0,"Jahr","Jahresabschluss","Beitragssumme","zu versteuern %","zu versteuern","kumulierte Vorabpauschale","Freistellungsauftrag","Auszahlung"]
[null,null,null,null,null,null,null,null,null,{"$f":"B3","v":36},{"$f":"MAX(VLOOKUP(J6,A11:AD70,20,FALSE),0)","v":0},{"$f":"MAX(VLOOKUP(J6,A11:AD70,13,FALSE),0)","v":0},{"$f":"VLOOKUP(J6,A11:AD70,14,FALSE)","v":1},{"$f":"(K6-L6)*M6","v":0},{"$f":"VLOOKUP(J6,A11:AD70,12,FALSE)","v":-63.167820159468043},{"$f":"VLOOKUP(J6,A11:AD70,16,FALSE)","v":0},{"$f":"K6-(N6-P6-O6)*M2","v":-16.660512567059694}]
[]
[]
["Jahr","Ausgabeaufschlag","Beitrag","Vermögen Jahresanfang","Rendite","Gesamtvermögen","Wechsel","Anteil Aktienfonds","Anteil Mischfonds","Rentenfonds / VVW","Vorabpauschale","kumulierte Vorabpauschale","Beitragssumme","Freistellung","Wechselbesteuerunganteil","Freistellungsauftrag","Steuer","Wechselkosten","Depotkosten","Jahresabschluss"]
[0,null,null,null,null,null,null,{"$f":"Eingabe!C18","v":1},{"$f":"Eingabe!E18","v":0},{"$f":"Eingabe!G18","v":0}]
[1,{"$f":"$G$3*H10+$H$3*I10+$I$3*J10","v":0.05},{"$f":"IF($B$3>=A11,$B$2,0)/(1+B11)","v":238.09523809523807},{"$f":"C11","v":238.09523809523807},{"$f":"C11*$B$1","v":14.285714285714285},{"$f":"C11+E11","v":252.38095238095235},{"$f":"VLOOKUP(A11,Wechsel!$A$11:$E$31,1)","v":0},{"$f":"IF(G11>0,VLOOKUP(A11,Wechsel!$A$11:$E$31,3),H10)","v":1},{"$f":"IF(G11>0,VLOOKUP(A11,Wechsel!$A$11:$E$31,4),I10)","v":0},{"$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$2*J11","v":0.6154166666666665},{"$f":"K11+L10","v":0.6154166666666665},{"$f":"C11","v":238.09523809523807},{"$f":"1-(H11*$G$5+I11*$H$5+J11*$I$5)","v":0.7},{"$f":"IF(G11>0,(F11-M11)*N11,0)","v":0},{"$f":"MAX(Eingabe!C28,0)","v":0},{"$f":"MAX(0,K11+O11*$M$2-P11-IF(G11>0,-(L10+K11),0))","v":0.6154166666666665},{"$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$25*'Berechnung EB 2%'!F11","v":39},{"$f":"F11-Q11-R11-S11","v":212.76553571428568}]
[2,{"$f":"$G$3*H11+$H$3*I11+$I$3*J11","v":0.05},0,{"$f":"IF(A12>$B$3,0,T11)","v":212.76553571428568},{"$f":"(C12+D12)*$B$1","v":12.765932142857141},{"$f":"IF(A12>$B$3,0,C12+E12+D12)","v":225.53146785714281},{"$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$31,3),H11)","v":1},{"$f":"IF(G12>0,VLOOKUP(A12,Wechsel!$A$11:$E$31,4),I11)","v":0},{"$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$2*J12","v":0.54994571843749995},{"$f":"IF(G11>0,K12,K12+L11)","v":1.1653623851041663},{"$f":"IF(A12>$B$3,0,IF(G11>0,T11,C12+M11))","v":238.09523809523807},{"$f":"1-(H12*$G$5+I12*$H$5+J12*$I$5)","v":0.7},{"$f":"IF(G12>0,(F12-M12)*N11,0)","v":0},{"$f":"MAX(P11-Eingabe!$E$28,0)","v":0},{"$f":"MAX(0,K12+O12*$M$2-P12-IF(G12>0,-(L11+K12),0))","v":0.54994571843749995},{"$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$25*'Berechnung EB 2%'!F12","v":39},{"$f":"F12-Q12-R12-S12","v":185.98152213870532}]
[3,0.05,0,185.98152213870532,11.158891328322319,197.14041346702763,{"$f":"IF(VLOOKUP(A13,Wechsel!$A$11:$E$31,1)=A13,VLOOKUP(A13,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G13>0,VLOOKUP(A13,Wechsel!$A$11:$E$31,3),H12)","v":1},{"$f":"IF(G13>0,VLOOKUP(A13,Wechsel!$A$11:$E$31,4),I12)","v":0},{"$f":"IF(G13>0,VLOOKUP(A13,Wechsel!$A$11:$E$31,5),J12)","v":0},{"$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$2*J13","v":0.48071573934801848},{"$f":"IF(G12>0,K13,K13+L12)","v":1.6460781244521847},238.09523809523807,0.7,{"$f":"IF(G13>0,(F13-M13)*N12,0)","v":0},{"$f":"MAX(P12-Eingabe!$E$28,0)","v":0},0.48071573934801848,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F13","v":39},157.6596977276796]
[4,0.05,0,157.6596977276796,9.4595818636607749,167.11927959134039,{"$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$31,3),H13)","v":1},{"$f":"IF(G14>0,VLOOKUP(A14,Wechsel!$A$11:$E$31,4),I13)","v":0},{"$f":"IF(G14>0,VLOOKUP(A14,Wechsel!$A$11:$E$31,5),J13)","v":0},0.4075109037016198,2.0535890281538043,238.09523809523807,0.7,0,{"$f":"MAX(P13-Eingabe!$E$28,0)","v":0},0.4075109037016198,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F14","v":39},127.71176868763877]
[5,0.05,0,127.71176868763877,7.6627061212583261,135.37447480889711,{"$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$31,3),H14)","v":1},{"$f":"IF(G15>0,VLOOKUP(A15,Wechsel!$A$11:$E$31,4),I14)","v":0},{"$f":"IF(G15>0,VLOOKUP(A15,Wechsel!$A$11:$E$31,5),J14)","v":0},0.33010299411537425,2.3836920222691784,238.09523809523807,0.7,0,{"$f":"MAX(P14-Eingabe!$E$28,0)","v":0},0.33010299411537425,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F15","v":39},96.044371814781726]
[6,0.05,0,96.044371814781726,5.7626623088869033,101.80703412366863,{"$f":"IF(VLOOKUP(A16,Wechsel!$A$11:$E$31,1)=A16,VLOOKUP(A16,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G16>0,VLOOKUP(A16,Wechsel!$A$11:$E$31,3),H15)","v":1},{"$f":"IF(G16>0,VLOOKUP(A16,Wechsel!$A$11:$E$31,4),I15)","v":0},{"$f":"IF(G16>0,VLOOKUP(A16,Wechsel!$A$11:$E$31,5),J15)","v":0},0.24825069004825703,2.6319427123174353,238.09523809523807,0.7,0,{"$f":"MAX(P15-Eingabe!$E$28,0)","v":0},0.24825069004825703,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F16","v":39},62.558783433620377]
[7,0.05,0,62.558783433620377,3.7535270060172223,66.312310439637599,{"$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$31,3),H16)","v":1},{"$f":"IF(G17>0,VLOOKUP(A17,Wechsel!$A$11:$E$31,4),I16)","v":0},{"$f":"IF(G17>0,VLOOKUP(A17,Wechsel!$A$11:$E$31,5),J16)","v":0},0.16169881548005025,2.7936415277974853,238.09523809523807,0.7,0,{"$f":"MAX(P16-Eingabe!$E$28,0)","v":0},0.16169881548005025,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F17","v":39},27.150611624157548]
[8,0.05,0,27.150611624157548,1.6290366974494528,28.779648321607002,{"$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$31,3),H17)","v":1},{"$f":"IF(G18>0,VLOOKUP(A18,Wechsel!$A$11:$E$31,4),I17)","v":0},{"$f":"IF(G18>0,VLOOKUP(A18,Wechsel!$A$11:$E$31,5),J17)","v":0},7.017754339554122E-2,2.8638190711930265,238.09523809523807,0.7,0,{"$f":"MAX(P17-Eingabe!$E$28,0)","v":0},7.017754339554122E-2,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F18","v":39},-10.290529221788539]
