{"text_format":"1","workbook":"xlsx","n_sheets":15,"sheets":["Steuerung","ANDaten1","ANDaten2","ANDaten3","GehaltsL1","GehaltsL2","Kontierung","PersKarte","LGAbrechnung","Lohnsteuer","SozialV","Urlaub","Briefe","Steuer","Steuer2017"],"not_rendered":{"charts":0,"images":22,"macros":1,"external_links":0,"defined_names":5,"comments":3,"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":"Steuerung","index":0,"n_rows":29,"n_cols":8,"rows_kept":29,"cut":false,"hidden":false,"merged":[[1,1,2,6],[15,1,16,2],[15,5,16,6],[14,5,14,6],[9,3,12,4],[8,5,8,8],[8,1,12,2],[14,1,14,2],[14,3,14,4],[14,7,14,8],[21,7,23,8],[25,7,25,8],[3,1,4,4],[3,5,4,6],[8,3,8,4],[5,1,6,6],[21,1,23,2],[21,3,23,4],[21,5,23,6],[18,1,18,8]]}
[]
[null,"Tropic GmbH, Rheingrafenstr. 20, 55543 Bad Kreuznach"]
[]
[null,"Personalbuchhaltung",null,null,null,"Gehaltsempfänger"]
[]
[null,"Klicken Sie auf die Buttons um Aufgaben in den entsprechenden Bereichen zu erledigen."]
[]
[]
[null,"Geben Sie Stammdaten ein, und überprüfen Sie die Eingabe in den entsprechenden Tabellen.",null,"Daten eingeben",null,"Daten überprüfen"]
[]
[]
[]
[]
[]
[null,"Urlaubstage planen",null,"Gehaltsliste erstellen",null,"verkürzte Gehaltsliste",null,"Buchen"]
[]
[]
[]
[null,"Belege erstellen"]
[]
[]
[null,"Stammdaten der Mitarbeiterinnen und Mitarbeiter",null,"Monatsabrechung",null,"Ausdruck der Jahres-Lohnsteuerbescheinigung",null,"Briefe an Mitarbeiterinnen und Mitarbeiter verfassen"]
[]
[]
[]
[null,"Die Berechnung der Monats-Lohnsteuer basiert auf Excel-Tabellen von Peter Faber:"]
[null,"Lohnsteuer, Solidaritätszuschlag und Kirchensteuer werden auf Basis der Steuergesetze von 2017 ermittelt."]
[null,"Stammdatensätze sind für 20 Mitarbeiterinnen und Mitarbeiter angelegt. "]
[null,"Es können zusätzlich 10 Einstellungen vorgenommen werden."]

{"sheet":"ANDaten1","index":1,"n_rows":37,"n_cols":23,"rows_kept":37,"cut":false,"hidden":false,"merged":[[1,0,1,1]]}
[]
["Arbeitnehmerdaten 1",null,"Personendaten eigeben"]
["Personendaten",null,"1. Schaltfläche 'Arbeitnehmerdaten' anklicken "]
[null,null,"2. Personalnummer, Name und Vorname der Mitarbeiterin/des Mitarbeiters eingeben"]
[null,null,"3. Dateneingabe nach Klick auf Button 'Daten'"]
[]
["Personalnummer","Name","Vorname","Straße/Hausnummer","PLZ","Wohnort","Telefon","mobil","Fax","Email","Eintrittsdatum","Geburtsdatum","Geburtsort","Geschlecht","Familienstand","Kinderzahl","Staatsangehörigkeit","Konfession","Konf. Ehegatte","Steuermerkmale","Funktion","Bildungsabschluss","Ausbildung"]
[100,"Sommer","Sylvia","Sonnenhöhe",55543,"Bad Kreuznach","06711526","017045549876","0671152-12","syliva.sommer@tropic.de","1980-01-01","1954-07-12","Bad Kreuznach","weiblich","verheiratet",2,"deutsch","evangelisch","katholisch",{"$f":"IF(A8=\"\",\"\",CONCATENATE(IF(R8=\"evangelisch\",\"ev\",IF(R8=\"katholisch\",\"rk\",\"-\")),\"/\",IF(S8=\"evangelisch\",\"ev\",IF(S8=\"katholisch\",\"rk\",\"-\"))))","v":"ev/rk"},"Geschäftsführerin","Dipl.-Betriebswirtin","Studium"]
[101,"Winter","Walter","Turmstr. 5",55596,"Waldböckelheim","067588272","0170282828","06758827-13","walter.winter@tropic.de","1982-01-01","1956-01-02","Hannover","männlich","verheiratet",1,"deutsch","katholisch","katholisch",{"$f":"IF(A9=\"\",\"\",CONCATENATE(IF(R9=\"evangelisch\",\"ev\",IF(R9=\"katholisch\",\"rk\",\"-\")),\"/\",IF(S9=\"evangelisch\",\"ev\",IF(S9=\"katholisch\",\"rk\",\"-\"))))","v":"rk/rk"},"Abteilungsleiter Materialwirtschaft","Mittlere Reife","Kfm. im Groß- und Außenhandel"]
[102,"Minardi","Diana","Kuhfeld 20",55594,"Rüdesheim","0671876","017098765","067187-01","diana.minardi@tropic.de","1990-08-01","1960-04-05","Siena/Italien","weiblich","ledig",0,"italienisch","katholisch",null,"rk/-","Abteilungsleiterin","Dipl.-Designerin","Studium"]
[103,"Herbst","Heiner","Nußriede 20",55595,"Hüffelsheim","06712030","0160212121","0671203-02","heiner.herbst@tropic.de","01.07.1985","1960-09-06","Lüneburg","männlich","verheiratet",3,"deutsch","katholisch","evangelisch","rk/ev","Abteilungsleiter","Dipl.-Ing.(FH)","Energieanlagenelektroniker"]
[104,"Polster","Georg","Auf dem Kamm 5",55599,"Bad Sonbernheim","067514523","0170121212","06751452-03","georg.polster@tropic.de","01.07.1981","1949-03-21","Köln","männlich","verheiratet",3,"deutsch","evangelisch","evangelisch","ev/ev","Abteilunsleiter","Abitur","Industriekaufmann"]
[105,"Behrens","Sonja","Lange Reihe 4b",67823,"Schiersfeld","06361111","017034343434","0636111-9","sonja.behrens@tropic.de","01.07.1990","1965-08-05","Nienburg","weiblich","ledig",1,"deutsch","evangelisch",null,"ev/-","Abteilungsleiterin","Abitur","Industriekauffrau"]
[106,"Kaymak","Ayse","Ellerbachstr. 25",55596,"Weinsheim","0675854321","0160456789","","ayse.kaymak@tropic.de","01.08.2005","1987-02-05","Hannover","weiblich","ledig",null,"türkisch","islamisch",null,"-/-","Auszubildende","Mittlere Reife","Kauffrau für Bürokommunikation"]
[107,"Kaiser","Sven","Rährweg 45",55411,"Bingen","06215050","0160987654","0621505-120","sven.kaier@tropic.de","01.08.1990","1970-03-17","Duisburg","männlich","verheiratet",2,"deutsch","katholisch","evangelisch","rk/ev","Einkäufer","Mittlere Reife","Kaufmann im Groß- und Außenhandel"]
[108,"Martin","Felix","Schmiedestr. 75",55131,"Mainz","061315678","0160373737","","felix.martin@tropic.de","01.09.2000","1982-06-17","Hamburg","männlich","ledig",null,"deutsch","keine",null,"-/-","Fachkraft für Lagerwirtschaft","Mittlere Reife","Kaufmann im Groß- und Außenhandel"]
[109,"Antonelli","Claudia","Weidengarten 35",55595,"Weinsheim","06758123","0170456554","0675812-130","claudia.antonelli@tropic.de","01.06.1995","1970-07-24","Taormina/Italien","weiblich","verheiratet",2,"italienisch","katholisch","evangelisch","rk/ev","Designerin","Dipl.-Designerin","Studium"]
[110,"Seewald","Manon","Expo Plaza 2",55270,"Schwabenheim","061309876","0170678678","06130987-40","manon.seewald@tropic.de","01.06.1998","1972-08-01","Cuxhaven","weiblich","verheiratet",1,"deutsch","evangelisch","evangelisch","ev/ev","Designerin","Dipl.-Desigerin","Studium"]
[111,"Senel","Selami","Ellerbachstr. 25",55585,"Norheim","06711357","01608765456",null,"selami.senel@tropic.de","01.08.1994","1965-09-04","Istanbul/Türkei","männlich","verheiratet",3,"türkisch","islamisch","islamisch","-/-","Meister","Mittlere Reife","Werkzeugmacher"]
[112,"Weidenfeld","Martin","Osterriede 20a",55545,"Langenlonsheim","067044689","016045677654",null,"martin.weidenfeld@tropic.de","01.01.1998","1968-12-03","Hannover","männlich","verheiratet",2,"deutsch","katholisch","katholisch","rk/rk","Meister","Mittlere Reife","Werkzeugmacher"]
[113,"Zimmermann","Horst","Stefan-George-Platz 12",55542,"Waldalgesheim","067216543","0160353567",null,"horst.zimmermann@tropic.de","01.10.1996","1963-01-29","Hamburg","männlich","verheiratet",2,"deutsch","katholisch","evangelisch","rk/ev","Finanzbuchhalter","Dipl.-Betriebswirt (FH)","Studium (FH)"]
[114,"Rünz-Jonzeck","Tanja","Auf der Hohl 28",55268,"Nieder-Olm","061312143","017038384949","06131214-30","tanja.rünzjonzeck@tropic.de","01.08.1995","1974-06-14","Idar-Oberstein","weiblich","verheiratet",1,"deutsch","evangelisch","evangelisch","ev/ev","Personalbuchhalterin","Dipl.-Betriebswirtin (FH)","Studium (FH)"]
[115,"Wagner","Christa","Ellerbachblick 1",55232,"Alzey","067316576","017198877665","06731657-20","christa.wagner@tropic.de","01.08.1990","1964-07-12","Miami/Florida","weiblich","ledig",null,"deutsch","lutheranisch",null,"-/-","Sachbearbeiterin Marketing","High school","Werbekauffrau"]
[116,"Flöricke","Susanne","Fliederweg 12",55599,"Gau-Bickelheim","0679198765","0170243546","067919876-10","susanne.flöricke@tropic.de","01.08.1996","1973-08-16","Koblenz","weiblich","ledig",1,"deutsch","evangelisch",null,"ev/-","Verkäuferin Großkunden","Abitur","Industriekauffrau"]
[117,"Piel-Oster","Simone","Donarstr. 15",67822,"Niedermoschel","06362321","0170374658","0636232-70","simone.piel@tropic.de","01.09.1992","1970-11-23","Lüneburg","weiblich","verheiratet",null,"deutsch","evangelisch","katholisch","ev/rk","Verkäuferin ","Mittlere Reife","Einzelhandelskauffrau"]
[118,"Sauerland","Mario","Schlossstr. 12",55437,"Ockenheim","06752120","0160345654",null,"mario.sauerland@tropic.de","01.08.2006","1986-04-23","Nienburg","männlich","ledig",null,"deutsch","katholisch",null,"rk/-","Auszubildender","Abitur","Fachinformatiker Systemintegration"]
[119,"Ollek","Tanja","Lindenstr. 20",55494,"Rheinböllen","067645678","0170364758",null,"tanja.ollek@tropic.de","01.09.2006","1988-07-05","Bremen","weiblich","ledig",null,"deutsch","evangelisch",null,"ev/-","Auszubildende","Mittlere Reife","Kauffrau für Bürokommunikation"]
[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,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,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,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,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,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,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,null,null,null,null,null,null,null,null,""]

{"sheet":"ANDaten2","index":2,"n_rows":37,"n_cols":20,"rows_kept":37,"cut":false,"hidden":false,"merged":[[1,0,1,1],[2,0,2,1]]}
[]
["Arbeitnehmerdaten 2",null,"Personendaten eigeben"]
["Gehaltsdaten",null,"1. Schaltfläche 'Arbeitnehmerdaten' anklicken "]
[null,null,"2. Personalnummer, Name und Vorname der Mitarbeiterin/des Mitarbeiters eingeben"]
[null,null,"3. Dateneingabe nach Klick auf Button 'Daten'"]