[9,0.05,0,-10.290529221788539,-0.61743175330731226,-10.90796097509585,{"$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$31,3),H18)","v":0.66666666666666674},{"$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$31,5),J18)","v":0.33333333333333326},-3.0398223321163341E-2,2.8334208478718632,238.09523809523807,0.8,-174.30223934923373,{"$f":"MAX(P18-Eingabe!$E$28,0)","v":0},0,{"$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$25*'Berechnung EB 2%'!F19","v":39},-49.907960975095847]
[10,4.3333333333333335E-2,0,-49.907960975095847,-2.9944776585057507,-52.902438633601598,{"$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$31,3),H19)","v":0.66666666666666674},{"$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$31,5),J19)","v":0.33333333333333326},-0.14742811672043313,-0.14742811672043313,-49.907960975095847,0.8,0,{"$f":"MAX(P19-Eingabe!$E$28,0)","v":0},0,{"$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$25*'Berechnung EB 2%'!F20","v":39},-91.902438633601605]
[11,4.3333333333333335E-2,0,-91.902438633601605,-5.5141463180160963,-97.416584951617708,{"$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$31,3),H20)","v":0.66666666666666674},{"$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$31,5),J20)","v":0.33333333333333326},-0.2714798037236591,-0.4189079204440922,-49.907960975095847,0.8,0,{"$f":"MAX(P20-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F21","v":39},-136.41658495161772]
[12,4.3333333333333335E-2,0,-136.41658495161772,-8.1849950970970635,-144.60158004871479,{"$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$31,3),H21)","v":0.66666666666666674},{"$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$31,5),J21)","v":0.33333333333333326},-0.40297459194707863,-0.82188251239117083,-49.907960975095847,0.8,0,{"$f":"MAX(P21-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F22","v":39},-183.60158004871479]
[13,4.3333333333333335E-2,0,-183.60158004871479,-11.016094802922888,-194.61767485163767,{"$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$31,3),H22)","v":0.66666666666666674},{"$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$31,5),J22)","v":0.33333333333333326},-0.5423590674639035,-1.3642415798550744,-49.907960975095847,0.8,0,{"$f":"MAX(P22-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F23","v":39},-233.61767485163767]
[14,4.3333333333333335E-2,0,-233.61767485163767,-14.01706049109826,-247.63473534273592,{"$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$31,3),H23)","v":0.66666666666666674},{"$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$31,5),J23)","v":0.33333333333333326},-0.69010661151173758,-2.0543481913668122,-49.907960975095847,0.8,0,{"$f":"MAX(P23-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F24","v":39},-286.63473534273589]
[15,4.3333333333333335E-2,0,-286.63473534273589,-17.198084120564154,-303.83281946330004,{"$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$31,3),H24)","v":0.66666666666666674},{"$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$31,5),J24)","v":0.33333333333333326},-0.84671900820244161,-2.9010671995692539,-49.907960975095847,0.8,0,{"$f":"MAX(P24-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F25","v":39},-342.83281946330004]
[16,4.3333333333333335E-2,0,-342.83281946330004,-20.569969167798003,-363.40278863109802,{"$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$31,3),H25)","v":0.66666666666666674},{"$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$31,5),J25)","v":0.33333333333333326},-1.0127281486945883,-3.9137953482638421,-49.907960975095847,0.8,0,{"$f":"MAX(P25-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F26","v":39},-402.40278863109802]
[17,4.3333333333333335E-2,0,-402.40278863109802,-24.144167317865879,-426.5469559489639,{"$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$31,3),H26)","v":0.66666666666666674},{"$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$31,5),J26)","v":0.33333333333333326},-1.1886978376162634,-5.102493185880105,-49.907960975095847,0.8,0,{"$f":"MAX(P26-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F27","v":39},-465.5469559489639]
[18,4.3333333333333335E-2,0,-465.5469559489639,-27.932817356937832,-493.47977330590174,{"$f":"IF(VLOOKUP(A28,Wechsel!$A$11:$E$31,1)=A28,VLOOKUP(A28,Wechsel!$A$11:$E$31,1),0)","v":18},{"$f":"IF(G28>0,VLOOKUP(A28,Wechsel!$A$11:$E$31,3),H27)","v":0.33333333333333343},{"$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$31,5),J27)","v":0.66666666666666652},-1.5471289213573938,-6.6496221072374988,-49.907960975095847,0.9,-354.85744986464471,{"$f":"MAX(P27-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F28","v":39},-532.47977330590174]
[19,3.6666666666666667E-2,0,-532.47977330590174,-31.948786398354102,-564.4285597042558,{"$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$31,3),H28)","v":0.33333333333333343},{"$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$31,5),J28)","v":0.66666666666666652},-1.7695634066388375,-1.7695634066388375,-532.47977330590174,0.9,0,{"$f":"MAX(P28-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F29","v":39},-603.4285597042558]
[20,3.6666666666666667E-2,0,-603.4285597042558,-36.205713582255349,-639.63427328651119,{"$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$31,3),H29)","v":0.33333333333333343},{"$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$31,5),J29)","v":0.66666666666666652},-2.0053439610371675,-3.774907367676005,-532.47977330590174,0.9,0,{"$f":"MAX(P29-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F30","v":39},-678.63427328651119]