[]
["Personalnummer","Name","Vorname","Kreditinstitut","Bankleitzahl","Kontonummer","Steuerklasse","Kinderfreibetrag","Steuerfreibetrag","Gehaltsgruppe","Vertragsgehalt","Urlaubsgeld","monatl. Prämien","vwL AG","vwL AN","sonstige Abzüge","Kirchensteuersatz","Finanzamt","Vermögensbildung","Vertragsnummer"]
[{"$f":"ANDaten1!A8","v":100},{"$f":"ANDaten1!B8","v":"Sommer"},{"$f":"ANDaten1!C8","v":"Sylvia"},"Sparkasse Hannover",25050180,123456,4,1,0,"F1",8500,500,null,0,0,null,0.09,"Hannover"]
[{"$f":"IF(ANDaten1!A9=\"\",\"\",ANDaten1!A9)","v":101},{"$f":"IF(ANDaten1!B9=\"\",\"\",ANDaten1!B9)","v":"Winter"},{"$f":"IF(ANDaten1!C9=\"\",\"\",ANDaten1!C9)","v":"Walter"},"Hannoversche Volksbank",25190001,454545,3,1,750,"F2",5500,500,null,15,40,null,0.09,"Hannover","LBS Hannover",34343434]
[{"$f":"IF(ANDaten1!A10=\"\",\"\",ANDaten1!A10)","v":102},{"$f":"IF(ANDaten1!B10=\"\",\"\",ANDaten1!B10)","v":"Minardi"},{"$f":"IF(ANDaten1!C10=\"\",\"\",ANDaten1!C10)","v":"Diana"},"Sparkasse Hannover",25050180,999999,1,null,null,"F2",5500,500,1800,null,null,null,0.09,"Hannover"]
[{"$f":"IF(ANDaten1!A11=\"\",\"\",ANDaten1!A11)","v":103},{"$f":"IF(ANDaten1!B11=\"\",\"\",ANDaten1!B11)","v":"Herbst"},{"$f":"IF(ANDaten1!C11=\"\",\"\",ANDaten1!C11)","v":"Heiner"},"Dresdner Bank",25080020,898989,3,2,600,"F2",5500,500,200,15,40,null,0.09,"Hannover","Sparkasse Hannover",245542]
[{"$f":"IF(ANDaten1!A12=\"\",\"\",ANDaten1!A12)","v":104},{"$f":"IF(ANDaten1!B12=\"\",\"\",ANDaten1!B12)","v":"Polster"},{"$f":"IF(ANDaten1!C12=\"\",\"\",ANDaten1!C12)","v":"Georg"},"Sparkasse Hannover",25050180,555666,3,3,null,"F2",5500,500,1000,15,40,null,0.09,"Hannover","LBS Hannover",5678910]
[{"$f":"IF(ANDaten1!A13=\"\",\"\",ANDaten1!A13)","v":105},{"$f":"IF(ANDaten1!B13=\"\",\"\",ANDaten1!B13)","v":"Behrens"},{"$f":"IF(ANDaten1!C13=\"\",\"\",ANDaten1!C13)","v":"Sonja"},"Sparkasse Hannover",25050180,555444,2,1,null,"F2",5500,500,1000,15,40,null,0.09,"Hannover","Sparkasse Hannover",89898989]
[{"$f":"IF(ANDaten1!A14=\"\",\"\",ANDaten1!A14)","v":106},{"$f":"IF(ANDaten1!B14=\"\",\"\",ANDaten1!B14)","v":"Kaymak"},{"$f":"IF(ANDaten1!C14=\"\",\"\",ANDaten1!C14)","v":"Ayse"},"Dresdner Bank",25080020,787878,1,null,null,"AZB2",650,250,null,15,40,null,null,"Hannover","Wüstenrot",55554444]
[{"$f":"IF(ANDaten1!A15=\"\",\"\",ANDaten1!A15)","v":107},{"$f":"IF(ANDaten1!B15=\"\",\"\",ANDaten1!B15)","v":"Kaiser"},{"$f":"IF(ANDaten1!C15=\"\",\"\",ANDaten1!C15)","v":"Sven"},"Hannoversche Volksbank",25190001,114115,3,2,null,"S2",3400,500,null,15,40,null,0.09,"Hannover","Wüstenrot",23232424]
[{"$f":"IF(ANDaten1!A16=\"\",\"\",ANDaten1!A16)","v":108},{"$f":"IF(ANDaten1!B16=\"\",\"\",ANDaten1!B16)","v":"Martin"},{"$f":"IF(ANDaten1!C16=\"\",\"\",ANDaten1!C16)","v":"Felix"},"Hannoversche Volksbank",25190001,484848,1,null,null,"S3",3000,500,null,15,40,null,null,"Hannover","LBS Hannover",43435656]
[{"$f":"IF(ANDaten1!A17=\"\",\"\",ANDaten1!A17)","v":109},{"$f":"IF(ANDaten1!B17=\"\",\"\",ANDaten1!B17)","v":"Antonelli"},{"$f":"IF(ANDaten1!C17=\"\",\"\",ANDaten1!C17)","v":"Claudia"},"Hannoversche Volksbank",25190001,666777,4,1,null,"S1",4500,500,250,15,40,null,0.09,"Hannover","LBS Hannover",23232323]
[{"$f":"IF(ANDaten1!A18=\"\",\"\",ANDaten1!A18)","v":110},{"$f":"IF(ANDaten1!B18=\"\",\"\",ANDaten1!B18)","v":"Seewald"},{"$f":"IF(ANDaten1!C18=\"\",\"\",ANDaten1!C18)","v":"Manon"},"Sparkasse Hannover",25050180,333444,3,1,null,"S1",4500,500,250,15,40,null,0.09,"Hannover","Sparkasse Hannover",245654]
[{"$f":"IF(ANDaten1!A19=\"\",\"\",ANDaten1!A19)","v":111},{"$f":"IF(ANDaten1!B19=\"\",\"\",ANDaten1!B19)","v":"Senel"},{"$f":"IF(ANDaten1!C19=\"\",\"\",ANDaten1!C19)","v":"Selami"},"Dresdner Bank",25080020,121212,3,3,null,"S2",3400,500,null,15,40,null,null,"Hannover","LBS Hannover",37373737]
[{"$f":"IF(ANDaten1!A20=\"\",\"\",ANDaten1!A20)","v":112},{"$f":"IF(ANDaten1!B20=\"\",\"\",ANDaten1!B20)","v":"Weidenfeld"},{"$f":"IF(ANDaten1!C20=\"\",\"\",ANDaten1!C20)","v":"Martin"},"Dresdner Bank",25080020,234432,4,1,null,"S2",3400,500,null,null,null,null,0.09,"Hannover"]
[{"$f":"IF(ANDaten1!A21=\"\",\"\",ANDaten1!A21)","v":113},{"$f":"IF(ANDaten1!B21=\"\",\"\",ANDaten1!B21)","v":"Zimmermann"},{"$f":"IF(ANDaten1!C21=\"\",\"\",ANDaten1!C21)","v":"Horst"},"Sparkasse Hannover",25050180,353535,3,2,null,"S1",4500,500,null,null,null,null,0.09,"Hannover"]
[{"$f":"IF(ANDaten1!A22=\"\",\"\",ANDaten1!A22)","v":114},{"$f":"IF(ANDaten1!B22=\"\",\"\",ANDaten1!B22)","v":"Rünz-Jonzeck"},{"$f":"IF(ANDaten1!C22=\"\",\"\",ANDaten1!C22)","v":"Tanja"},"Dresdner Bank",25080020,393939,5,null,null,"S2",3400,500,null,null,null,null,0.09,"Hannover"]
[{"$f":"IF(ANDaten1!A23=\"\",\"\",ANDaten1!A23)","v":115},{"$f":"IF(ANDaten1!B23=\"\",\"\",ANDaten1!B23)","v":"Wagner"},{"$f":"IF(ANDaten1!C23=\"\",\"\",ANDaten1!C23)","v":"Christa"},"Sparkasse Nienburg",25650106,778899,1,null,null,"S1",4500,500,500,15,40,null,0.09,"Nienburg","LBS Hannover",444555666]
[{"$f":"IF(ANDaten1!A24=\"\",\"\",ANDaten1!A24)","v":116},{"$f":"IF(ANDaten1!B24=\"\",\"\",ANDaten1!B24)","v":"Flöricke"},{"$f":"IF(ANDaten1!C24=\"\",\"\",ANDaten1!C24)","v":"Susanne"},"Sparkasse Hannover",25050180,263748,2,1,null,"S2",3400,500,null,15,40,null,0.09,"Hannover","LBS Hannover",26374859]
[{"$f":"IF(ANDaten1!A25=\"\",\"\",ANDaten1!A25)","v":117},{"$f":"IF(ANDaten1!B25=\"\",\"\",ANDaten1!B25)","v":"Piel-Oster"},{"$f":"IF(ANDaten1!C25=\"\",\"\",ANDaten1!C25)","v":"Simone"},"Sparkasse Hannover",25050180,453627,4,null,null,"S2",3400,500,null,null,null,null,0.09,"Hannover"]
[{"$f":"IF(ANDaten1!A26=\"\",\"\",ANDaten1!A26)","v":118},{"$f":"IF(ANDaten1!B26=\"\",\"\",ANDaten1!B26)","v":"Sauerland"},{"$f":"IF(ANDaten1!C26=\"\",\"\",ANDaten1!C26)","v":"Mario"},"Hannoversche Volksbank",25190001,252525,1,null,null,"AZB1",550,250,null,15,40,null,0.09,"Hannover","LBS Hannover",273645]
[{"$f":"IF(ANDaten1!A27=\"\",\"\",ANDaten1!A27)","v":119},{"$f":"IF(ANDaten1!B27=\"\",\"\",ANDaten1!B27)","v":"Ollek"},{"$f":"IF(ANDaten1!C27=\"\",\"\",ANDaten1!C27)","v":"Tanja"},"Sparkasse Hannover",25050180,384956,1,null,null,"AZB1",550,250,null,null,null,null,0.09,"Hannover"]
[{"$f":"IF(ANDaten1!A28=\"\",\"\",ANDaten1!A28)","v":""},{"$f":"IF(ANDaten1!B28=\"\",\"\",ANDaten1!B28)","v":""},{"$f":"IF(ANDaten1!C28=\"\",\"\",ANDaten1!C28)","v":""}]
[{"$f":"IF(ANDaten1!A29=\"\",\"\",ANDaten1!A29)","v":""},{"$f":"IF(ANDaten1!B29=\"\",\"\",ANDaten1!B29)","v":""},{"$f":"IF(ANDaten1!C29=\"\",\"\",ANDaten1!C29)","v":""}]
[{"$f":"IF(ANDaten1!A30=\"\",\"\",ANDaten1!A30)","v":""},{"$f":"IF(ANDaten1!B30=\"\",\"\",ANDaten1!B30)","v":""},{"$f":"IF(ANDaten1!C30=\"\",\"\",ANDaten1!C30)","v":""}]
[{"$f":"IF(ANDaten1!A31=\"\",\"\",ANDaten1!A31)","v":""},{"$f":"IF(ANDaten1!B31=\"\",\"\",ANDaten1!B31)","v":""},{"$f":"IF(ANDaten1!C31=\"\",\"\",ANDaten1!C31)","v":""}]
[{"$f":"IF(ANDaten1!A32=\"\",\"\",ANDaten1!A32)","v":""},{"$f":"IF(ANDaten1!B32=\"\",\"\",ANDaten1!B32)","v":""},{"$f":"IF(ANDaten1!C32=\"\",\"\",ANDaten1!C32)","v":""}]
[{"$f":"IF(ANDaten1!A33=\"\",\"\",ANDaten1!A33)","v":""},{"$f":"IF(ANDaten1!B33=\"\",\"\",ANDaten1!B33)","v":""},{"$f":"IF(ANDaten1!C33=\"\",\"\",ANDaten1!C33)","v":""}]
[{"$f":"IF(ANDaten1!A34=\"\",\"\",ANDaten1!A34)","v":""},{"$f":"IF(ANDaten1!B34=\"\",\"\",ANDaten1!B34)","v":""},{"$f":"IF(ANDaten1!C34=\"\",\"\",ANDaten1!C34)","v":""}]
[{"$f":"IF(ANDaten1!A35=\"\",\"\",ANDaten1!A35)","v":""},{"$f":"IF(ANDaten1!B35=\"\",\"\",ANDaten1!B35)","v":""},{"$f":"IF(ANDaten1!C35=\"\",\"\",ANDaten1!C35)","v":""}]
[{"$f":"IF(ANDaten1!A36=\"\",\"\",ANDaten1!A36)","v":""},{"$f":"IF(ANDaten1!B36=\"\",\"\",ANDaten1!B36)","v":""},{"$f":"IF(ANDaten1!C36=\"\",\"\",ANDaten1!C36)","v":""}]
[{"$f":"IF(ANDaten1!A37=\"\",\"\",ANDaten1!A37)","v":""},{"$f":"IF(ANDaten1!B37=\"\",\"\",ANDaten1!B37)","v":""},{"$f":"IF(ANDaten1!C37=\"\",\"\",ANDaten1!C37)","v":""}]

{"sheet":"ANDaten3","index":3,"n_rows":37,"n_cols":9,"rows_kept":37,"cut":false,"hidden":false,"merged":[[1,0,1,1],[2,0,2,1]]}
[]
["Arbeitnehmerdaten 3",null,"Personendaten eigeben"]
["Arbeitszeitdaten",null,"1. Schaltfläche 'Arbeitnehmerdaten' anklicken "]
[null,null,"2. Personalnummer, Name und Vorname der Mitarbeiterin/des Mitarbeiters eingeben"]
[null,null,"3. Dateneingabe nach Klick auf Button 'Daten'"]
[]
["Personalnummer","Name","Vorname","Wochenarbeitszeit/Stunden","Urlaubsanspruch/Tage","Resturlaub/Tage","Krankheitstage","sonstige Fehlzeiten","Begründung"]
[{"$f":"ANDaten1!A8","v":100},{"$f":"ANDaten1!B8","v":"Sommer"},{"$f":"ANDaten1!C8","v":"Sylvia"},null,34,5]
[{"$f":"IF(ANDaten1!A9=\"\",\"\",ANDaten1!A9)","v":101},{"$f":"IF(ANDaten1!B9=\"\",\"\",ANDaten1!B9)","v":"Winter"},{"$f":"IF(ANDaten1!C9=\"\",\"\",ANDaten1!C9)","v":"Walter"},40,34,null,2]
[{"$f":"IF(ANDaten1!A10=\"\",\"\",ANDaten1!A10)","v":102},{"$f":"IF(ANDaten1!B10=\"\",\"\",ANDaten1!B10)","v":"Minardi"},{"$f":"IF(ANDaten1!C10=\"\",\"\",ANDaten1!C10)","v":"Diana"},null,34]
[{"$f":"IF(ANDaten1!A11=\"\",\"\",ANDaten1!A11)","v":103},{"$f":"IF(ANDaten1!B11=\"\",\"\",ANDaten1!B11)","v":"Herbst"},{"$f":"IF(ANDaten1!C11=\"\",\"\",ANDaten1!C11)","v":"Heiner"},40,34,null,2]
[{"$f":"IF(ANDaten1!A12=\"\",\"\",ANDaten1!A12)","v":104},{"$f":"IF(ANDaten1!B12=\"\",\"\",ANDaten1!B12)","v":"Polster"},{"$f":"IF(ANDaten1!C12=\"\",\"\",ANDaten1!C12)","v":"Georg"},40,34,10]
[{"$f":"IF(ANDaten1!A13=\"\",\"\",ANDaten1!A13)","v":105},{"$f":"IF(ANDaten1!B13=\"\",\"\",ANDaten1!B13)","v":"Behrens"},{"$f":"IF(ANDaten1!C13=\"\",\"\",ANDaten1!C13)","v":"Sonja"},40,34,null,4]