[21,3.6666666666666667E-2,0,-678.63427328651119,-40.718056397190672,-719.3523296837019,{"$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$31,3),H30)","v":0.33333333333333343},{"$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$31,5),J30)","v":0.66666666666666652},-2.2552713486993978,-6.0301787163754028,-532.47977330590174,0.9,0,{"$f":"MAX(P30-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F31","v":39},-758.3523296837019]
[22,3.6666666666666667E-2,0,-758.3523296837019,-45.501139781022111,-803.85346946472396,{"$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$31,3),H31)","v":0.33333333333333343},{"$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$31,5),J31)","v":0.66666666666666652},-2.5201943796213619,-8.5503730959967648,-532.47977330590174,0.9,0,{"$f":"MAX(P31-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F32","v":39},-842.85346946472396]
[23,3.6666666666666667E-2,0,-842.85346946472396,-50.571208167883434,-893.42467763260743,{"$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$31,3),H32)","v":0.33333333333333343},{"$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$31,5),J32)","v":0.66666666666666652},-2.8010127923986436,-11.351385888395409,-532.47977330590174,0.9,0,{"$f":"MAX(P32-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F33","v":39},-932.42467763260743]
[24,3.6666666666666667E-2,0,-932.42467763260743,-55.945480657956445,-988.37015829056384,{"$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$31,3),H33)","v":0.33333333333333343},{"$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$31,5),J33)","v":0.66666666666666652},-3.0986803099425617,-14.450066198337971,-532.47977330590174,0.9,0,{"$f":"MAX(P33-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F34","v":39},-1027.3701582905637]
[25,3.6666666666666667E-2,0,-1027.3701582905637,-61.642209497433818,-1089.0123677879976,{"$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$31,3),H34)","v":0.33333333333333343},{"$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$31,5),J34)","v":0.66666666666666652},-3.4142078785391154,-17.864274076877088,-532.47977330590174,0.9,0,{"$f":"MAX(P34-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F35","v":39},-1128.0123677879976]
[26,3.6666666666666667E-2,0,-1128.0123677879976,-67.680742067279851,-1195.6931098552775,{"$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$31,3),H35)","v":0.33333333333333343},{"$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$31,5),J35)","v":0.66666666666666652},-3.7486671012514621,-21.612941178128551,-532.47977330590174,0.9,0,{"$f":"MAX(P35-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F36","v":39},-1234.6931098552775]
[27,3.6666666666666667E-2,0,-1234.6931098552775,-74.08158659131665,-1308.7746964465941,{"$f":"IF(VLOOKUP(A37,Wechsel!$A$11:$E$31,1)=A37,VLOOKUP(A37,Wechsel!$A$11:$E$31,1),0)","v":27},{"$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$31,5),J36)","v":1},-4.5591043081406113,-26.172045486269162,-532.47977330590174,1,-698.66543082662315,{"$f":"MAX(P36-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F37","v":39},-1347.7746964465941]
[28,0.03,0,-1347.7746964465941,-80.866481786795646,-1428.6411782333898,{"$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$31,5),J37)","v":1},-4.9766580666290476,-4.9766580666290476,-1347.7746964465941,1,0,{"$f":"MAX(P37-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F38","v":39},-1467.6411782333898]
[29,0.03,0,-1467.6411782333898,-88.05847069400339,-1555.6996489273931,{"$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$31,5),J38)","v":1},-5.4192650506267919,-10.39592311725584,-1347.7746964465941,{"$f":"1-(H39*$G$5+I39*$H$5+J39*$I$5)","v":1},0,{"$f":"MAX(P38-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F39","v":39},-1594.6996489273931]
[30,0.03,0,-1594.6996489273931,-95.681978935643585,-1690.3816278630368,{"$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$31,5),J39)","v":1},-5.8884284536643987,-16.28435157092024,-1347.7746964465941,1,0,{"$f":"MAX(P39-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F40","v":39},-1729.3816278630368]
[31,0.03,0,-1729.3816278630368,-103.7628976717822,-1833.144525534819,{"$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$31,5),J40)","v":1},-6.3857416608842632,-22.670093231804504,-1347.7746964465941,1,0,{"$f":"MAX(P40-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F41","v":39},-1872.144525534819]
[32,0.03,0,-1872.144525534819,-112.32867153208913,-1984.4731970669081,{"$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$31,5),J41)","v":1},-6.9128936605373186,-29.582986892341822,-1347.7746964465941,1,0,{"$f":"MAX(P41-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F42","v":39},-2023.4731970669081]
[33,0.03,0,-2023.4731970669081,-121.40839182401449,-2144.8815888909226,{"$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$31,5),J42)","v":1},-7.4716747801695576,-37.054661672511379,-1347.7746964465941,1,0,{"$f":"MAX(P42-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F43","v":39},-2183.8815888909226]
[34,0.03,0,{"$f":"IF(A44>$B$3,0,T43)","v":-2183.8815888909226},{"$f":"(C44+D44)*$B$1","v":-131.03289533345534},{"$f":"IF(A44>$B$3,0,C44+E44+D44)","v":-2314.9144842243777},{"$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$31,5),J43)","v":1},-8.0639827669797306,-45.118644439491106,{"$f":"IF(A44>$B$3,0,IF(G43>0,T43,C44+M43))","v":-1347.7746964465941},1,0,{"$f":"MAX(P43-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F44","v":39},-2353.9144842243777]
[35,0.03,0,-2353.9144842243777,-141.23486905346266,-2495.1493532778404,{"$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$31,5),J44)","v":1},-8.691829232998515,-53.810473672489621,-1347.7746964465941,1,0,{"$f":"MAX(P44-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F45","v":39},-2534.1493532778404]
[36,0.03,0,-2534.1493532778404,-152.04896119667043,-2686.1983144745109,{"$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$31,5),J45)","v":1},-9.3573464869784235,-63.167820159468043,-1347.7746964465941,1,0,{"$f":"MAX(P45-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F46","v":39},-2725.1983144745109]
[37,0.03,0,0,0,0,{"$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$31,5),J46)","v":1},0,-63.167820159468043,0,1,0,{"$f":"MAX(P46-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F47","v":39},-39]
[38,0.03,0,0,0,0,{"$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$31,5),J47)","v":1},0,-63.167820159468043,0,1,0,{"$f":"MAX(P47-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F48","v":39},-39]
[39,0.03,0,0,0,0,{"$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$31,5),J48)","v":1},0,-63.167820159468043,0,1,0,{"$f":"MAX(P48-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F49","v":39},-39]
[40,0.03,0,0,0,0,{"$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$31,5),J49)","v":1},0,-63.167820159468043,0,1,0,{"$f":"MAX(P49-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F50","v":39},-39]
[41,0.03,0,0,0,0,{"$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$31,5),J50)","v":1},0,-63.167820159468043,0,1,0,{"$f":"MAX(P50-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F51","v":39},-39]
[42,0.03,0,0,0,0,{"$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$31,5),J51)","v":1},0,-63.167820159468043,0,1,0,{"$f":"MAX(P51-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F52","v":39},-39]
[43,0.03,0,0,0,0,{"$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$31,5),J52)","v":1},0,-63.167820159468043,0,1,0,{"$f":"MAX(P52-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F53","v":39},-39]
[44,0.03,0,0,0,0,{"$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$31,5),J53)","v":1},0,-63.167820159468043,0,1,0,{"$f":"MAX(P53-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F54","v":39},-39]
[45,0.03,0,0,0,0,{"$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$31,5),J54)","v":1},0,-63.167820159468043,0,1,0,{"$f":"MAX(P54-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F55","v":39},-39]
[46,0.03,0,0,0,0,{"$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$31,5),J55)","v":1},0,-63.167820159468043,0,1,0,{"$f":"MAX(P55-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F56","v":39},-39]
[47,0.03,0,0,0,0,{"$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$31,5),J56)","v":1},0,-63.167820159468043,0,1,0,{"$f":"MAX(P56-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F57","v":39},-39]
[48,0.03,0,0,0,0,{"$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$31,5),J57)","v":1},0,-63.167820159468043,0,1,0,{"$f":"MAX(P57-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F58","v":39},-39]
[49,0.03,0,0,0,0,{"$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$31,5),J58)","v":1},0,-63.167820159468043,0,1,0,{"$f":"MAX(P58-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F59","v":39},-39]
[50,0.03,0,0,0,0,{"$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$31,5),J59)","v":1},0,-63.167820159468043,0,1,0,{"$f":"MAX(P59-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F60","v":39},-39]
[51,{"$f":"$G$3*H60+$H$3*I60+$I$3*J60","v":0.03},1,{"$f":"IF(A61>$B$3,0,T60)","v":0},{"$f":"(C61+D61)*$B$1","v":0.06},{"$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":-63.167820159468043},{"$f":"IF(A61>$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$28,0)","v":0},{"$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}]
[52,0.03,2,0,0.12,0,{"$f":"IF(VLOOKUP(A62,Wechsel!$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$31,5),J61)","v":1},0,-63.167820159468043,0,1,0,{"$f":"MAX(P61-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F62","v":39},-39]
[53,0.03,3,0,0.18,0,{"$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$31,5),J62)","v":1},0,-63.167820159468043,0,1,0,{"$f":"MAX(P62-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F63","v":39},-39]
[54,0.03,4,0,0.24,0,{"$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$31,5),J63)","v":1},0,-63.167820159468043,0,1,0,{"$f":"MAX(P63-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F64","v":39},-39]
[55,0.03,5,0,0.3,0,{"$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$31,5),J64)","v":1},0,-63.167820159468043,0,1,0,{"$f":"MAX(P64-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F65","v":39},-39]
[56,0.03,6,0,0.36,0,{"$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$31,5),J65)","v":1},0,-63.167820159468043,0,1,0,{"$f":"MAX(P65-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F66","v":39},-39]
[57,0.03,7,0,0.42,0,{"$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$31,5),J66)","v":1},0,-63.167820159468043,0,1,0,{"$f":"MAX(P66-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F67","v":39},-39]
[58,0.03,8,0,0.48,0,{"$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$31,5),J67)","v":1},0,-63.167820159468043,0,1,0,{"$f":"MAX(P67-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F68","v":39},-39]
[59,0.03,9,0,0.54,0,{"$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$31,5),J68)","v":1},0,-63.167820159468043,0,1,0,{"$f":"MAX(P68-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F69","v":39},-39]
[60,0.03,10,0,0.6,0,{"$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$31,5),J69)","v":1},0,-63.167820159468043,0,1,0,{"$f":"MAX(P69-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 2%'!F70","v":39},-39]

{"sheet":"Berechnung EB 4%","index":11,"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",{"$f":"Eingabe!C10","v":250},null,null,null,null,"Aktienfonds","Mischfonds","Rentenfonds / VVW",null,null,"Abgeltungssteuer",{"$f":"'Berechnung Ratierlich heute%'!M2","v":0.26374999999999998}]