[{"$f":"IF(ANDaten1!A14=\"\",\"\",ANDaten1!A14)","v":106},{"$f":"IF(ANDaten1!B14=\"\",\"\",ANDaten1!B14)","v":"Kaymak"},{"$f":"IF(ANDaten1!C14=\"\",\"\",ANDaten1!C14)","v":"Ayse"},36,30]
[{"$f":"IF(ANDaten1!A15=\"\",\"\",ANDaten1!A15)","v":107},{"$f":"IF(ANDaten1!B15=\"\",\"\",ANDaten1!B15)","v":"Kaiser"},{"$f":"IF(ANDaten1!C15=\"\",\"\",ANDaten1!C15)","v":"Sven"},38.5,34,null,8]
[{"$f":"IF(ANDaten1!A16=\"\",\"\",ANDaten1!A16)","v":108},{"$f":"IF(ANDaten1!B16=\"\",\"\",ANDaten1!B16)","v":"Martin"},{"$f":"IF(ANDaten1!C16=\"\",\"\",ANDaten1!C16)","v":"Felix"},38.5,34,null,12]
[{"$f":"IF(ANDaten1!A17=\"\",\"\",ANDaten1!A17)","v":109},{"$f":"IF(ANDaten1!B17=\"\",\"\",ANDaten1!B17)","v":"Antonelli"},{"$f":"IF(ANDaten1!C17=\"\",\"\",ANDaten1!C17)","v":"Claudia"},38.5,34,10,4]
[{"$f":"IF(ANDaten1!A18=\"\",\"\",ANDaten1!A18)","v":110},{"$f":"IF(ANDaten1!B18=\"\",\"\",ANDaten1!B18)","v":"Seewald"},{"$f":"IF(ANDaten1!C18=\"\",\"\",ANDaten1!C18)","v":"Manon"},38.5,34]
[{"$f":"IF(ANDaten1!A19=\"\",\"\",ANDaten1!A19)","v":111},{"$f":"IF(ANDaten1!B19=\"\",\"\",ANDaten1!B19)","v":"Senel"},{"$f":"IF(ANDaten1!C19=\"\",\"\",ANDaten1!C19)","v":"Selami"},38.5,34,null,4]
[{"$f":"IF(ANDaten1!A20=\"\",\"\",ANDaten1!A20)","v":112},{"$f":"IF(ANDaten1!B20=\"\",\"\",ANDaten1!B20)","v":"Weidenfeld"},{"$f":"IF(ANDaten1!C20=\"\",\"\",ANDaten1!C20)","v":"Martin"},38.5,34,null,10]
[{"$f":"IF(ANDaten1!A21=\"\",\"\",ANDaten1!A21)","v":113},{"$f":"IF(ANDaten1!B21=\"\",\"\",ANDaten1!B21)","v":"Zimmermann"},{"$f":"IF(ANDaten1!C21=\"\",\"\",ANDaten1!C21)","v":"Horst"},38.5,34,6,2]
[{"$f":"IF(ANDaten1!A22=\"\",\"\",ANDaten1!A22)","v":114},{"$f":"IF(ANDaten1!B22=\"\",\"\",ANDaten1!B22)","v":"Rünz-Jonzeck"},{"$f":"IF(ANDaten1!C22=\"\",\"\",ANDaten1!C22)","v":"Tanja"},38.5,34,4,2]
[{"$f":"IF(ANDaten1!A23=\"\",\"\",ANDaten1!A23)","v":115},{"$f":"IF(ANDaten1!B23=\"\",\"\",ANDaten1!B23)","v":"Wagner"},{"$f":"IF(ANDaten1!C23=\"\",\"\",ANDaten1!C23)","v":"Christa"},38.5,34,null,2,20,"Trainerin einer Leistungssportgruppe mit Freistellung "]
[{"$f":"IF(ANDaten1!A24=\"\",\"\",ANDaten1!A24)","v":116},{"$f":"IF(ANDaten1!B24=\"\",\"\",ANDaten1!B24)","v":"Flöricke"},{"$f":"IF(ANDaten1!C24=\"\",\"\",ANDaten1!C24)","v":"Susanne"},38.5,34,null,5]
[{"$f":"IF(ANDaten1!A25=\"\",\"\",ANDaten1!A25)","v":117},{"$f":"IF(ANDaten1!B25=\"\",\"\",ANDaten1!B25)","v":"Piel-Oster"},{"$f":"IF(ANDaten1!C25=\"\",\"\",ANDaten1!C25)","v":"Simone"},38.5,34,null,4]
[{"$f":"IF(ANDaten1!A26=\"\",\"\",ANDaten1!A26)","v":118},{"$f":"IF(ANDaten1!B26=\"\",\"\",ANDaten1!B26)","v":"Sauerland"},{"$f":"IF(ANDaten1!C26=\"\",\"\",ANDaten1!C26)","v":"Mario"},36,30]
[{"$f":"IF(ANDaten1!A27=\"\",\"\",ANDaten1!A27)","v":119},{"$f":"IF(ANDaten1!B27=\"\",\"\",ANDaten1!B27)","v":"Ollek"},{"$f":"IF(ANDaten1!C27=\"\",\"\",ANDaten1!C27)","v":"Tanja"},36,30]
[{"$f":"IF(ANDaten1!A28=\"\",\"\",ANDaten1!A28)","v":""},{"$f":"IF(ANDaten1!B28=\"\",\"\",ANDaten1!B28)","v":""},{"$f":"IF(ANDaten1!C28=\"\",\"\",ANDaten1!C28)","v":""}]
[{"$f":"IF(ANDaten1!A29=\"\",\"\",ANDaten1!A29)","v":""},{"$f":"IF(ANDaten1!B29=\"\",\"\",ANDaten1!B29)","v":""},{"$f":"IF(ANDaten1!C29=\"\",\"\",ANDaten1!C29)","v":""}]
[{"$f":"IF(ANDaten1!A30=\"\",\"\",ANDaten1!A30)","v":""},{"$f":"IF(ANDaten1!B30=\"\",\"\",ANDaten1!B30)","v":""},{"$f":"IF(ANDaten1!C30=\"\",\"\",ANDaten1!C30)","v":""}]
[{"$f":"IF(ANDaten1!A31=\"\",\"\",ANDaten1!A31)","v":""},{"$f":"IF(ANDaten1!B31=\"\",\"\",ANDaten1!B31)","v":""},{"$f":"IF(ANDaten1!C31=\"\",\"\",ANDaten1!C31)","v":""}]
[{"$f":"IF(ANDaten1!A32=\"\",\"\",ANDaten1!A32)","v":""},{"$f":"IF(ANDaten1!B32=\"\",\"\",ANDaten1!B32)","v":""},{"$f":"IF(ANDaten1!C32=\"\",\"\",ANDaten1!C32)","v":""}]
[{"$f":"IF(ANDaten1!A33=\"\",\"\",ANDaten1!A33)","v":""},{"$f":"IF(ANDaten1!B33=\"\",\"\",ANDaten1!B33)","v":""},{"$f":"IF(ANDaten1!C33=\"\",\"\",ANDaten1!C33)","v":""}]
[{"$f":"IF(ANDaten1!A34=\"\",\"\",ANDaten1!A34)","v":""},{"$f":"IF(ANDaten1!B34=\"\",\"\",ANDaten1!B34)","v":""},{"$f":"IF(ANDaten1!C34=\"\",\"\",ANDaten1!C34)","v":""}]
[{"$f":"IF(ANDaten1!A35=\"\",\"\",ANDaten1!A35)","v":""},{"$f":"IF(ANDaten1!B35=\"\",\"\",ANDaten1!B35)","v":""},{"$f":"IF(ANDaten1!C35=\"\",\"\",ANDaten1!C35)","v":""}]
[{"$f":"IF(ANDaten1!A36=\"\",\"\",ANDaten1!A36)","v":""},{"$f":"IF(ANDaten1!B36=\"\",\"\",ANDaten1!B36)","v":""},{"$f":"IF(ANDaten1!C36=\"\",\"\",ANDaten1!C36)","v":""}]
[{"$f":"IF(ANDaten1!A37=\"\",\"\",ANDaten1!A37)","v":""},{"$f":"IF(ANDaten1!B37=\"\",\"\",ANDaten1!B37)","v":""},{"$f":"IF(ANDaten1!C37=\"\",\"\",ANDaten1!C37)","v":""}]

{"sheet":"GehaltsL1","index":4,"n_rows":38,"n_cols":27,"rows_kept":38,"cut":false,"hidden":false,"merged":[[5,15,5,21],[1,3,1,4],[37,0,37,2],[1,5,3,7],[1,0,1,2],[5,3,5,5]]}
[]
["Gehaltsliste",null,null,null,null,"Klicken Sie auf den Button und geben Sie Monat Jahr ein. Nehmen Sie ggf. Änderungen bei den Personaldaten vor",null,null,null,null,null,null,null,null,null,null,"ja"]
["Daten der Personalbuchhaltung",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"nein"]
[]
["Abrechnungsmonat:",null,"Januar","Abrechnungsjahr:",2017,null,null,null,null,null,null,null,null,null,null,null,null,2.5000000000000001E-3]
["Personal-",null,null,"Steuermerkmale",null,null,null,null,null,null,null,null,null,null,null,"Sozialversicherung",null,null,null,null,null,null,null,null,"Vorschüsse und"]
["Nummer","Name","Vorname","Steuerklasse","Religion","Kinder","Vertragsgehalt","Urlaubsgeld","monatl. Prämien","vwLAG","Bruttogehalt","Lohnsteuer","SolZ","Kirchensteuer","Steuer gesamt","KrankenV.","kinderlos; >23","Zusatzbeitrag","PflegeV.","RentenV.","ArbeitslosenV.","SozVers.","Nettogehalt","vwLAN","sonstige Abzüge","Auszahlung","AGAnteilSozVers"]
[{"$f":"ANDaten1!A8","v":100},{"$f":"ANDaten1!B8","v":"Sommer"},{"$f":"ANDaten1!C8","v":"Sylvia"},{"$f":"ANDaten2!G8","v":4},{"$f":"ANDaten1!R8","v":"evangelisch"},{"$f":"ANDaten2!H8","v":1},{"$f":"ANDaten2!K8","v":8500},{"$f":"IF(C5=\"Juli\",ANDaten2!L8,0)","v":0},{"$f":"ANDaten2!M8","v":0},{"$f":"ANDaten2!N8","v":0},{"$f":"SUM(G8:J8)","v":8500},{"$f":"IF(A8=\"\",\"\",Steuer2017!B$230/100)","v":2760.91},null,{"$f":"IF(A8=\"\",\"\",IF(OR(E8=\"evangelisch\",E8=\"katholisch\"),TRUNC(Steuer2017!B$265*ANDaten2!Q8/100,2),0))","v":236.89},{"$f":"SUM(L8:N8)","v":2997.7999999999997},{"$f":"IF($A8=\"\",\"\",IF(SozialV!E8=0%,0,IF($K8>SozialV!$G8,((SozialV!$G8*SozialV!$E8/2)+(SozialV!$G8*SozialV!$E$6)),($K8*SozialV!$E8/2)+($K8*SozialV!$E$6))))","v":0},"nein",{"$f":"IF(OR(Q8=\"nein\",Q8=\"\"),\"\",$R$5)","v":""},{"$f":"IF($A8=\"\",\"\",IF($P8=0,0,(IF($Q8=\"ja\",IF($K8>SozialV!$G8,((SozialV!$G8*SozialV!$F8/2)+(SozialV!$G8*$R8)),($K8*SozialV!$F8/2)+($K8*$R8)),IF($K8>SozialV!$G8,(SozialV!$G8*SozialV!$F8)/2,($K8*SozialV!$F8)/2)))))","v":0},{"$f":"IF(A8=\"\",\"\",IF(K8>SozialV!K8,(SozialV!K8*SozialV!I8)/2,(K8*SozialV!I8)/2))","v":593.72500000000002},{"$f":"IF(A8=\"\",\"\",IF(K8>SozialV!K8,(SozialV!K8*SozialV!J8)/2,(K8*SozialV!J8)/2))","v":95.25},{"$f":"ROUND(SUM(P8:U8),2)","v":688.98},{"$f":"K8-O8-V8","v":4813.2200000000012},{"$f":"ANDaten2!O8","v":0},{"$f":"ANDaten2!P8","v":0},{"$f":"W8-X8-Y8","v":4813.2200000000012},{"$f":"IF(A8=\"\",\"\",IF(Q8=\"nein\",V8,V8-(IF(K8>SozialV!G8,((SozialV!G8*SozialV!$E$6)+(SozialV!G8*GehaltsL1!R8)),((GehaltsL1!K8*SozialV!$E$6)+(GehaltsL1!K8*GehaltsL1!R8))))))","v":688.98}]
[{"$f":"IF(ANDaten1!A9=\"\",\"\",ANDaten1!A9)","v":101},{"$f":"IF(ANDaten1!B9=\"\",\"\",ANDaten1!B9)","v":"Winter"},{"$f":"IF(ANDaten1!C9=\"\",\"\",ANDaten1!C9)","v":"Walter"},{"$f":"IF(A9=\"\",\"\",ANDaten2!G9)","v":3},{"$f":"IF(A9=\"\",\"\",ANDaten1!R9)","v":"katholisch"},{"$f":"IF(A9=\"\",\"\",ANDaten2!H9)","v":1},{"$f":"IF(A9=\"\",\"\",ANDaten2!K9)","v":5500},{"$f":"IF(A9=\"\",\"\",IF($C$5=\"Juli\",ANDaten2!L9,0))","v":0},{"$f":"IF(A9=\"\",\"\",ANDaten2!M9)","v":0},{"$f":"IF(A9=\"\",\"\",ANDaten2!N9)","v":15},{"$f":"IF(A9=\"\",\"\",SUM(G9:J9))","v":5515},{"$f":"IF(A9=\"\",\"\",Steuer2017!D$230/100)","v":957},null,{"$f":"IF(A9=\"\",\"\",IF(OR(E9=\"evangelisch\",E9=\"katholisch\"),TRUNC(Steuer2017!D$265*ANDaten2!Q9/100,2),0))","v":69.099999999999994},{"$f":"IF(A9=\"\",\"\",SUM(L9:N9))","v":1026.0999999999999},{"$f":"IF($A9=\"\",\"\",IF(SozialV!E9=0%,0,IF($K9>SozialV!$G9,((SozialV!$G9*SozialV!$E9/2)+(SozialV!$G9*SozialV!$E$6)),($K9*SozialV!$E9/2)+($K9*SozialV!$E$6))))","v":365.4},"nein",{"$f":"IF(OR(Q9=\"nein\",Q9=\"\"),\"\",$R$5)","v":""},{"$f":"IF($A9=\"\",\"\",IF($P9=0,0,(IF($Q9=\"ja\",IF($K9>SozialV!$G9,((SozialV!$G9*SozialV!$F9/2)+(SozialV!$G9*$R9)),($K9*SozialV!$F9/2)+($K9*$R9)),IF($K9>SozialV!$G9,(SozialV!$G9*SozialV!$F9)/2,($K9*SozialV!$F9)/2)))))","v":55.462499999999999},{"$f":"IF(A9=\"\",\"\",IF(K9>SozialV!K9,(SozialV!K9*SozialV!I9)/2,(K9*SozialV!I9)/2))","v":515.65250000000003},{"$f":"IF(A9=\"\",\"\",IF(K9>SozialV!K9,(SozialV!K9*SozialV!J9)/2,(K9*SozialV!J9)/2))","v":82.724999999999994},{"$f":"IF(A9=\"\",\"\",ROUND(SUM(P9:U9),2))","v":1019.24},{"$f":"IF(A9=\"\",\"\",K9-O9-V9)","v":3469.66},{"$f":"IF(A9=\"\",\"\",ANDaten2!O9)","v":40},{"$f":"IF(A9=\"\",\"\",ANDaten2!P9)","v":0},{"$f":"IF(A9=\"\",\"\",W9-X9-Y9)","v":3429.66},{"$f":"IF(A9=\"\",\"\",IF(Q9=\"nein\",V9,V9-(IF(K9>SozialV!G9,((SozialV!G9*SozialV!$E$6)+(SozialV!G9*GehaltsL1!R9)),((GehaltsL1!K9*SozialV!$E$6)+(GehaltsL1!K9*GehaltsL1!R9))))))","v":1019.24}]
[{"$f":"IF(ANDaten1!A10=\"\",\"\",ANDaten1!A10)","v":102},{"$f":"IF(ANDaten1!B10=\"\",\"\",ANDaten1!B10)","v":"Minardi"},{"$f":"IF(ANDaten1!C10=\"\",\"\",ANDaten1!C10)","v":"Diana"},{"$f":"IF(A10=\"\",\"\",ANDaten2!G10)","v":1},{"$f":"IF(A10=\"\",\"\",ANDaten1!R10)","v":"katholisch"},{"$f":"IF(A10=\"\",\"\",ANDaten2!H10)","v":0},{"$f":"IF(A10=\"\",\"\",ANDaten2!K10)","v":5500},{"$f":"IF(A10=\"\",\"\",IF($C$5=\"Juli\",ANDaten2!L10,0))","v":0},{"$f":"IF(A10=\"\",\"\",ANDaten2!M10)","v":1800},{"$f":"IF(A10=\"\",\"\",ANDaten2!N10)","v":0},{"$f":"IF(A10=\"\",\"\",SUM(G10:J10))","v":7300},{"$f":"IF(A10=\"\",\"\",Steuer2017!E$230/100)","v":2256.91},null,{"$f":"IF(A10=\"\",\"\",IF(OR(E10=\"evangelisch\",E10=\"katholisch\"),TRUNC(Steuer2017!E$265*ANDaten2!Q10/100,2),0))","v":203.12},{"$f":"IF(A10=\"\",\"\",SUM(L10:N10))","v":2460.0299999999997},{"$f":"IF($A10=\"\",\"\",IF(SozialV!E10=0%,0,IF($K10>SozialV!$G10,((SozialV!$G10*SozialV!$E10/2)+(SozialV!$G10*SozialV!$E$6)),($K10*SozialV!$E10/2)+($K10*SozialV!$E$6))))","v":365.4},"ja",2.5000000000000001E-3,{"$f":"IF($A10=\"\",\"\",IF($P10=0,0,(IF($Q10=\"ja\",IF($K10>SozialV!$G10,((SozialV!$G10*SozialV!$F10/2)+(SozialV!$G10*$R10)),($K10*SozialV!$F10/2)+($K10*$R10)),IF($K10>SozialV!$G10,(SozialV!$G10*SozialV!$F10)/2,($K10*SozialV!$F10)/2)))))","v":66.337500000000006},{"$f":"IF(A10=\"\",\"\",IF(K10>SozialV!K10,(SozialV!K10*SozialV!I10)/2,(K10*SozialV!I10)/2))","v":593.72500000000002},{"$f":"IF(A10=\"\",\"\",IF(K10>SozialV!K10,(SozialV!K10*SozialV!J10)/2,(K10*SozialV!J10)/2))","v":95.25},{"$f":"IF(A10=\"\",\"\",ROUND(SUM(P10:U10),2))","v":1120.72},{"$f":"IF(A10=\"\",\"\",K10-O10-V10)","v":3719.25},{"$f":"IF(A10=\"\",\"\",ANDaten2!O10)","v":0},{"$f":"IF(A10=\"\",\"\",ANDaten2!P10)","v":0},{"$f":"IF(A10=\"\",\"\",W10-X10-Y10)","v":3719.25},{"$f":"IF(A10=\"\",\"\",IF(Q10=\"nein\",V10,V10-(IF(K10>SozialV!G10,((SozialV!G10*SozialV!$E$6)+(SozialV!G10*GehaltsL1!R10)),((GehaltsL1!K10*SozialV!$E$6)+(GehaltsL1!K10*GehaltsL1!R10))))))","v":1061.9950000000001}]
[{"$f":"IF(ANDaten1!A11=\"\",\"\",ANDaten1!A11)","v":103},{"$f":"IF(ANDaten1!B11=\"\",\"\",ANDaten1!B11)","v":"Herbst"},{"$f":"IF(ANDaten1!C11=\"\",\"\",ANDaten1!C11)","v":"Heiner"},{"$f":"IF(A11=\"\",\"\",ANDaten2!G11)","v":3},{"$f":"IF(A11=\"\",\"\",ANDaten1!R11)","v":"katholisch"},{"$f":"IF(A11=\"\",\"\",ANDaten2!H11)","v":2},{"$f":"IF(A11=\"\",\"\",ANDaten2!K11)","v":5500},{"$f":"IF(A11=\"\",\"\",IF($C$5=\"Juli\",ANDaten2!L11,0))","v":0},{"$f":"IF(A11=\"\",\"\",ANDaten2!M11)","v":200},{"$f":"IF(A11=\"\",\"\",ANDaten2!N11)","v":15},5715,{"$f":"IF(A11=\"\",\"\",Steuer2017!F$230/100)","v":1021.5},null,{"$f":"IF(A11=\"\",\"\",IF(OR(E11=\"evangelisch\",E11=\"katholisch\"),TRUNC(Steuer2017!F$265*ANDaten2!Q11/100,2),0))","v":58.18},1079.68,{"$f":"IF($A11=\"\",\"\",IF(SozialV!E11=0%,0,IF($K11>SozialV!$G11,((SozialV!$G11*SozialV!$E11/2)+(SozialV!$G11*SozialV!$E$6)),($K11*SozialV!$E11/2)+($K11*SozialV!$E$6))))","v":365.4},"nein","",{"$f":"IF($A11=\"\",\"\",IF($P11=0,0,(IF($Q11=\"ja\",IF($K11>SozialV!$G11,((SozialV!$G11*SozialV!$F11/2)+(SozialV!$G11*$R11)),($K11*SozialV!$F11/2)+($K11*$R11)),IF($K11>SozialV!$G11,(SozialV!$G11*SozialV!$F11)/2,($K11*SozialV!$F11)/2)))))","v":55.462499999999999},{"$f":"IF(A11=\"\",\"\",IF(K11>SozialV!K11,(SozialV!K11*SozialV!I11)/2,(K11*SozialV!I11)/2))","v":534.35249999999996},{"$f":"IF(A11=\"\",\"\",IF(K11>SozialV!K11,(SozialV!K11*SozialV!J11)/2,(K11*SozialV!J11)/2))","v":85.724999999999994},1040.94,3594.3799999999997,{"$f":"IF(A11=\"\",\"\",ANDaten2!O11)","v":40},{"$f":"IF(A11=\"\",\"\",ANDaten2!P11)","v":0},3554.3799999999997,{"$f":"IF(A11=\"\",\"\",IF(Q11=\"nein\",V11,V11-(IF(K11>SozialV!G11,((SozialV!G11*SozialV!$E$6)+(SozialV!G11*GehaltsL1!R11)),((GehaltsL1!K11*SozialV!$E$6)+(GehaltsL1!K11*GehaltsL1!R11))))))","v":1040.94}]
[{"$f":"IF(ANDaten1!A12=\"\",\"\",ANDaten1!A12)","v":104},{"$f":"IF(ANDaten1!B12=\"\",\"\",ANDaten1!B12)","v":"Polster"},{"$f":"IF(ANDaten1!C12=\"\",\"\",ANDaten1!C12)","v":"Georg"},{"$f":"IF(A12=\"\",\"\",ANDaten2!G12)","v":3},{"$f":"IF(A12=\"\",\"\",ANDaten1!R12)","v":"evangelisch"},{"$f":"IF(A12=\"\",\"\",ANDaten2!H12)","v":3},{"$f":"IF(A12=\"\",\"\",ANDaten2!K12)","v":5500},{"$f":"IF(A12=\"\",\"\",IF($C$5=\"Juli\",ANDaten2!L12,0))","v":0},{"$f":"IF(A12=\"\",\"\",ANDaten2!M12)","v":1000},{"$f":"IF(A12=\"\",\"\",ANDaten2!N12)","v":15},6515,{"$f":"IF(A12=\"\",\"\",Steuer2017!G$230/100)","v":1290},null,{"$f":"IF(A12=\"\",\"\",IF(OR(E12=\"evangelisch\",E12=\"katholisch\"),TRUNC(Steuer2017!G$265*ANDaten2!Q12/100,2),0))","v":63.25},1353.25,{"$f":"IF($A12=\"\",\"\",IF(SozialV!E12=0%,0,IF($K12>SozialV!$G12,((SozialV!$G12*SozialV!$E12/2)+(SozialV!$G12*SozialV!$E$6)),($K12*SozialV!$E12/2)+($K12*SozialV!$E$6))))","v":365.4},"nein","",{"$f":"IF(A12=\"\",\"\",IF(P12=0,0,(IF(Q12=\"ja\",IF(K12>SozialV!G12,((SozialV!G12*SozialV!F12/2)+(SozialV!G12*R12)),(K12*SozialV!F12/2)+(K12*R12)),IF(K12>SozialV!G12,(SozialV!G12*SozialV!F12)/2,(K12*SozialV!F12)/2)))))","v":55.462499999999999},{"$f":"IF(A12=\"\",\"\",IF(K12>SozialV!K12,(SozialV!K12*SozialV!I12)/2,(K12*SozialV!I12)/2))","v":593.72500000000002},{"$f":"IF(A12=\"\",\"\",IF(K12>SozialV!K12,(SozialV!K12*SozialV!J12)/2,(K12*SozialV!J12)/2))","v":95.25},1109.8399999999999,4051.91,{"$f":"IF(A12=\"\",\"\",ANDaten2!O12)","v":40},{"$f":"IF(A12=\"\",\"\",ANDaten2!P12)","v":0},4011.91,{"$f":"IF(A12=\"\",\"\",IF(Q12=\"nein\",V12,V12-(IF(K12>SozialV!G12,((SozialV!G12*SozialV!$E$6)+(SozialV!G12*GehaltsL1!R12)),((GehaltsL1!K12*SozialV!$E$6)+(GehaltsL1!K12*GehaltsL1!R12))))))","v":1109.8399999999999}]
[{"$f":"IF(ANDaten1!A13=\"\",\"\",ANDaten1!A13)","v":105},{"$f":"IF(ANDaten1!B13=\"\",\"\",ANDaten1!B13)","v":"Behrens"},{"$f":"IF(ANDaten1!C13=\"\",\"\",ANDaten1!C13)","v":"Sonja"},{"$f":"IF(A13=\"\",\"\",ANDaten2!G13)","v":2},{"$f":"IF(A13=\"\",\"\",ANDaten1!R13)","v":"evangelisch"},{"$f":"IF(A13=\"\",\"\",ANDaten2!H13)","v":1},{"$f":"IF(A13=\"\",\"\",ANDaten2!K13)","v":5500},{"$f":"IF(A13=\"\",\"\",IF($C$5=\"Juli\",ANDaten2!L13,0))","v":0},{"$f":"IF(A13=\"\",\"\",ANDaten2!M13)","v":1000},{"$f":"IF(A13=\"\",\"\",ANDaten2!N13)","v":15},6515,{"$f":"IF(A13=\"\",\"\",Steuer2017!H$230/100)","v":1860.41},null,{"$f":"IF(A13=\"\",\"\",IF(OR(E13=\"evangelisch\",E13=\"katholisch\"),TRUNC(Steuer2017!H$265*ANDaten2!Q13/100,2),0))","v":144.27000000000001},2004.68,{"$f":"IF($A13=\"\",\"\",IF(SozialV!E13=0%,0,IF($K13>SozialV!$G13,((SozialV!$G13*SozialV!$E13/2)+(SozialV!$G13*SozialV!$E$6)),($K13*SozialV!$E13/2)+($K13*SozialV!$E$6))))","v":365.4},"nein","",{"$f":"IF(A13=\"\",\"\",IF(P13=0,0,(IF(Q13=\"ja\",IF(K13>SozialV!G13,((SozialV!G13*SozialV!F13/2)+(SozialV!G13*R13)),(K13*SozialV!F13/2)+(K13*R13)),IF(K13>SozialV!G13,(SozialV!G13*SozialV!F13)/2,(K13*SozialV!F13)/2)))))","v":55.462499999999999},{"$f":"IF(A13=\"\",\"\",IF(K13>SozialV!K13,(SozialV!K13*SozialV!I13)/2,(K13*SozialV!I13)/2))","v":593.72500000000002},{"$f":"IF(A13=\"\",\"\",IF(K13>SozialV!K13,(SozialV!K13*SozialV!J13)/2,(K13*SozialV!J13)/2))","v":95.25},1109.8399999999999,3400.4799999999996,{"$f":"IF(A13=\"\",\"\",ANDaten2!O13)","v":40},{"$f":"IF(A13=\"\",\"\",ANDaten2!P13)","v":0},3360.4799999999996,{"$f":"IF(A13=\"\",\"\",IF(Q13=\"nein\",V13,V13-(IF(K13>SozialV!G13,((SozialV!G13*SozialV!$E$6)+(SozialV!G13*GehaltsL1!R13)),((GehaltsL1!K13*SozialV!$E$6)+(GehaltsL1!K13*GehaltsL1!R13))))))","v":1109.8399999999999}]
[{"$f":"IF(ANDaten1!A14=\"\",\"\",ANDaten1!A14)","v":106},{"$f":"IF(ANDaten1!B14=\"\",\"\",ANDaten1!B14)","v":"Kaymak"},{"$f":"IF(ANDaten1!C14=\"\",\"\",ANDaten1!C14)","v":"Ayse"},{"$f":"IF(A14=\"\",\"\",ANDaten2!G14)","v":1},{"$f":"IF(A14=\"\",\"\",ANDaten1!R14)","v":"islamisch"},{"$f":"IF(A14=\"\",\"\",ANDaten2!H14)","v":0},{"$f":"IF(A14=\"\",\"\",ANDaten2!K14)","v":650},{"$f":"IF(A14=\"\",\"\",IF($C$5=\"Juli\",ANDaten2!L14,0))","v":0},{"$f":"IF(A14=\"\",\"\",ANDaten2!M14)","v":0},{"$f":"IF(A14=\"\",\"\",ANDaten2!N14)","v":15},665,{"$f":"IF(A14=\"\",\"\",Steuer2017!I$230/100)","v":0},null,{"$f":"IF(A14=\"\",\"\",IF(OR(E14=\"evangelisch\",E14=\"katholisch\"),TRUNC(Steuer2017!I$265*ANDaten2!Q14/100,2),0))","v":0},0,{"$f":"IF($A14=\"\",\"\",IF(SozialV!E14=0%,0,IF($K14>SozialV!$G14,((SozialV!$G14*SozialV!$E14/2)+(SozialV!$G14*SozialV!$E$6)),($K14*SozialV!$E14/2)+($K14*SozialV!$E$6))))","v":55.859999999999992},"nein","",{"$f":"IF(A14=\"\",\"\",IF(P14=0,0,(IF(Q14=\"ja\",IF(K14>SozialV!G14,((SozialV!G14*SozialV!F14/2)+(SozialV!G14*R14)),(K14*SozialV!F14/2)+(K14*R14)),IF(K14>SozialV!G14,(SozialV!G14*SozialV!F14)/2,(K14*SozialV!F14)/2)))))","v":8.4787499999999998},{"$f":"IF(A14=\"\",\"\",IF(K14>SozialV!K14,(SozialV!K14*SozialV!I14)/2,(K14*SozialV!I14)/2))","v":62.177500000000002},{"$f":"IF(A14=\"\",\"\",IF(K14>SozialV!K14,(SozialV!K14*SozialV!J14)/2,(K14*SozialV!J14)/2))","v":9.9749999999999996},136.49,528.51,{"$f":"IF(A14=\"\",\"\",ANDaten2!O14)","v":40},{"$f":"IF(A14=\"\",\"\",ANDaten2!P14)","v":0},488.51,{"$f":"IF(A14=\"\",\"\",IF(Q14=\"nein\",V14,V14-(IF(K14>SozialV!G14,((SozialV!G14*SozialV!$E$6)+(SozialV!G14*GehaltsL1!R14)),((GehaltsL1!K14*SozialV!$E$6)+(GehaltsL1!K14*GehaltsL1!R14))))))","v":136.49}]