["Laufzeit",{"$f":"Eingabe!C9","v":36},null,null,null,"Ausgabeaufschlag",{"$f":"Eingabe!C21","v":0.05},{"$f":"Eingabe!E21","v":0.04},{"$f":"Eingabe!G21","v":0.03}]
[null,null,null,null,null,"Wechselgebühr",{"$f":"Eingabe!C22","v":2.5000000000000001E-2},{"$f":"Eingabe!E22","v":0.02},{"$f":"Eingabe!G22","v":1.4999999999999999E-2},"Ausgabe"]
[null,null,null,null,null,"Freistellung",0.3,0.15,0,"Jahr","Jahresabschluss","Beitragssumme","zu versteuern %","zu versteuern","kumulierte Vorabpauschale","Freistellungsauftrag","Auszahlung"]
[null,null,null,null,null,null,null,null,null,{"$f":"B3","v":36},{"$f":"MAX(VLOOKUP(J6,A11:AD70,20,FALSE),0)","v":0},{"$f":"MAX(VLOOKUP(J6,A11:AD70,13,FALSE),0)","v":0},{"$f":"VLOOKUP(J6,A11:AD70,14,FALSE)","v":1},{"$f":"(K6-L6)*M6","v":0},{"$f":"VLOOKUP(J6,A11:AD70,12,FALSE)","v":-127.28269980044313},{"$f":"VLOOKUP(J6,A11:AD70,16,FALSE)","v":0},{"$f":"K6-(N6-P6-O6)*M2","v":-33.57081207236687}]
[]
[]
["Jahr","Ausgabeaufschlag","Beitrag","Vermögen Jahresanfang","Rendite","Gesamtvermögen","Wechsel","Anteil Aktienfonds","Anteil Mischfonds","Rentenfonds / VVW","Vorabpauschale","kumulierte Vorabpauschale","Beitragssumme","Freistellung","Wechselbesteuerunganteil","Freistellungsauftrag","Steuer","Wechselkosten","Depotkosten","Jahresabschluss"]
[0,null,null,null,null,null,null,{"$f":"Eingabe!C18","v":1},{"$f":"Eingabe!E18","v":0},{"$f":"Eingabe!G18","v":0}]
[1,{"$f":"$G$3*H10+$H$3*I10+$I$3*J10","v":0.05},{"$f":"IF($B$3>=A11,$B$2,0)/(1+B11)","v":238.09523809523807},{"$f":"C11","v":238.09523809523807},{"$f":"C11*$B$1","v":14.285714285714285},{"$f":"C11+E11","v":252.38095238095235},{"$f":"VLOOKUP(A11,Wechsel!$A$11:$E$31,1)","v":0},{"$f":"IF(G11>0,VLOOKUP(A11,Wechsel!$A$11:$E$31,3),H10)","v":1},{"$f":"IF(G11>0,VLOOKUP(A11,Wechsel!$A$11:$E$31,4),I10)","v":0},{"$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$2*J11","v":1.230833333333333},{"$f":"K11+L10","v":1.230833333333333},{"$f":"C11","v":238.09523809523807},{"$f":"1-(H11*$G$5+I11*$H$5+J11*$I$5)","v":0.7},{"$f":"IF(G11>0,(F11-M11)*N11,0)","v":0},{"$f":"MAX(Eingabe!C28,0)","v":0},{"$f":"MAX(0,K11+O11*$M$2-P11-IF(G11>0,-(L10+K11),0))","v":1.230833333333333},{"$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$25*'Berechnung EB 4%'!F11","v":39},{"$f":"F11-Q11-R11-S11","v":212.15011904761903}]
[2,{"$f":"$G$3*H11+$H$3*I11+$I$3*J11","v":0.05},0,{"$f":"IF(A12>$B$3,0,T11)","v":212.15011904761903},{"$f":"(C12+D12)*$B$1","v":12.729007142857141},{"$f":"IF(A12>$B$3,0,C12+E12+D12)","v":224.87912619047617},{"$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$31,3),H11)","v":1},{"$f":"IF(G12>0,VLOOKUP(A12,Wechsel!$A$11:$E$31,4),I11)","v":0},{"$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$2*J12","v":1.0967100404166663},{"$f":"IF(G11>0,K12,K12+L11)","v":2.3275433737499993},{"$f":"IF(A12>$B$3,0,IF(G11>0,T11,C12+M11))","v":238.09523809523807},{"$f":"1-(H12*$G$5+I12*$H$5+J12*$I$5)","v":0.7},{"$f":"IF(G12>0,(F12-M12)*N11,0)","v":0},{"$f":"MAX(P11-Eingabe!$E$28,0)","v":0},{"$f":"MAX(0,K12+O12*$M$2-P12-IF(G12>0,-(L11+K12),0))","v":1.0967100404166663},{"$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$25*'Berechnung EB 4%'!F12","v":39},{"$f":"F12-Q12-R12-S12","v":184.7824161500595}]
[3,0.05,0,184.7824161500595,11.08694496900357,195.86936111906309,{"$f":"IF(VLOOKUP(A13,Wechsel!$A$11:$E$31,1)=A13,VLOOKUP(A13,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G13>0,VLOOKUP(A13,Wechsel!$A$11:$E$31,3),H12)","v":1},{"$f":"IF(G13>0,VLOOKUP(A13,Wechsel!$A$11:$E$31,4),I12)","v":0},{"$f":"IF(G13>0,VLOOKUP(A13,Wechsel!$A$11:$E$31,5),J12)","v":0},{"$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$2*J13","v":0.95523270028773233},{"$f":"IF(G12>0,K13,K13+L12)","v":3.2827760740377316},238.09523809523807,0.7,{"$f":"IF(G13>0,(F13-M13)*N12,0)","v":0},{"$f":"MAX(P12-Eingabe!$E$28,0)","v":0},0.95523270028773233,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F13","v":39},155.91412841877536]
[4,0.05,0,155.91412841877536,9.354847705126522,165.26897612390189,{"$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$31,3),H13)","v":1},{"$f":"IF(G14>0,VLOOKUP(A14,Wechsel!$A$11:$E$31,4),I13)","v":0},{"$f":"IF(G14>0,VLOOKUP(A14,Wechsel!$A$11:$E$31,5),J13)","v":0},0.80599808686085905,4.0887741608985904,238.09523809523807,0.7,0,{"$f":"MAX(P13-Eingabe!$E$28,0)","v":0},0.80599808686085905,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F14","v":39},125.46297803704104]
[5,0.05,0,125.46297803704104,7.5277786822224622,132.99075671926352,{"$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$31,3),H14)","v":1},{"$f":"IF(G15>0,VLOOKUP(A15,Wechsel!$A$11:$E$31,4),I14)","v":0},{"$f":"IF(G15>0,VLOOKUP(A15,Wechsel!$A$11:$E$31,5),J14)","v":0},0.64858086496248357,4.7373550258610742,238.09523809523807,0.7,0,{"$f":"MAX(P14-Eingabe!$E$28,0)","v":0},0.64858086496248357,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F15","v":39},93.342175854301018]
[6,0.05,0,93.342175854301018,5.6005305512580605,98.942706405559079,{"$f":"IF(VLOOKUP(A16,Wechsel!$A$11:$E$31,1)=A16,VLOOKUP(A16,Wechsel!$A$11:$E$31,1),0)","v":0},{"$f":"IF(G16>0,VLOOKUP(A16,Wechsel!$A$11:$E$31,3),H15)","v":1},{"$f":"IF(G16>0,VLOOKUP(A16,Wechsel!$A$11:$E$31,4),I15)","v":0},{"$f":"IF(G16>0,VLOOKUP(A16,Wechsel!$A$11:$E$31,5),J15)","v":0},0.48253237807880905,5.2198874039398833,238.09523809523807,0.7,0,{"$f":"MAX(P15-Eingabe!$E$28,0)","v":0},0.48253237807880905,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F16","v":39},59.460174027480264]
[7,0.05,0,59.460174027480264,3.5676104416488159,63.027784469129081,{"$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$31,3),H16)","v":1},{"$f":"IF(G17>0,VLOOKUP(A17,Wechsel!$A$11:$E$31,4),I16)","v":0},{"$f":"IF(G17>0,VLOOKUP(A17,Wechsel!$A$11:$E$31,5),J16)","v":0},0.30737936963505913,5.5272667735749428,238.09523809523807,0.7,0,{"$f":"MAX(P16-Eingabe!$E$28,0)","v":0},0.30737936963505913,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F17","v":39},23.720405099494023]