[{"$f":"IF(ANDaten1!A15=\"\",\"\",ANDaten1!A15)","v":107},{"$f":"IF(ANDaten1!B15=\"\",\"\",ANDaten1!B15)","v":"Kaiser"},{"$f":"IF(ANDaten1!C15=\"\",\"\",ANDaten1!C15)","v":"Sven"},{"$f":"IF(A15=\"\",\"\",ANDaten2!G15)","v":3},{"$f":"IF(A15=\"\",\"\",ANDaten1!R15)","v":"katholisch"},{"$f":"IF(A15=\"\",\"\",ANDaten2!H15)","v":2},{"$f":"IF(A15=\"\",\"\",ANDaten2!K15)","v":3400},{"$f":"IF(A15=\"\",\"\",IF($C$5=\"Juli\",ANDaten2!L15,0))","v":0},{"$f":"IF(A15=\"\",\"\",ANDaten2!M15)","v":0},{"$f":"IF(A15=\"\",\"\",ANDaten2!N15)","v":15},3415,{"$f":"IF(A15=\"\",\"\",Steuer2017!J$230/100)","v":352.66},null,{"$f":"IF(A15=\"\",\"\",IF(OR(E15=\"evangelisch\",E15=\"katholisch\"),TRUNC(Steuer2017!J$265*ANDaten2!Q15/100,2),0))","v":5.6},358.26000000000005,{"$f":"IF($A15=\"\",\"\",IF(SozialV!E15=0%,0,IF($K15>SozialV!$G15,((SozialV!$G15*SozialV!$E15/2)+(SozialV!$G15*SozialV!$E$6)),($K15*SozialV!$E15/2)+($K15*SozialV!$E$6))))","v":286.86},"nein","",{"$f":"IF(A15=\"\",\"\",IF(P15=0,0,(IF(Q15=\"ja\",IF(K15>SozialV!G15,((SozialV!G15*SozialV!F15/2)+(SozialV!G15*R15)),(K15*SozialV!F15/2)+(K15*R15)),IF(K15>SozialV!G15,(SozialV!G15*SozialV!F15)/2,(K15*SozialV!F15)/2)))))","v":43.541249999999998},{"$f":"IF(A15=\"\",\"\",IF(K15>SozialV!K15,(SozialV!K15*SozialV!I15)/2,(K15*SozialV!I15)/2))","v":319.30250000000001},{"$f":"IF(A15=\"\",\"\",IF(K15>SozialV!K15,(SozialV!K15*SozialV!J15)/2,(K15*SozialV!J15)/2))","v":51.225000000000001},700.93,2355.81,{"$f":"IF(A15=\"\",\"\",ANDaten2!O15)","v":40},{"$f":"IF(A15=\"\",\"\",ANDaten2!P15)","v":0},2315.81,{"$f":"IF(A15=\"\",\"\",IF(Q15=\"nein\",V15,V15-(IF(K15>SozialV!G15,((SozialV!G15*SozialV!$E$6)+(SozialV!G15*GehaltsL1!R15)),((GehaltsL1!K15*SozialV!$E$6)+(GehaltsL1!K15*GehaltsL1!R15))))))","v":700.93}]
[{"$f":"IF(ANDaten1!A16=\"\",\"\",ANDaten1!A16)","v":108},{"$f":"IF(ANDaten1!B16=\"\",\"\",ANDaten1!B16)","v":"Martin"},{"$f":"IF(ANDaten1!C16=\"\",\"\",ANDaten1!C16)","v":"Felix"},{"$f":"IF(A16=\"\",\"\",ANDaten2!G16)","v":1},{"$f":"IF(A16=\"\",\"\",ANDaten1!R16)","v":"keine"},{"$f":"IF(A16=\"\",\"\",ANDaten2!H16)","v":0},{"$f":"IF(A16=\"\",\"\",ANDaten2!K16)","v":3000},{"$f":"IF(A16=\"\",\"\",IF($C$5=\"Juli\",ANDaten2!L16,0))","v":0},{"$f":"IF(A16=\"\",\"\",ANDaten2!M16)","v":0},{"$f":"IF(A16=\"\",\"\",ANDaten2!N16)","v":15},3015,{"$f":"IF(A16=\"\",\"\",Steuer2017!K$230/100)","v":538},null,{"$f":"IF(A16=\"\",\"\",IF(OR(E16=\"evangelisch\",E16=\"katholisch\"),TRUNC(Steuer2017!K$265*ANDaten2!Q16/100,2),0))","v":0},538,{"$f":"IF($A16=\"\",\"\",IF(SozialV!E16=0%,0,IF($K16>SozialV!$G16,((SozialV!$G16*SozialV!$E16/2)+(SozialV!$G16*SozialV!$E$6)),($K16*SozialV!$E16/2)+($K16*SozialV!$E$6))))","v":253.26},"ja",2.5000000000000001E-3,{"$f":"IF(A16=\"\",\"\",IF(P16=0,0,(IF(Q16=\"ja\",IF(K16>SozialV!G16,((SozialV!G16*SozialV!F16/2)+(SozialV!G16*R16)),(K16*SozialV!F16/2)+(K16*R16)),IF(K16>SozialV!G16,(SozialV!G16*SozialV!F16)/2,(K16*SozialV!F16)/2)))))","v":45.978749999999998},{"$f":"IF(A16=\"\",\"\",IF(K16>SozialV!K16,(SozialV!K16*SozialV!I16)/2,(K16*SozialV!I16)/2))","v":281.90249999999997},{"$f":"IF(A16=\"\",\"\",IF(K16>SozialV!K16,(SozialV!K16*SozialV!J16)/2,(K16*SozialV!J16)/2))","v":45.225000000000001},626.37,1850.63,{"$f":"IF(A16=\"\",\"\",ANDaten2!O16)","v":40},{"$f":"IF(A16=\"\",\"\",ANDaten2!P16)","v":0},1810.63,{"$f":"IF(A16=\"\",\"\",IF(Q16=\"nein\",V16,V16-(IF(K16>SozialV!G16,((SozialV!G16*SozialV!$E$6)+(SozialV!G16*GehaltsL1!R16)),((GehaltsL1!K16*SozialV!$E$6)+(GehaltsL1!K16*GehaltsL1!R16))))))","v":585.66750000000002}]
[{"$f":"IF(ANDaten1!A17=\"\",\"\",ANDaten1!A17)","v":109},{"$f":"IF(ANDaten1!B17=\"\",\"\",ANDaten1!B17)","v":"Antonelli"},{"$f":"IF(ANDaten1!C17=\"\",\"\",ANDaten1!C17)","v":"Claudia"},{"$f":"IF(A17=\"\",\"\",ANDaten2!G17)","v":4},{"$f":"IF(A17=\"\",\"\",ANDaten1!R17)","v":"katholisch"},{"$f":"IF(A17=\"\",\"\",ANDaten2!H17)","v":1},{"$f":"IF(A17=\"\",\"\",ANDaten2!K17)","v":4500},{"$f":"IF(A17=\"\",\"\",IF($C$5=\"Juli\",ANDaten2!L17,0))","v":0},{"$f":"IF(A17=\"\",\"\",ANDaten2!M17)","v":250},{"$f":"IF(A17=\"\",\"\",ANDaten2!N17)","v":15},4765,{"$f":"IF(A17=\"\",\"\",Steuer2017!L$230/100)","v":1192.25},null,{"$f":"IF(A17=\"\",\"\",IF(OR(E17=\"evangelisch\",E17=\"katholisch\"),TRUNC(Steuer2017!L$265*ANDaten2!Q17/100,2),0))","v":95.91},1288.1600000000001,{"$f":"IF($A17=\"\",\"\",IF(SozialV!E17=0%,0,IF($K17>SozialV!$G17,((SozialV!$G17*SozialV!$E17/2)+(SozialV!$G17*SozialV!$E$6)),($K17*SozialV!$E17/2)+($K17*SozialV!$E$6))))","v":365.4},"nein","",{"$f":"IF(A17=\"\",\"\",IF(P17=0,0,(IF(Q17=\"ja\",IF(K17>SozialV!G17,((SozialV!G17*SozialV!F17/2)+(SozialV!G17*R17)),(K17*SozialV!F17/2)+(K17*R17)),IF(K17>SozialV!G17,(SozialV!G17*SozialV!F17)/2,(K17*SozialV!F17)/2)))))","v":55.462499999999999},{"$f":"IF(A17=\"\",\"\",IF(K17>SozialV!K17,(SozialV!K17*SozialV!I17)/2,(K17*SozialV!I17)/2))","v":445.52749999999997},{"$f":"IF(A17=\"\",\"\",IF(K17>SozialV!K17,(SozialV!K17*SozialV!J17)/2,(K17*SozialV!J17)/2))","v":71.474999999999994},937.87,2538.9700000000003,{"$f":"IF(A17=\"\",\"\",ANDaten2!O17)","v":40},{"$f":"IF(A17=\"\",\"\",ANDaten2!P17)","v":0},2498.9700000000003,{"$f":"IF(A17=\"\",\"\",IF(Q17=\"nein\",V17,V17-(IF(K17>SozialV!G17,((SozialV!G17*SozialV!$E$6)+(SozialV!G17*GehaltsL1!R17)),((GehaltsL1!K17*SozialV!$E$6)+(GehaltsL1!K17*GehaltsL1!R17))))))","v":937.87}]
[{"$f":"IF(ANDaten1!A18=\"\",\"\",ANDaten1!A18)","v":110},{"$f":"IF(ANDaten1!B18=\"\",\"\",ANDaten1!B18)","v":"Seewald"},{"$f":"IF(ANDaten1!C18=\"\",\"\",ANDaten1!C18)","v":"Manon"},{"$f":"IF(A18=\"\",\"\",ANDaten2!G18)","v":3},{"$f":"IF(A18=\"\",\"\",ANDaten1!R18)","v":"evangelisch"},{"$f":"IF(A18=\"\",\"\",ANDaten2!H18)","v":1},{"$f":"IF(A18=\"\",\"\",ANDaten2!K18)","v":4500},{"$f":"IF(A18=\"\",\"\",IF($C$5=\"Juli\",ANDaten2!L18,0))","v":0},{"$f":"IF(A18=\"\",\"\",ANDaten2!M18)","v":250},{"$f":"IF(A18=\"\",\"\",ANDaten2!N18)","v":15},4765,{"$f":"IF(A18=\"\",\"\",Steuer2017!M$230/100)","v":729.16},null,{"$f":"IF(A18=\"\",\"\",IF(OR(E18=\"evangelisch\",E18=\"katholisch\"),TRUNC(Steuer2017!M$265*ANDaten2!Q18/100,2),0))","v":49.69},778.84999999999991,{"$f":"IF($A18=\"\",\"\",IF(SozialV!E18=0%,0,IF($K18>SozialV!$G18,((SozialV!$G18*SozialV!$E18/2)+(SozialV!$G18*SozialV!$E$6)),($K18*SozialV!$E18/2)+($K18*SozialV!$E$6))))","v":365.4},"nein","",{"$f":"IF(A18=\"\",\"\",IF(P18=0,0,(IF(Q18=\"ja\",IF(K18>SozialV!G18,((SozialV!G18*SozialV!F18/2)+(SozialV!G18*R18)),(K18*SozialV!F18/2)+(K18*R18)),IF(K18>SozialV!G18,(SozialV!G18*SozialV!F18)/2,(K18*SozialV!F18)/2)))))","v":55.462499999999999},{"$f":"IF(A18=\"\",\"\",IF(K18>SozialV!K18,(SozialV!K18*SozialV!I18)/2,(K18*SozialV!I18)/2))","v":445.52749999999997},{"$f":"IF(A18=\"\",\"\",IF(K18>SozialV!K18,(SozialV!K18*SozialV!J18)/2,(K18*SozialV!J18)/2))","v":71.474999999999994},937.87,3048.28,{"$f":"IF(A18=\"\",\"\",ANDaten2!O18)","v":40},{"$f":"IF(A18=\"\",\"\",ANDaten2!P18)","v":0},3008.28,{"$f":"IF(A18=\"\",\"\",IF(Q18=\"nein\",V18,V18-(IF(K18>SozialV!G18,((SozialV!G18*SozialV!$E$6)+(SozialV!G18*GehaltsL1!R18)),((GehaltsL1!K18*SozialV!$E$6)+(GehaltsL1!K18*GehaltsL1!R18))))))","v":937.87}]
[{"$f":"IF(ANDaten1!A19=\"\",\"\",ANDaten1!A19)","v":111},{"$f":"IF(ANDaten1!B19=\"\",\"\",ANDaten1!B19)","v":"Senel"},{"$f":"IF(ANDaten1!C19=\"\",\"\",ANDaten1!C19)","v":"Selami"},{"$f":"IF(A19=\"\",\"\",ANDaten2!G19)","v":3},{"$f":"IF(A19=\"\",\"\",ANDaten1!R19)","v":"islamisch"},{"$f":"IF(A19=\"\",\"\",ANDaten2!H19)","v":3},{"$f":"IF(A19=\"\",\"\",ANDaten2!K19)","v":3400},{"$f":"IF(A19=\"\",\"\",IF($C$5=\"Juli\",ANDaten2!L19,0))","v":0},{"$f":"IF(A19=\"\",\"\",ANDaten2!M19)","v":0},{"$f":"IF(A19=\"\",\"\",ANDaten2!N19)","v":15},3415,{"$f":"IF(A19=\"\",\"\",Steuer2017!N$230/100)","v":352.66},null,{"$f":"IF(A19=\"\",\"\",IF(OR(E19=\"evangelisch\",E19=\"katholisch\"),TRUNC(Steuer2017!N$265*ANDaten2!Q19/100,2),0))","v":0},352.66,{"$f":"IF($A19=\"\",\"\",IF(SozialV!E19=0%,0,IF($K19>SozialV!$G19,((SozialV!$G19*SozialV!$E19/2)+(SozialV!$G19*SozialV!$E$6)),($K19*SozialV!$E19/2)+($K19*SozialV!$E$6))))","v":286.86},"nein","",{"$f":"IF(A19=\"\",\"\",IF(P19=0,0,(IF(Q19=\"ja\",IF(K19>SozialV!G19,((SozialV!G19*SozialV!F19/2)+(SozialV!G19*R19)),(K19*SozialV!F19/2)+(K19*R19)),IF(K19>SozialV!G19,(SozialV!G19*SozialV!F19)/2,(K19*SozialV!F19)/2)))))","v":43.541249999999998},{"$f":"IF(A19=\"\",\"\",IF(K19>SozialV!K19,(SozialV!K19*SozialV!I19)/2,(K19*SozialV!I19)/2))","v":319.30250000000001},{"$f":"IF(A19=\"\",\"\",IF(K19>SozialV!K19,(SozialV!K19*SozialV!J19)/2,(K19*SozialV!J19)/2))","v":51.225000000000001},700.93,2361.4100000000003,{"$f":"IF(A19=\"\",\"\",ANDaten2!O19)","v":40},{"$f":"IF(A19=\"\",\"\",ANDaten2!P19)","v":0},2321.4100000000003,{"$f":"IF(A19=\"\",\"\",IF(Q19=\"nein\",V19,V19-(IF(K19>SozialV!G19,((SozialV!G19*SozialV!$E$6)+(SozialV!G19*GehaltsL1!R19)),((GehaltsL1!K19*SozialV!$E$6)+(GehaltsL1!K19*GehaltsL1!R19))))))","v":700.93}]
[{"$f":"IF(ANDaten1!A20=\"\",\"\",ANDaten1!A20)","v":112},{"$f":"IF(ANDaten1!B20=\"\",\"\",ANDaten1!B20)","v":"Weidenfeld"},{"$f":"IF(ANDaten1!C20=\"\",\"\",ANDaten1!C20)","v":"Martin"},{"$f":"IF(A20=\"\",\"\",ANDaten2!G20)","v":4},{"$f":"IF(A20=\"\",\"\",ANDaten1!R20)","v":"katholisch"},{"$f":"IF(A20=\"\",\"\",ANDaten2!H20)","v":1},{"$f":"IF(A20=\"\",\"\",ANDaten2!K20)","v":3400},{"$f":"IF(A20=\"\",\"\",IF($C$5=\"Juli\",ANDaten2!L20,0))","v":0},{"$f":"IF(A20=\"\",\"\",ANDaten2!M20)","v":0},{"$f":"IF(A20=\"\",\"\",ANDaten2!N20)","v":0},3400,{"$f":"IF(A20=\"\",\"\",Steuer2017!O$230/100)","v":667.83},null,{"$f":"IF(A20=\"\",\"\",IF(OR(E20=\"evangelisch\",E20=\"katholisch\"),TRUNC(Steuer2017!O$265*ANDaten2!Q20/100,2),0))","v":50.74},718.57,{"$f":"IF($A20=\"\",\"\",IF(SozialV!E20=0%,0,IF($K20>SozialV!$G20,((SozialV!$G20*SozialV!$E20/2)+(SozialV!$G20*SozialV!$E$6)),($K20*SozialV!$E20/2)+($K20*SozialV!$E$6))))","v":285.59999999999997},"nein","",{"$f":"IF(A20=\"\",\"\",IF(P20=0,0,(IF(Q20=\"ja\",IF(K20>SozialV!G20,((SozialV!G20*SozialV!F20/2)+(SozialV!G20*R20)),(K20*SozialV!F20/2)+(K20*R20)),IF(K20>SozialV!G20,(SozialV!G20*SozialV!F20)/2,(K20*SozialV!F20)/2)))))","v":43.349999999999994},{"$f":"IF(A20=\"\",\"\",IF(K20>SozialV!K20,(SozialV!K20*SozialV!I20)/2,(K20*SozialV!I20)/2))","v":317.89999999999998},{"$f":"IF(A20=\"\",\"\",IF(K20>SozialV!K20,(SozialV!K20*SozialV!J20)/2,(K20*SozialV!J20)/2))","v":51},697.85,1983.58,{"$f":"IF(A20=\"\",\"\",ANDaten2!O20)","v":0},{"$f":"IF(A20=\"\",\"\",ANDaten2!P20)","v":0},1983.58,{"$f":"IF(A20=\"\",\"\",IF(Q20=\"nein\",V20,V20-(IF(K20>SozialV!G20,((SozialV!G20*SozialV!$E$6)+(SozialV!G20*GehaltsL1!R20)),((GehaltsL1!K20*SozialV!$E$6)+(GehaltsL1!K20*GehaltsL1!R20))))))","v":697.85}]