[8,0.05,0,23.720405099494023,1.4232243059696414,25.143629405463663,{"$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$31,3),H17)","v":1},{"$f":"IF(G18>0,VLOOKUP(A18,Wechsel!$A$11:$E$31,4),I17)","v":0},{"$f":"IF(G18>0,VLOOKUP(A18,Wechsel!$A$11:$E$31,5),J17)","v":0},0.12262263416183435,5.6498894077367767,238.09523809523807,0.7,0,{"$f":"MAX(P17-Eingabe!$E$28,0)","v":0},0.12262263416183435,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F18","v":39},-13.978993228698172]
[9,0.05,0,-13.978993228698172,-0.83873959372189033,-14.817732822420062,{"$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$31,3),H18)","v":0.66666666666666674},{"$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$31,5),J18)","v":0.33333333333333326},-8.2587891995148779E-2,5.5673015157416277,238.09523809523807,0.8,-177.03907964236069,{"$f":"MAX(P18-Eingabe!$E$28,0)","v":0},0,{"$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$25*'Berechnung EB 4%'!F19","v":39},-53.817732822420062]
[10,4.3333333333333335E-2,0,-53.817732822420062,-3.2290639693452037,-57.046796791765267,{"$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$31,3),H19)","v":0.66666666666666674},{"$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$31,5),J19)","v":0.33333333333333326},-0.3179551655148577,-0.3179551655148577,-53.817732822420062,0.8,0,{"$f":"MAX(P19-Eingabe!$E$28,0)","v":0},0,{"$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$25*'Berechnung EB 4%'!F20","v":39},-96.046796791765274]
[11,4.3333333333333335E-2,0,-96.046796791765274,-5.7628078075059159,-101.8096045992712,{"$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$31,3),H20)","v":0.66666666666666674},{"$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$31,5),J20)","v":0.33333333333333326},-0.56744447544574916,-0.88539964096060686,-53.817732822420062,0.8,0,{"$f":"MAX(P20-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F21","v":39},-140.80960459927121]
[12,4.3333333333333335E-2,0,-140.80960459927121,-8.4485762759562721,-149.25818087522748,{"$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$31,3),H21)","v":0.66666666666666674},{"$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$31,5),J21)","v":0.33333333333333326},-0.8319031439724941,-1.7173027849331008,-53.817732822420062,0.8,0,{"$f":"MAX(P21-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F22","v":39},-188.25818087522748]
[13,4.3333333333333335E-2,0,-188.25818087522748,-11.295490852513648,-199.55367172774112,{"$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$31,3),H22)","v":0.66666666666666674},{"$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$31,5),J22)","v":0.33333333333333326},-1.1122293326108439,-2.8295321175439447,-53.817732822420062,0.8,0,{"$f":"MAX(P22-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F23","v":39},-238.55367172774112]
[14,4.3333333333333335E-2,0,-238.55367172774112,-14.313220303664467,-252.8668920314056,{"$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$31,3),H23)","v":0.66666666666666674},{"$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$31,5),J23)","v":0.33333333333333326},-1.4093750925674944,-4.2389072101114387,-53.817732822420062,0.8,0,{"$f":"MAX(P23-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F24","v":39},-291.8668920314056]
[15,4.3333333333333335E-2,0,-291.8668920314056,-17.512013521884334,-309.37890555328994,{"$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$31,3),H24)","v":0.66666666666666674},{"$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$31,5),J24)","v":0.33333333333333326},-1.724349598121544,-5.9632568082329822,-53.817732822420062,0.8,0,{"$f":"MAX(P24-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F25","v":39},-348.37890555328994]
[16,4.3333333333333335E-2,0,-348.37890555328994,-20.902734333197397,-369.28163988648731,{"$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$31,3),H25)","v":0.66666666666666674},{"$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$31,5),J25)","v":0.33333333333333326},-2.0582225740088367,-8.021479382241818,-53.817732822420062,0.8,0,{"$f":"MAX(P25-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F26","v":39},-408.28163988648731]
[17,4.3333333333333335E-2,0,-408.28163988648731,-24.496898393189237,-432.77853827967652,{"$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$31,3),H26)","v":0.66666666666666674},{"$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$31,5),J26)","v":0.33333333333333326},-2.4121279284493671,-10.433607310691185,-53.817732822420062,0.8,0,{"$f":"MAX(P26-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F27","v":39},-471.77853827967652]
[18,4.3333333333333335E-2,0,-471.77853827967652,-28.306712296780592,-500.0852505764571,{"$f":"IF(VLOOKUP(A28,Wechsel!$A$11:$E$31,1)=A28,VLOOKUP(A28,Wechsel!$A$11:$E$31,1),0)","v":18},{"$f":"IF(G28>0,VLOOKUP(A28,Wechsel!$A$11:$E$31,3),H27)","v":0.33333333333333343},{"$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$31,5),J27)","v":0.66666666666666652},-3.1356760546758693,-13.569283365367054,-53.817732822420062,0.9,-357.01401420322964,{"$f":"MAX(P27-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F28","v":39},-539.08525057645716]
[19,3.6666666666666667E-2,0,-539.08525057645716,-32.34511503458743,-571.43036561104464,{"$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$31,3),H28)","v":0.33333333333333343},{"$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$31,5),J28)","v":0.66666666666666652},-3.5830301179564215,-3.5830301179564215,-539.08525057645716,0.9,0,{"$f":"MAX(P28-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F29","v":39},-610.43036561104464]
[20,3.6666666666666667E-2,0,-610.43036561104464,-36.625821936662675,-647.05618754770728,{"$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$31,3),H29)","v":0.33333333333333343},{"$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$31,5),J29)","v":0.66666666666666652},-4.0572254250338071,-7.6402555429902286,-539.08525057645716,0.9,0,{"$f":"MAX(P29-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F30","v":39},-686.05618754770728]
[21,3.6666666666666667E-2,0,-686.05618754770728,-41.163371252862433,-727.21955880056976,{"$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$31,3),H30)","v":0.33333333333333343},{"$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$31,5),J30)","v":0.66666666666666652},-4.5598724505358348,-12.200127993526063,-539.08525057645716,0.9,0,{"$f":"MAX(P30-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F31","v":39},-766.21955880056976]
[22,3.6666666666666667E-2,0,-766.21955880056976,-45.973173528034181,-812.19273232860394,{"$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$31,3),H31)","v":0.33333333333333343},{"$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$31,5),J31)","v":0.66666666666666652},-5.0926782975679856,-17.292806291094049,-539.08525057645716,0.9,0,{"$f":"MAX(P31-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F32","v":39},-851.19273232860394]
[23,3.6666666666666667E-2,0,-851.19273232860394,-51.071563939716235,-902.26429626832021,{"$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$31,3),H32)","v":0.33333333333333343},{"$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$31,5),J32)","v":0.66666666666666652},-5.6574524954220653,-22.950258786516116,-539.08525057645716,0.9,0,{"$f":"MAX(P32-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F33","v":39},-941.26429626832021]
[24,3.6666666666666667E-2,0,-941.26429626832021,-56.475857776099211,-997.74015404441946,{"$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$31,3),H33)","v":0.33333333333333343},{"$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$31,5),J33)","v":0.66666666666666652},-6.2561131451473893,-29.206371931663504,-539.08525057645716,0.9,0,{"$f":"MAX(P33-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F34","v":39},-1036.7401540444193]
[25,3.6666666666666667E-2,0,-1036.7401540444193,-62.204409242665157,-1098.9445632870845,{"$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$31,3),H34)","v":0.33333333333333343},{"$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$31,5),J34)","v":0.66666666666666652},-6.8906934338562316,-36.09706536551974,-539.08525057645716,0.9,0,{"$f":"MAX(P34-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F35","v":39},-1137.9445632870845]
[26,3.6666666666666667E-2,0,-1137.9445632870845,-68.276673797225072,-1206.2212370843097,{"$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$31,3),H35)","v":0.33333333333333343},{"$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$31,5),J35)","v":0.66666666666666652},-7.5633485398876052,-43.660413905407346,-539.08525057645716,0.9,0,{"$f":"MAX(P35-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F36","v":39},-1245.2212370843097]
[27,3.6666666666666667E-2,0,-1245.2212370843097,-74.713274225058584,-1319.9345113093682,{"$f":"IF(VLOOKUP(A37,Wechsel!$A$11:$E$31,1)=A37,VLOOKUP(A37,Wechsel!$A$11:$E$31,1),0)","v":27},{"$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$31,5),J36)","v":1},-9.1959588358676267,-52.856372741274974,-539.08525057645716,1,-702.76433465961998,{"$f":"MAX(P36-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F37","v":39},-1358.9345113093682]
[28,0.03,0,-1358.9345113093682,-81.536070678562083,-1440.4705819879302,{"$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$31,5),J37)","v":1},-10.035731366019682,-10.035731366019682,-1358.9345113093682,1,0,{"$f":"MAX(P37-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F38","v":39},-1479.4705819879302]
[29,0.03,0,-1479.4705819879302,-88.768234919275812,-1568.238816907206,{"$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$31,5),J38)","v":1},-10.925890247980865,-20.961621614000549,-1358.9345113093682,{"$f":"1-(H39*$G$5+I39*$H$5+J39*$I$5)","v":1},0,{"$f":"MAX(P38-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F39","v":39},-1607.238816907206]
[30,0.03,0,-1607.238816907206,-96.43432901443235,-1703.6731459216383,{"$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$31,5),J39)","v":1},-11.869458662859715,-32.831080276860263,-1358.9345113093682,1,0,{"$f":"MAX(P39-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F40","v":39},-1742.6731459216383]
[31,0.03,0,-1742.6731459216383,-104.56038875529829,-1847.2335346769366,{"$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$31,5),J40)","v":1},-12.869641182631298,-45.700721459491561,-1358.9345113093682,1,0,{"$f":"MAX(P40-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F41","v":39},-1886.2335346769366]
[32,0.03,0,-1886.2335346769366,-113.17401208061619,-1999.4075467575528,{"$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$31,5),J41)","v":1},-13.929834653589175,-59.630556113080736,-1358.9345113093682,1,0,{"$f":"MAX(P41-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F42","v":39},-2038.4075467575528]
[33,0.03,0,-2038.4075467575528,-122.30445280545317,-2160.711999563006,{"$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$31,5),J42)","v":1},-15.053639732804525,-74.684195845885256,-1358.9345113093682,1,0,{"$f":"MAX(P42-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F43","v":39},-2199.711999563006]
[34,0.03,0,{"$f":"IF(A44>$B$3,0,T43)","v":-2199.711999563006},{"$f":"(C44+D44)*$B$1","v":-131.98271997378035},{"$f":"IF(A44>$B$3,0,C44+E44+D44)","v":-2331.6947195367861},{"$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$31,5),J43)","v":1},-16.244873116772798,-90.92906896265805,{"$f":"IF(A44>$B$3,0,IF(G43>0,T43,C44+M43))","v":-1358.9345113093682},1,0,{"$f":"MAX(P43-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F44","v":39},-2370.6947195367861]