[{"$f":"IF(ANDaten1!A21=\"\",\"\",ANDaten1!A21)","v":113},{"$f":"IF(ANDaten1!B21=\"\",\"\",ANDaten1!B21)","v":"Zimmermann"},{"$f":"IF(ANDaten1!C21=\"\",\"\",ANDaten1!C21)","v":"Horst"},3,{"$f":"IF(A21=\"\",\"\",ANDaten1!R21)","v":"katholisch"},{"$f":"IF(A21=\"\",\"\",ANDaten2!H21)","v":2},{"$f":"IF(A21=\"\",\"\",ANDaten2!K21)","v":4500},{"$f":"IF(A21=\"\",\"\",IF($C$5=\"Juli\",ANDaten2!L21,0))","v":0},{"$f":"IF(A21=\"\",\"\",ANDaten2!M21)","v":0},{"$f":"IF(A21=\"\",\"\",ANDaten2!N21)","v":0},4500,{"$f":"IF(A21=\"\",\"\",Steuer2017!P$230/100)","v":651.33000000000004},null,{"$f":"IF(A21=\"\",\"\",IF(OR(E21=\"evangelisch\",E21=\"katholisch\"),TRUNC(Steuer2017!P$265*ANDaten2!Q21/100,2),0))","v":28.45},679.78000000000009,{"$f":"IF($A21=\"\",\"\",IF(SozialV!E21=0%,0,IF($K21>SozialV!$G21,((SozialV!$G21*SozialV!$E21/2)+(SozialV!$G21*SozialV!$E$6)),($K21*SozialV!$E21/2)+($K21*SozialV!$E$6))))","v":365.4},"nein","",{"$f":"IF(A21=\"\",\"\",IF(P21=0,0,(IF(Q21=\"ja\",IF(K21>SozialV!G21,((SozialV!G21*SozialV!F21/2)+(SozialV!G21*R21)),(K21*SozialV!F21/2)+(K21*R21)),IF(K21>SozialV!G21,(SozialV!G21*SozialV!F21)/2,(K21*SozialV!F21)/2)))))","v":55.462499999999999},{"$f":"IF(A21=\"\",\"\",IF(K21>SozialV!K21,(SozialV!K21*SozialV!I21)/2,(K21*SozialV!I21)/2))","v":420.75},{"$f":"IF(A21=\"\",\"\",IF(K21>SozialV!K21,(SozialV!K21*SozialV!J21)/2,(K21*SozialV!J21)/2))","v":67.5},909.11,2911.1099999999997,{"$f":"IF(A21=\"\",\"\",ANDaten2!O21)","v":0},{"$f":"IF(A21=\"\",\"\",ANDaten2!P21)","v":0},2911.1099999999997,{"$f":"IF(A21=\"\",\"\",IF(Q21=\"nein\",V21,V21-(IF(K21>SozialV!G21,((SozialV!G21*SozialV!$E$6)+(SozialV!G21*GehaltsL1!R21)),((GehaltsL1!K21*SozialV!$E$6)+(GehaltsL1!K21*GehaltsL1!R21))))))","v":909.11}]
[{"$f":"IF(ANDaten1!A22=\"\",\"\",ANDaten1!A22)","v":114},{"$f":"IF(ANDaten1!B22=\"\",\"\",ANDaten1!B22)","v":"Rünz-Jonzeck"},{"$f":"IF(ANDaten1!C22=\"\",\"\",ANDaten1!C22)","v":"Tanja"},5,{"$f":"IF(A22=\"\",\"\",ANDaten1!R22)","v":"evangelisch"},{"$f":"IF(A22=\"\",\"\",ANDaten2!H22)","v":0},{"$f":"IF(A22=\"\",\"\",ANDaten2!K22)","v":3400},{"$f":"IF(A22=\"\",\"\",IF($C$5=\"Juli\",ANDaten2!L22,0))","v":0},{"$f":"IF(A22=\"\",\"\",ANDaten2!M22)","v":0},{"$f":"IF(A22=\"\",\"\",ANDaten2!N22)","v":0},3400,{"$f":"IF(A22=\"\",\"\",Steuer2017!Q$230/100)","v":1052.83},null,{"$f":"IF(A22=\"\",\"\",IF(OR(E22=\"evangelisch\",E22=\"katholisch\"),TRUNC(Steuer2017!Q$265*ANDaten2!Q22/100,2),0))","v":94.75},1147.58,{"$f":"IF($A22=\"\",\"\",IF(SozialV!E22=0%,0,IF($K22>SozialV!$G22,((SozialV!$G22*SozialV!$E22/2)+(SozialV!$G22*SozialV!$E$6)),($K22*SozialV!$E22/2)+($K22*SozialV!$E$6))))","v":285.59999999999997},"ja",2.5000000000000001E-3,{"$f":"IF(A22=\"\",\"\",IF(P22=0,0,(IF(Q22=\"ja\",IF(K22>SozialV!G22,((SozialV!G22*SozialV!F22/2)+(SozialV!G22*R22)),(K22*SozialV!F22/2)+(K22*R22)),IF(K22>SozialV!G22,(SozialV!G22*SozialV!F22)/2,(K22*SozialV!F22)/2)))))","v":51.849999999999994},{"$f":"IF(A22=\"\",\"\",IF(K22>SozialV!K22,(SozialV!K22*SozialV!I22)/2,(K22*SozialV!I22)/2))","v":317.89999999999998},{"$f":"IF(A22=\"\",\"\",IF(K22>SozialV!K22,(SozialV!K22*SozialV!J22)/2,(K22*SozialV!J22)/2))","v":51},706.35,1546.0700000000002,{"$f":"IF(A22=\"\",\"\",ANDaten2!O22)","v":0},{"$f":"IF(A22=\"\",\"\",ANDaten2!P22)","v":0},1546.0700000000002,{"$f":"IF(A22=\"\",\"\",IF(Q22=\"nein\",V22,V22-(IF(K22>SozialV!G22,((SozialV!G22*SozialV!$E$6)+(SozialV!G22*GehaltsL1!R22)),((GehaltsL1!K22*SozialV!$E$6)+(GehaltsL1!K22*GehaltsL1!R22))))))","v":660.45}]
[{"$f":"IF(ANDaten1!A23=\"\",\"\",ANDaten1!A23)","v":115},{"$f":"IF(ANDaten1!B23=\"\",\"\",ANDaten1!B23)","v":"Wagner"},{"$f":"IF(ANDaten1!C23=\"\",\"\",ANDaten1!C23)","v":"Christa"},{"$f":"IF(A23=\"\",\"\",ANDaten2!G23)","v":1},{"$f":"IF(A23=\"\",\"\",ANDaten1!R23)","v":"lutheranisch"},{"$f":"IF(A23=\"\",\"\",ANDaten2!H23)","v":0},{"$f":"IF(A23=\"\",\"\",ANDaten2!K23)","v":4500},{"$f":"IF(A23=\"\",\"\",IF($C$5=\"Juli\",ANDaten2!L23,0))","v":0},{"$f":"IF(A23=\"\",\"\",ANDaten2!M23)","v":500},{"$f":"IF(A23=\"\",\"\",ANDaten2!N23)","v":15},5015,{"$f":"IF(A23=\"\",\"\",Steuer2017!R$230/100)","v":1297.25},null,{"$f":"IF(A23=\"\",\"\",IF(OR(E23=\"evangelisch\",E23=\"katholisch\"),TRUNC(Steuer2017!R$265*ANDaten2!Q23/100,2),0))","v":0},1297.25,{"$f":"IF($A23=\"\",\"\",IF(SozialV!E23=0%,0,IF($K23>SozialV!$G23,((SozialV!$G23*SozialV!$E23/2)+(SozialV!$G23*SozialV!$E$6)),($K23*SozialV!$E23/2)+($K23*SozialV!$E$6))))","v":365.4},"ja",2.5000000000000001E-3,{"$f":"IF(A23=\"\",\"\",IF(P23=0,0,(IF(Q23=\"ja\",IF(K23>SozialV!G23,((SozialV!G23*SozialV!F23/2)+(SozialV!G23*R23)),(K23*SozialV!F23/2)+(K23*R23)),IF(K23>SozialV!G23,(SozialV!G23*SozialV!F23)/2,(K23*SozialV!F23)/2)))))","v":66.337500000000006},{"$f":"IF(A23=\"\",\"\",IF(K23>SozialV!K23,(SozialV!K23*SozialV!I23)/2,(K23*SozialV!I23)/2))","v":468.90249999999997},{"$f":"IF(A23=\"\",\"\",IF(K23>SozialV!K23,(SozialV!K23*SozialV!J23)/2,(K23*SozialV!J23)/2))","v":75.224999999999994},975.87,2741.88,{"$f":"IF(A23=\"\",\"\",ANDaten2!O23)","v":40},{"$f":"IF(A23=\"\",\"\",ANDaten2!P23)","v":0},2701.88,{"$f":"IF(A23=\"\",\"\",IF(Q23=\"nein\",V23,V23-(IF(K23>SozialV!G23,((SozialV!G23*SozialV!$E$6)+(SozialV!G23*GehaltsL1!R23)),((GehaltsL1!K23*SozialV!$E$6)+(GehaltsL1!K23*GehaltsL1!R23))))))","v":917.14499999999998}]
[{"$f":"IF(ANDaten1!A24=\"\",\"\",ANDaten1!A24)","v":116},{"$f":"IF(ANDaten1!B24=\"\",\"\",ANDaten1!B24)","v":"Flöricke"},{"$f":"IF(ANDaten1!C24=\"\",\"\",ANDaten1!C24)","v":"Susanne"},{"$f":"IF(A24=\"\",\"\",ANDaten2!G24)","v":2},{"$f":"IF(A24=\"\",\"\",ANDaten1!R24)","v":"evangelisch"},{"$f":"IF(A24=\"\",\"\",ANDaten2!H24)","v":1},{"$f":"IF(A24=\"\",\"\",ANDaten2!K24)","v":3400},{"$f":"IF(A24=\"\",\"\",IF($C$5=\"Juli\",ANDaten2!L24,0))","v":0},{"$f":"IF(A24=\"\",\"\",ANDaten2!M24)","v":0},{"$f":"IF(A24=\"\",\"\",ANDaten2!N24)","v":15},3415,{"$f":"IF(A24=\"\",\"\",Steuer2017!S$230/100)","v":618.33000000000004},null,{"$f":"IF(A24=\"\",\"\",IF(OR(E24=\"evangelisch\",E24=\"katholisch\"),TRUNC(Steuer2017!S$265*ANDaten2!Q24/100,2),0))","v":37.799999999999997},656.13,{"$f":"IF($A24=\"\",\"\",IF(SozialV!E24=0%,0,IF($K24>SozialV!$G24,((SozialV!$G24*SozialV!$E24/2)+(SozialV!$G24*SozialV!$E$6)),($K24*SozialV!$E24/2)+($K24*SozialV!$E$6))))","v":286.86},"nein","",{"$f":"IF(A24=\"\",\"\",IF(P24=0,0,(IF(Q24=\"ja\",IF(K24>SozialV!G24,((SozialV!G24*SozialV!F24/2)+(SozialV!G24*R24)),(K24*SozialV!F24/2)+(K24*R24)),IF(K24>SozialV!G24,(SozialV!G24*SozialV!F24)/2,(K24*SozialV!F24)/2)))))","v":43.541249999999998},{"$f":"IF(A24=\"\",\"\",IF(K24>SozialV!K24,(SozialV!K24*SozialV!I24)/2,(K24*SozialV!I24)/2))","v":319.30250000000001},{"$f":"IF(A24=\"\",\"\",IF(K24>SozialV!K24,(SozialV!K24*SozialV!J24)/2,(K24*SozialV!J24)/2))","v":51.225000000000001},700.93,2057.94,{"$f":"IF(A24=\"\",\"\",ANDaten2!O24)","v":40},{"$f":"IF(A24=\"\",\"\",ANDaten2!P24)","v":0},2017.94,{"$f":"IF(A24=\"\",\"\",IF(Q24=\"nein\",V24,V24-(IF(K24>SozialV!G24,((SozialV!G24*SozialV!$E$6)+(SozialV!G24*GehaltsL1!R24)),((GehaltsL1!K24*SozialV!$E$6)+(GehaltsL1!K24*GehaltsL1!R24))))))","v":700.93}]
[{"$f":"IF(ANDaten1!A25=\"\",\"\",ANDaten1!A25)","v":117},{"$f":"IF(ANDaten1!B25=\"\",\"\",ANDaten1!B25)","v":"Piel-Oster"},{"$f":"IF(ANDaten1!C25=\"\",\"\",ANDaten1!C25)","v":"Simone"},{"$f":"IF(A25=\"\",\"\",ANDaten2!G25)","v":4},{"$f":"IF(A25=\"\",\"\",ANDaten1!R25)","v":"evangelisch"},{"$f":"IF(A25=\"\",\"\",ANDaten2!H25)","v":0},{"$f":"IF(A25=\"\",\"\",ANDaten2!K25)","v":3400},{"$f":"IF(A25=\"\",\"\",IF($C$5=\"Juli\",ANDaten2!L25,0))","v":0},{"$f":"IF(A25=\"\",\"\",ANDaten2!M25)","v":0},{"$f":"IF(A25=\"\",\"\",ANDaten2!N25)","v":0},3400,{"$f":"IF(A25=\"\",\"\",Steuer2017!T$230/100)","v":667.83},null,{"$f":"IF(A25=\"\",\"\",IF(OR(E25=\"evangelisch\",E25=\"katholisch\"),TRUNC(Steuer2017!T$265*ANDaten2!Q25/100,2),0))","v":60.1},727.93000000000006,{"$f":"IF($A25=\"\",\"\",IF(SozialV!E25=0%,0,IF($K25>SozialV!$G25,((SozialV!$G25*SozialV!$E25/2)+(SozialV!$G25*SozialV!$E$6)),($K25*SozialV!$E25/2)+($K25*SozialV!$E$6))))","v":285.59999999999997},"ja",2.5000000000000001E-3,{"$f":"IF(A25=\"\",\"\",IF(P25=0,0,(IF(Q25=\"ja\",IF(K25>SozialV!G25,((SozialV!G25*SozialV!F25/2)+(SozialV!G25*R25)),(K25*SozialV!F25/2)+(K25*R25)),IF(K25>SozialV!G25,(SozialV!G25*SozialV!F25)/2,(K25*SozialV!F25)/2)))))","v":51.849999999999994},{"$f":"IF(A25=\"\",\"\",IF(K25>SozialV!K25,(SozialV!K25*SozialV!I25)/2,(K25*SozialV!I25)/2))","v":317.89999999999998},{"$f":"IF(A25=\"\",\"\",IF(K25>SozialV!K25,(SozialV!K25*SozialV!J25)/2,(K25*SozialV!J25)/2))","v":51},706.35,1965.7199999999998,{"$f":"IF(A25=\"\",\"\",ANDaten2!O25)","v":0},{"$f":"IF(A25=\"\",\"\",ANDaten2!P25)","v":0},1965.7199999999998,{"$f":"IF(A25=\"\",\"\",IF(Q25=\"nein\",V25,V25-(IF(K25>SozialV!G25,((SozialV!G25*SozialV!$E$6)+(SozialV!G25*GehaltsL1!R25)),((GehaltsL1!K25*SozialV!$E$6)+(GehaltsL1!K25*GehaltsL1!R25))))))","v":660.45}]
[{"$f":"IF(ANDaten1!A26=\"\",\"\",ANDaten1!A26)","v":118},{"$f":"IF(ANDaten1!B26=\"\",\"\",ANDaten1!B26)","v":"Sauerland"},{"$f":"IF(ANDaten1!C26=\"\",\"\",ANDaten1!C26)","v":"Mario"},{"$f":"IF(A26=\"\",\"\",ANDaten2!G26)","v":1},{"$f":"IF(A26=\"\",\"\",ANDaten1!R26)","v":"katholisch"},{"$f":"IF(A26=\"\",\"\",ANDaten2!H26)","v":0},{"$f":"IF(A26=\"\",\"\",ANDaten2!K26)","v":550},{"$f":"IF(A26=\"\",\"\",IF($C$5=\"Juli\",ANDaten2!L26,0))","v":0},{"$f":"IF(A26=\"\",\"\",ANDaten2!M26)","v":0},{"$f":"IF(A26=\"\",\"\",ANDaten2!N26)","v":15},565,{"$f":"IF(A26=\"\",\"\",Steuer2017!U$230/100)","v":0},null,{"$f":"IF(A26=\"\",\"\",IF(OR(E26=\"evangelisch\",E26=\"katholisch\"),TRUNC(Steuer2017!U$265*ANDaten2!Q26/100,2),0))","v":0},0,{"$f":"IF($A26=\"\",\"\",IF(SozialV!E26=0%,0,IF($K26>SozialV!$G26,((SozialV!$G26*SozialV!$E26/2)+(SozialV!$G26*SozialV!$E$6)),($K26*SozialV!$E26/2)+($K26*SozialV!$E$6))))","v":47.459999999999994},"nein","",{"$f":"IF(A26=\"\",\"\",IF(P26=0,0,(IF(Q26=\"ja\",IF(K26>SozialV!G26,((SozialV!G26*SozialV!F26/2)+(SozialV!G26*R26)),(K26*SozialV!F26/2)+(K26*R26)),IF(K26>SozialV!G26,(SozialV!G26*SozialV!F26)/2,(K26*SozialV!F26)/2)))))","v":7.2037499999999994},{"$f":"IF(A26=\"\",\"\",IF(K26>SozialV!K26,(SozialV!K26*SozialV!I26)/2,(K26*SozialV!I26)/2))","v":52.827500000000001},{"$f":"IF(A26=\"\",\"\",IF(K26>SozialV!K26,(SozialV!K26*SozialV!J26)/2,(K26*SozialV!J26)/2))","v":8.4749999999999996},115.97,449.03,{"$f":"IF(A26=\"\",\"\",ANDaten2!O26)","v":40},{"$f":"IF(A26=\"\",\"\",ANDaten2!P26)","v":0},409.03,{"$f":"IF(A26=\"\",\"\",IF(Q26=\"nein\",V26,V26-(IF(K26>SozialV!G26,((SozialV!G26*SozialV!$E$6)+(SozialV!G26*GehaltsL1!R26)),((GehaltsL1!K26*SozialV!$E$6)+(GehaltsL1!K26*GehaltsL1!R26))))))","v":115.97}]
[{"$f":"IF(ANDaten1!A27=\"\",\"\",ANDaten1!A27)","v":119},{"$f":"IF(ANDaten1!B27=\"\",\"\",ANDaten1!B27)","v":"Ollek"},{"$f":"IF(ANDaten1!C27=\"\",\"\",ANDaten1!C27)","v":"Tanja"},{"$f":"IF(A27=\"\",\"\",ANDaten2!G27)","v":1},{"$f":"IF(A27=\"\",\"\",ANDaten1!R27)","v":"evangelisch"},{"$f":"IF(A27=\"\",\"\",ANDaten2!H27)","v":0},{"$f":"IF(A27=\"\",\"\",ANDaten2!K27)","v":550},{"$f":"IF(A27=\"\",\"\",IF($C$5=\"Juli\",ANDaten2!L27,0))","v":0},{"$f":"IF(A27=\"\",\"\",ANDaten2!M27)","v":0},{"$f":"IF(A27=\"\",\"\",ANDaten2!N27)","v":0},550,{"$f":"IF(A27=\"\",\"\",Steuer2017!V$230/100)","v":0},null,{"$f":"IF(A27=\"\",\"\",IF(OR(E27=\"evangelisch\",E27=\"katholisch\"),TRUNC(Steuer2017!V$265*ANDaten2!Q27/100,2),0))","v":0},0,{"$f":"IF($A27=\"\",\"\",IF(SozialV!E27=0%,0,IF($K27>SozialV!$G27,((SozialV!$G27*SozialV!$E27/2)+(SozialV!$G27*SozialV!$E$6)),($K27*SozialV!$E27/2)+($K27*SozialV!$E$6))))","v":46.199999999999996},"nein","",{"$f":"IF(A27=\"\",\"\",IF(P27=0,0,(IF(Q27=\"ja\",IF(K27>SozialV!G27,((SozialV!G27*SozialV!F27/2)+(SozialV!G27*R27)),(K27*SozialV!F27/2)+(K27*R27)),IF(K27>SozialV!G27,(SozialV!G27*SozialV!F27)/2,(K27*SozialV!F27)/2)))))","v":7.0124999999999993},{"$f":"IF(A27=\"\",\"\",IF(K27>SozialV!K27,(SozialV!K27*SozialV!I27)/2,(K27*SozialV!I27)/2))","v":51.424999999999997},{"$f":"IF(A27=\"\",\"\",IF(K27>SozialV!K27,(SozialV!K27*SozialV!J27)/2,(K27*SozialV!J27)/2))","v":8.25},112.89,437.11,{"$f":"IF(A27=\"\",\"\",ANDaten2!O27)","v":0},{"$f":"IF(A27=\"\",\"\",ANDaten2!P27)","v":0},437.11,{"$f":"IF(A27=\"\",\"\",IF(Q27=\"nein\",V27,V27-(IF(K27>SozialV!G27,((SozialV!G27*SozialV!$E$6)+(SozialV!G27*GehaltsL1!R27)),((GehaltsL1!K27*SozialV!$E$6)+(GehaltsL1!K27*GehaltsL1!R27))))))","v":112.89}]
[{"$f":"IF(ANDaten1!A28=\"\",\"\",ANDaten1!A28)","v":""},{"$f":"IF(ANDaten1!B28=\"\",\"\",ANDaten1!B28)","v":""},{"$f":"IF(ANDaten1!C28=\"\",\"\",ANDaten1!C28)","v":""},{"$f":"IF(A28=\"\",\"\",ANDaten2!G28)","v":""},{"$f":"IF(A28=\"\",\"\",ANDaten1!R28)","v":""},{"$f":"IF(A28=\"\",\"\",ANDaten2!H28)","v":""},{"$f":"IF(A28=\"\",\"\",ANDaten2!K28)","v":""},{"$f":"IF(A28=\"\",\"\",IF($C$5=\"Juli\",ANDaten2!L28,0))","v":""},{"$f":"IF(A28=\"\",\"\",ANDaten2!M28)","v":""},{"$f":"IF(A28=\"\",\"\",ANDaten2!N28)","v":""},"",{"$f":"IF(A28=\"\",\"\",Steuer2017!W$230/100)","v":""},null,{"$f":"IF(A28=\"\",\"\",IF(OR(E28=\"evangelisch\",E28=\"katholisch\"),TRUNC(Steuer2017!W$265*ANDaten2!Q28/100,2),0))","v":""},"",{"$f":"IF($A28=\"\",\"\",IF(SozialV!E28=0%,0,IF($K28>SozialV!$G28,((SozialV!$G28*SozialV!$E28/2)+(SozialV!$G28*SozialV!$E$6)),($K28*SozialV!$E28/2)+($K28*SozialV!$E$6))))","v":""},null,"",{"$f":"IF(A28=\"\",\"\",IF(P28=0,0,(IF(Q28=\"ja\",IF(K28>SozialV!G28,((SozialV!G28*SozialV!F28/2)+(SozialV!G28*R28)),(K28*SozialV!F28/2)+(K28*R28)),IF(K28>SozialV!G28,(SozialV!G28*SozialV!F28)/2,(K28*SozialV!F28)/2)))))","v":""},{"$f":"IF(A28=\"\",\"\",IF(K28>SozialV!K28,(SozialV!K28*SozialV!I28)/2,(K28*SozialV!I28)/2))","v":""},{"$f":"IF(A28=\"\",\"\",IF(K28>SozialV!K28,(SozialV!K28*SozialV!J28)/2,(K28*SozialV!J28)/2))","v":""},"","",{"$f":"IF(A28=\"\",\"\",ANDaten2!O28)","v":""},{"$f":"IF(A28=\"\",\"\",ANDaten2!P28)","v":""},"",{"$f":"IF(A28=\"\",\"\",IF(Q28=\"nein\",V28,V28-(IF(K28>SozialV!G28,((SozialV!G28*SozialV!$E$6)+(SozialV!G28*GehaltsL1!R28)),((GehaltsL1!K28*SozialV!$E$6)+(GehaltsL1!K28*GehaltsL1!R28))))))","v":""}]
[{"$f":"IF(ANDaten1!A29=\"\",\"\",ANDaten1!A29)","v":""},{"$f":"IF(ANDaten1!B29=\"\",\"\",ANDaten1!B29)","v":""},{"$f":"IF(ANDaten1!C29=\"\",\"\",ANDaten1!C29)","v":""},{"$f":"IF(A29=\"\",\"\",ANDaten2!G29)","v":""},{"$f":"IF(A29=\"\",\"\",ANDaten1!R29)","v":""},{"$f":"IF(A29=\"\",\"\",ANDaten2!H29)","v":""},{"$f":"IF(A29=\"\",\"\",ANDaten2!K29)","v":""},{"$f":"IF(A29=\"\",\"\",IF($C$5=\"Juli\",ANDaten2!L29,0))","v":""},{"$f":"IF(A29=\"\",\"\",ANDaten2!M29)","v":""},{"$f":"IF(A29=\"\",\"\",ANDaten2!N29)","v":""},"",{"$f":"IF(A29=\"\",\"\",Steuer2017!X$230/100)","v":""},null,{"$f":"IF(A29=\"\",\"\",IF(OR(E29=\"evangelisch\",E29=\"katholisch\"),TRUNC(Steuer2017!X$265*ANDaten2!Q29/100,2),0))","v":""},"",{"$f":"IF($A29=\"\",\"\",IF(SozialV!E29=0%,0,IF($K29>SozialV!$G29,((SozialV!$G29*SozialV!$E29/2)+(SozialV!$G29*SozialV!$E$6)),($K29*SozialV!$E29/2)+($K29*SozialV!$E$6))))","v":""},null,"",{"$f":"IF(A29=\"\",\"\",IF(P29=0,0,(IF(Q29=\"ja\",IF(K29>SozialV!G29,((SozialV!G29*SozialV!F29/2)+(SozialV!G29*R29)),(K29*SozialV!F29/2)+(K29*R29)),IF(K29>SozialV!G29,(SozialV!G29*SozialV!F29)/2,(K29*SozialV!F29)/2)))))","v":""},{"$f":"IF(A29=\"\",\"\",IF(K29>SozialV!K29,(SozialV!K29*SozialV!I29)/2,(K29*SozialV!I29)/2))","v":""},{"$f":"IF(A29=\"\",\"\",IF(K29>SozialV!K29,(SozialV!K29*SozialV!J29)/2,(K29*SozialV!J29)/2))","v":""},"","",{"$f":"IF(A29=\"\",\"\",ANDaten2!O29)","v":""},{"$f":"IF(A29=\"\",\"\",ANDaten2!P29)","v":""},"",{"$f":"IF(A29=\"\",\"\",IF(Q29=\"nein\",V29,V29-(IF(K29>SozialV!G29,((SozialV!G29*SozialV!$E$6)+(SozialV!G29*GehaltsL1!R29)),((GehaltsL1!K29*SozialV!$E$6)+(GehaltsL1!K29*GehaltsL1!R29))))))","v":""}]
[{"$f":"IF(ANDaten1!A30=\"\",\"\",ANDaten1!A30)","v":""},{"$f":"IF(ANDaten1!B30=\"\",\"\",ANDaten1!B30)","v":""},{"$f":"IF(ANDaten1!C30=\"\",\"\",ANDaten1!C30)","v":""},{"$f":"IF(A30=\"\",\"\",ANDaten2!G30)","v":""},{"$f":"IF(A30=\"\",\"\",ANDaten1!R30)","v":""},{"$f":"IF(A30=\"\",\"\",ANDaten2!H30)","v":""},{"$f":"IF(A30=\"\",\"\",ANDaten2!K30)","v":""},{"$f":"IF(A30=\"\",\"\",IF($C$5=\"Juli\",ANDaten2!L30,0))","v":""},{"$f":"IF(A30=\"\",\"\",ANDaten2!M30)","v":""},{"$f":"IF(A30=\"\",\"\",ANDaten2!N30)","v":""},"",{"$f":"IF(A30=\"\",\"\",Steuer2017!Y$230/100)","v":""},null,{"$f":"IF(A30=\"\",\"\",IF(OR(E30=\"evangelisch\",E30=\"katholisch\"),TRUNC(Steuer2017!Y$265*ANDaten2!Q30/100,2),0))","v":""},"",{"$f":"IF($A30=\"\",\"\",IF(SozialV!E30=0%,0,IF($K30>SozialV!$G30,((SozialV!$G30*SozialV!$E30/2)+(SozialV!$G30*SozialV!$E$6)),($K30*SozialV!$E30/2)+($K30*SozialV!$E$6))))","v":""},null,"",{"$f":"IF(A30=\"\",\"\",IF(P30=0,0,(IF(Q30=\"ja\",IF(K30>SozialV!G30,((SozialV!G30*SozialV!F30/2)+(SozialV!G30*R30)),(K30*SozialV!F30/2)+(K30*R30)),IF(K30>SozialV!G30,(SozialV!G30*SozialV!F30)/2,(K30*SozialV!F30)/2)))))","v":""},{"$f":"IF(A30=\"\",\"\",IF(K30>SozialV!K30,(SozialV!K30*SozialV!I30)/2,(K30*SozialV!I30)/2))","v":""},{"$f":"IF(A30=\"\",\"\",IF(K30>SozialV!K30,(SozialV!K30*SozialV!J30)/2,(K30*SozialV!J30)/2))","v":""},"","",{"$f":"IF(A30=\"\",\"\",ANDaten2!O30)","v":""},{"$f":"IF(A30=\"\",\"\",ANDaten2!P30)","v":""},"",{"$f":"IF(A30=\"\",\"\",IF(Q30=\"nein\",V30,V30-(IF(K30>SozialV!G30,((SozialV!G30*SozialV!$E$6)+(SozialV!G30*GehaltsL1!R30)),((GehaltsL1!K30*SozialV!$E$6)+(GehaltsL1!K30*GehaltsL1!R30))))))","v":""}]
[{"$f":"IF(ANDaten1!A31=\"\",\"\",ANDaten1!A31)","v":""},{"$f":"IF(ANDaten1!B31=\"\",\"\",ANDaten1!B31)","v":""},{"$f":"IF(ANDaten1!C31=\"\",\"\",ANDaten1!C31)","v":""},{"$f":"IF(A31=\"\",\"\",ANDaten2!G31)","v":""},{"$f":"IF(A31=\"\",\"\",ANDaten1!R31)","v":""},{"$f":"IF(A31=\"\",\"\",ANDaten2!H31)","v":""},{"$f":"IF(A31=\"\",\"\",ANDaten2!K31)","v":""},{"$f":"IF(A31=\"\",\"\",IF($C$5=\"Juli\",ANDaten2!L31,0))","v":""},{"$f":"IF(A31=\"\",\"\",ANDaten2!M31)","v":""},{"$f":"IF(A31=\"\",\"\",ANDaten2!N31)","v":""},"",{"$f":"IF(A31=\"\",\"\",Steuer2017!Z$230/100)","v":""},null,{"$f":"IF(A31=\"\",\"\",IF(OR(E31=\"evangelisch\",E31=\"katholisch\"),TRUNC(Steuer2017!Z$265*ANDaten2!Q31/100,2),0))","v":""},"",{"$f":"IF($A31=\"\",\"\",IF(SozialV!E31=0%,0,IF($K31>SozialV!$G31,((SozialV!$G31*SozialV!$E31/2)+(SozialV!$G31*SozialV!$E$6)),($K31*SozialV!$E31/2)+($K31*SozialV!$E$6))))","v":""},null,"",{"$f":"IF(A31=\"\",\"\",IF(P31=0,0,(IF(Q31=\"ja\",IF(K31>SozialV!G31,((SozialV!G31*SozialV!F31/2)+(SozialV!G31*R31)),(K31*SozialV!F31/2)+(K31*R31)),IF(K31>SozialV!G31,(SozialV!G31*SozialV!F31)/2,(K31*SozialV!F31)/2)))))","v":""},{"$f":"IF(A31=\"\",\"\",IF(K31>SozialV!K31,(SozialV!K31*SozialV!I31)/2,(K31*SozialV!I31)/2))","v":""},{"$f":"IF(A31=\"\",\"\",IF(K31>SozialV!K31,(SozialV!K31*SozialV!J31)/2,(K31*SozialV!J31)/2))","v":""},"","",{"$f":"IF(A31=\"\",\"\",ANDaten2!O31)","v":""},{"$f":"IF(A31=\"\",\"\",ANDaten2!P31)","v":""},"",{"$f":"IF(A31=\"\",\"\",IF(Q31=\"nein\",V31,V31-(IF(K31>SozialV!G31,((SozialV!G31*SozialV!$E$6)+(SozialV!G31*GehaltsL1!R31)),((GehaltsL1!K31*SozialV!$E$6)+(GehaltsL1!K31*GehaltsL1!R31))))))","v":""}]