[35,0.03,0,-2370.6947195367861,-142.24168317220716,-2512.9364027089932,{"$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$31,5),J44)","v":1},-17.507580503779163,-108.43664946643722,-1358.9345113093682,1,0,{"$f":"MAX(P44-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F45","v":39},-2551.9364027089932]
[36,0.03,0,-2551.9364027089932,-153.11618416253958,-2705.0525868715326,{"$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$31,5),J45)","v":1},-18.846050334005909,-127.28269980044313,-1358.9345113093682,1,0,{"$f":"MAX(P45-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F46","v":39},-2744.0525868715326]
[37,0.03,0,0,0,0,{"$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$31,5),J46)","v":1},0,-127.28269980044313,0,1,0,{"$f":"MAX(P46-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F47","v":39},-39]
[38,0.03,0,0,0,0,{"$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$31,5),J47)","v":1},0,-127.28269980044313,0,1,0,{"$f":"MAX(P47-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F48","v":39},-39]
[39,0.03,0,0,0,0,{"$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$31,5),J48)","v":1},0,-127.28269980044313,0,1,0,{"$f":"MAX(P48-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F49","v":39},-39]
[40,0.03,0,0,0,0,{"$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$31,5),J49)","v":1},0,-127.28269980044313,0,1,0,{"$f":"MAX(P49-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F50","v":39},-39]
[41,0.03,0,0,0,0,{"$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$31,5),J50)","v":1},0,-127.28269980044313,0,1,0,{"$f":"MAX(P50-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F51","v":39},-39]
[42,0.03,0,0,0,0,{"$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$31,5),J51)","v":1},0,-127.28269980044313,0,1,0,{"$f":"MAX(P51-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F52","v":39},-39]
[43,0.03,0,0,0,0,{"$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$31,5),J52)","v":1},0,-127.28269980044313,0,1,0,{"$f":"MAX(P52-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F53","v":39},-39]
[44,0.03,0,0,0,0,{"$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$31,5),J53)","v":1},0,-127.28269980044313,0,1,0,{"$f":"MAX(P53-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F54","v":39},-39]
[45,0.03,0,0,0,0,{"$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$31,5),J54)","v":1},0,-127.28269980044313,0,1,0,{"$f":"MAX(P54-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F55","v":39},-39]
[46,0.03,0,0,0,0,{"$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$31,5),J55)","v":1},0,-127.28269980044313,0,1,0,{"$f":"MAX(P55-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F56","v":39},-39]
[47,0.03,0,0,0,0,{"$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$31,5),J56)","v":1},0,-127.28269980044313,0,1,0,{"$f":"MAX(P56-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F57","v":39},-39]
[48,0.03,0,0,0,0,{"$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$31,5),J57)","v":1},0,-127.28269980044313,0,1,0,{"$f":"MAX(P57-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F58","v":39},-39]
[49,0.03,0,0,0,0,{"$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$31,5),J58)","v":1},0,-127.28269980044313,0,1,0,{"$f":"MAX(P58-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F59","v":39},-39]
[50,0.03,0,0,0,0,{"$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$31,5),J59)","v":1},0,-127.28269980044313,0,1,0,{"$f":"MAX(P59-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F60","v":39},-39]
[51,{"$f":"$G$3*H60+$H$3*I60+$I$3*J60","v":0.03},1,{"$f":"IF(A61>$B$3,0,T60)","v":0},{"$f":"(C61+D61)*$B$1","v":0.06},{"$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":-127.28269980044313},{"$f":"IF(A61>$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$28,0)","v":0},{"$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}]
[52,0.03,2,0,0.12,0,{"$f":"IF(VLOOKUP(A62,Wechsel!$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$31,5),J61)","v":1},0,-127.28269980044313,0,1,0,{"$f":"MAX(P61-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F62","v":39},-39]
[53,0.03,3,0,0.18,0,{"$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$31,5),J62)","v":1},0,-127.28269980044313,0,1,0,{"$f":"MAX(P62-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F63","v":39},-39]
[54,0.03,4,0,0.24,0,{"$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$31,5),J63)","v":1},0,-127.28269980044313,0,1,0,{"$f":"MAX(P63-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F64","v":39},-39]
[55,0.03,5,0,0.3,0,{"$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$31,5),J64)","v":1},0,-127.28269980044313,0,1,0,{"$f":"MAX(P64-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F65","v":39},-39]
[56,0.03,6,0,0.36,0,{"$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$31,5),J65)","v":1},0,-127.28269980044313,0,1,0,{"$f":"MAX(P65-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F66","v":39},-39]
[57,0.03,7,0,0.42,0,{"$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$31,5),J66)","v":1},0,-127.28269980044313,0,1,0,{"$f":"MAX(P66-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F67","v":39},-39]
[58,0.03,8,0,0.48,0,{"$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$31,5),J67)","v":1},0,-127.28269980044313,0,1,0,{"$f":"MAX(P67-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F68","v":39},-39]
[59,0.03,9,0,0.54,0,{"$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$31,5),J68)","v":1},0,-127.28269980044313,0,1,0,{"$f":"MAX(P68-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F69","v":39},-39]
[60,0.03,10,0,0.6,0,{"$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$31,5),J69)","v":1},0,-127.28269980044313,0,1,0,{"$f":"MAX(P69-Eingabe!$E$28,0)","v":0},0,0,{"$f":"Eingabe!$C$25+Eingabe!$E$25*'Berechnung EB 4%'!F70","v":39},-39]