[{"$f":"IF(ANDaten1!A32=\"\",\"\",ANDaten1!A32)","v":""},{"$f":"IF(ANDaten1!B32=\"\",\"\",ANDaten1!B32)","v":""},{"$f":"IF(ANDaten1!C32=\"\",\"\",ANDaten1!C32)","v":""},{"$f":"IF(A32=\"\",\"\",ANDaten2!G32)","v":""},{"$f":"IF(A32=\"\",\"\",ANDaten1!R32)","v":""},{"$f":"IF(A32=\"\",\"\",ANDaten2!H32)","v":""},{"$f":"IF(A32=\"\",\"\",ANDaten2!K32)","v":""},{"$f":"IF(A32=\"\",\"\",IF($C$5=\"Juli\",ANDaten2!L32,0))","v":""},{"$f":"IF(A32=\"\",\"\",ANDaten2!M32)","v":""},{"$f":"IF(A32=\"\",\"\",ANDaten2!N32)","v":""},"",{"$f":"IF(A32=\"\",\"\",Steuer2017!AA$230/100)","v":""},null,{"$f":"IF(A32=\"\",\"\",IF(OR(E32=\"evangelisch\",E32=\"katholisch\"),TRUNC(Steuer2017!AA$265*ANDaten2!Q32/100,2),0))","v":""},"",{"$f":"IF($A32=\"\",\"\",IF(SozialV!E32=0%,0,IF($K32>SozialV!$G32,((SozialV!$G32*SozialV!$E32/2)+(SozialV!$G32*SozialV!$E$6)),($K32*SozialV!$E32/2)+($K32*SozialV!$E$6))))","v":""},null,"",{"$f":"IF(A32=\"\",\"\",IF(P32=0,0,(IF(Q32=\"ja\",IF(K32>SozialV!G32,((SozialV!G32*SozialV!F32/2)+(SozialV!G32*R32)),(K32*SozialV!F32/2)+(K32*R32)),IF(K32>SozialV!G32,(SozialV!G32*SozialV!F32)/2,(K32*SozialV!F32)/2)))))","v":""},{"$f":"IF(A32=\"\",\"\",IF(K32>SozialV!K32,(SozialV!K32*SozialV!I32)/2,(K32*SozialV!I32)/2))","v":""},{"$f":"IF(A32=\"\",\"\",IF(K32>SozialV!K32,(SozialV!K32*SozialV!J32)/2,(K32*SozialV!J32)/2))","v":""},"","",{"$f":"IF(A32=\"\",\"\",ANDaten2!O32)","v":""},{"$f":"IF(A32=\"\",\"\",ANDaten2!P32)","v":""},"",{"$f":"IF(A32=\"\",\"\",IF(Q32=\"nein\",V32,V32-(IF(K32>SozialV!G32,((SozialV!G32*SozialV!$E$6)+(SozialV!G32*GehaltsL1!R32)),((GehaltsL1!K32*SozialV!$E$6)+(GehaltsL1!K32*GehaltsL1!R32))))))","v":""}]
[{"$f":"IF(ANDaten1!A33=\"\",\"\",ANDaten1!A33)","v":""},{"$f":"IF(ANDaten1!B33=\"\",\"\",ANDaten1!B33)","v":""},{"$f":"IF(ANDaten1!C33=\"\",\"\",ANDaten1!C33)","v":""},{"$f":"IF(A33=\"\",\"\",ANDaten2!G33)","v":""},{"$f":"IF(A33=\"\",\"\",ANDaten1!R33)","v":""},{"$f":"IF(A33=\"\",\"\",ANDaten2!H33)","v":""},{"$f":"IF(A33=\"\",\"\",ANDaten2!K33)","v":""},{"$f":"IF(A33=\"\",\"\",IF($C$5=\"Juli\",ANDaten2!L33,0))","v":""},{"$f":"IF(A33=\"\",\"\",ANDaten2!M33)","v":""},{"$f":"IF(A33=\"\",\"\",ANDaten2!N33)","v":""},"",{"$f":"IF(A33=\"\",\"\",Steuer2017!AB$230/100)","v":""},null,{"$f":"IF(A33=\"\",\"\",IF(OR(E33=\"evangelisch\",E33=\"katholisch\"),TRUNC(Steuer2017!AB$265*ANDaten2!Q33/100,2),0))","v":""},"",{"$f":"IF($A33=\"\",\"\",IF(SozialV!E33=0%,0,IF($K33>SozialV!$G33,((SozialV!$G33*SozialV!$E33/2)+(SozialV!$G33*SozialV!$E$6)),($K33*SozialV!$E33/2)+($K33*SozialV!$E$6))))","v":""},null,"",{"$f":"IF(A33=\"\",\"\",IF(P33=0,0,(IF(Q33=\"ja\",IF(K33>SozialV!G33,((SozialV!G33*SozialV!F33/2)+(SozialV!G33*R33)),(K33*SozialV!F33/2)+(K33*R33)),IF(K33>SozialV!G33,(SozialV!G33*SozialV!F33)/2,(K33*SozialV!F33)/2)))))","v":""},{"$f":"IF(A33=\"\",\"\",IF(K33>SozialV!K33,(SozialV!K33*SozialV!I33)/2,(K33*SozialV!I33)/2))","v":""},{"$f":"IF(A33=\"\",\"\",IF(K33>SozialV!K33,(SozialV!K33*SozialV!J33)/2,(K33*SozialV!J33)/2))","v":""},"","",{"$f":"IF(A33=\"\",\"\",ANDaten2!O33)","v":""},{"$f":"IF(A33=\"\",\"\",ANDaten2!P33)","v":""},"",{"$f":"IF(A33=\"\",\"\",IF(Q33=\"nein\",V33,V33-(IF(K33>SozialV!G33,((SozialV!G33*SozialV!$E$6)+(SozialV!G33*GehaltsL1!R33)),((GehaltsL1!K33*SozialV!$E$6)+(GehaltsL1!K33*GehaltsL1!R33))))))","v":""}]
[{"$f":"IF(ANDaten1!A34=\"\",\"\",ANDaten1!A34)","v":""},{"$f":"IF(ANDaten1!B34=\"\",\"\",ANDaten1!B34)","v":""},{"$f":"IF(ANDaten1!C34=\"\",\"\",ANDaten1!C34)","v":""},{"$f":"IF(A34=\"\",\"\",ANDaten2!G34)","v":""},{"$f":"IF(A34=\"\",\"\",ANDaten1!R34)","v":""},{"$f":"IF(A34=\"\",\"\",ANDaten2!H34)","v":""},{"$f":"IF(A34=\"\",\"\",ANDaten2!K34)","v":""},{"$f":"IF(A34=\"\",\"\",IF($C$5=\"Juli\",ANDaten2!L34,0))","v":""},{"$f":"IF(A34=\"\",\"\",ANDaten2!M34)","v":""},{"$f":"IF(A34=\"\",\"\",ANDaten2!N34)","v":""},"",{"$f":"IF(A34=\"\",\"\",Steuer2017!AC$230/100)","v":""},null,{"$f":"IF(A34=\"\",\"\",IF(OR(E34=\"evangelisch\",E34=\"katholisch\"),TRUNC(Steuer2017!AC$265*ANDaten2!Q34/100,2),0))","v":""},"",{"$f":"IF($A34=\"\",\"\",IF(SozialV!E34=0%,0,IF($K34>SozialV!$G34,((SozialV!$G34*SozialV!$E34/2)+(SozialV!$G34*SozialV!$E$6)),($K34*SozialV!$E34/2)+($K34*SozialV!$E$6))))","v":""},null,"",{"$f":"IF(A34=\"\",\"\",IF(P34=0,0,(IF(Q34=\"ja\",IF(K34>SozialV!G34,((SozialV!G34*SozialV!F34/2)+(SozialV!G34*R34)),(K34*SozialV!F34/2)+(K34*R34)),IF(K34>SozialV!G34,(SozialV!G34*SozialV!F34)/2,(K34*SozialV!F34)/2)))))","v":""},{"$f":"IF(A34=\"\",\"\",IF(K34>SozialV!K34,(SozialV!K34*SozialV!I34)/2,(K34*SozialV!I34)/2))","v":""},{"$f":"IF(A34=\"\",\"\",IF(K34>SozialV!K34,(SozialV!K34*SozialV!J34)/2,(K34*SozialV!J34)/2))","v":""},"","",{"$f":"IF(A34=\"\",\"\",ANDaten2!O34)","v":""},{"$f":"IF(A34=\"\",\"\",ANDaten2!P34)","v":""},"",{"$f":"IF(A34=\"\",\"\",IF(Q34=\"nein\",V34,V34-(IF(K34>SozialV!G34,((SozialV!G34*SozialV!$E$6)+(SozialV!G34*GehaltsL1!R34)),((GehaltsL1!K34*SozialV!$E$6)+(GehaltsL1!K34*GehaltsL1!R34))))))","v":""}]
[{"$f":"IF(ANDaten1!A35=\"\",\"\",ANDaten1!A35)","v":""},{"$f":"IF(ANDaten1!B35=\"\",\"\",ANDaten1!B35)","v":""},{"$f":"IF(ANDaten1!C35=\"\",\"\",ANDaten1!C35)","v":""},{"$f":"IF(A35=\"\",\"\",ANDaten2!G35)","v":""},{"$f":"IF(A35=\"\",\"\",ANDaten1!R35)","v":""},{"$f":"IF(A35=\"\",\"\",ANDaten2!H35)","v":""},{"$f":"IF(A35=\"\",\"\",ANDaten2!K35)","v":""},{"$f":"IF(A35=\"\",\"\",IF($C$5=\"Juli\",ANDaten2!L35,0))","v":""},{"$f":"IF(A35=\"\",\"\",ANDaten2!M35)","v":""},{"$f":"IF(A35=\"\",\"\",ANDaten2!N35)","v":""},"",{"$f":"IF(A35=\"\",\"\",Steuer2017!AD$230/100)","v":""},null,{"$f":"IF(A35=\"\",\"\",IF(OR(E35=\"evangelisch\",E35=\"katholisch\"),TRUNC(Steuer2017!AD$265*ANDaten2!Q35/100,2),0))","v":""},"",{"$f":"IF($A35=\"\",\"\",IF(SozialV!E35=0%,0,IF($K35>SozialV!$G35,((SozialV!$G35*SozialV!$E35/2)+(SozialV!$G35*SozialV!$E$6)),($K35*SozialV!$E35/2)+($K35*SozialV!$E$6))))","v":""},null,"",{"$f":"IF(A35=\"\",\"\",IF(P35=0,0,(IF(Q35=\"ja\",IF(K35>SozialV!G35,((SozialV!G35*SozialV!F35/2)+(SozialV!G35*R35)),(K35*SozialV!F35/2)+(K35*R35)),IF(K35>SozialV!G35,(SozialV!G35*SozialV!F35)/2,(K35*SozialV!F35)/2)))))","v":""},{"$f":"IF(A35=\"\",\"\",IF(K35>SozialV!K35,(SozialV!K35*SozialV!I35)/2,(K35*SozialV!I35)/2))","v":""},{"$f":"IF(A35=\"\",\"\",IF(K35>SozialV!K35,(SozialV!K35*SozialV!J35)/2,(K35*SozialV!J35)/2))","v":""},"","",{"$f":"IF(A35=\"\",\"\",ANDaten2!O35)","v":""},{"$f":"IF(A35=\"\",\"\",ANDaten2!P35)","v":""},"",{"$f":"IF(A35=\"\",\"\",IF(Q35=\"nein\",V35,V35-(IF(K35>SozialV!G35,((SozialV!G35*SozialV!$E$6)+(SozialV!G35*GehaltsL1!R35)),((GehaltsL1!K35*SozialV!$E$6)+(GehaltsL1!K35*GehaltsL1!R35))))))","v":""}]
[{"$f":"IF(ANDaten1!A36=\"\",\"\",ANDaten1!A36)","v":""},{"$f":"IF(ANDaten1!B36=\"\",\"\",ANDaten1!B36)","v":""},{"$f":"IF(ANDaten1!C36=\"\",\"\",ANDaten1!C36)","v":""},{"$f":"IF(A36=\"\",\"\",ANDaten2!G36)","v":""},{"$f":"IF(A36=\"\",\"\",ANDaten1!R36)","v":""},{"$f":"IF(A36=\"\",\"\",ANDaten2!H36)","v":""},{"$f":"IF(A36=\"\",\"\",ANDaten2!K36)","v":""},{"$f":"IF(A36=\"\",\"\",IF($C$5=\"Juli\",ANDaten2!L36,0))","v":""},{"$f":"IF(A36=\"\",\"\",ANDaten2!M36)","v":""},{"$f":"IF(A36=\"\",\"\",ANDaten2!N36)","v":""},"",{"$f":"IF(A36=\"\",\"\",Steuer2017!AE$230/100)","v":""},null,{"$f":"IF(A36=\"\",\"\",IF(OR(E36=\"evangelisch\",E36=\"katholisch\"),TRUNC(Steuer2017!AE$265*ANDaten2!Q36/100,2),0))","v":""},"",{"$f":"IF($A36=\"\",\"\",IF(SozialV!E36=0%,0,IF($K36>SozialV!$G36,((SozialV!$G36*SozialV!$E36/2)+(SozialV!$G36*SozialV!$E$6)),($K36*SozialV!$E36/2)+($K36*SozialV!$E$6))))","v":""},null,"",{"$f":"IF(A36=\"\",\"\",IF(P36=0,0,(IF(Q36=\"ja\",IF(K36>SozialV!G36,((SozialV!G36*SozialV!F36/2)+(SozialV!G36*R36)),(K36*SozialV!F36/2)+(K36*R36)),IF(K36>SozialV!G36,(SozialV!G36*SozialV!F36)/2,(K36*SozialV!F36)/2)))))","v":""},{"$f":"IF(A36=\"\",\"\",IF(K36>SozialV!K36,(SozialV!K36*SozialV!I36)/2,(K36*SozialV!I36)/2))","v":""},{"$f":"IF(A36=\"\",\"\",IF(K36>SozialV!K36,(SozialV!K36*SozialV!J36)/2,(K36*SozialV!J36)/2))","v":""},"","",{"$f":"IF(A36=\"\",\"\",ANDaten2!O36)","v":""},{"$f":"IF(A36=\"\",\"\",ANDaten2!P36)","v":""},"",{"$f":"IF(A36=\"\",\"\",IF(Q36=\"nein\",V36,V36-(IF(K36>SozialV!G36,((SozialV!G36*SozialV!$E$6)+(SozialV!G36*GehaltsL1!R36)),((GehaltsL1!K36*SozialV!$E$6)+(GehaltsL1!K36*GehaltsL1!R36))))))","v":""}]
[{"$f":"IF(ANDaten1!A37=\"\",\"\",ANDaten1!A37)","v":""},{"$f":"IF(ANDaten1!B37=\"\",\"\",ANDaten1!B37)","v":""},{"$f":"IF(ANDaten1!C37=\"\",\"\",ANDaten1!C37)","v":""},{"$f":"IF(A37=\"\",\"\",ANDaten2!G37)","v":""},{"$f":"IF(A37=\"\",\"\",ANDaten1!R37)","v":""},{"$f":"IF(A37=\"\",\"\",ANDaten2!H37)","v":""},{"$f":"IF(A37=\"\",\"\",ANDaten2!K37)","v":""},{"$f":"IF(A37=\"\",\"\",IF($C$5=\"Juli\",ANDaten2!L37,0))","v":""},{"$f":"IF(A37=\"\",\"\",ANDaten2!M37)","v":""},{"$f":"IF(A37=\"\",\"\",ANDaten2!N37)","v":""},"",{"$f":"IF(A37=\"\",\"\",Steuer2017!AF$230/100)","v":""},null,{"$f":"IF(A37=\"\",\"\",IF(OR(E37=\"evangelisch\",E37=\"katholisch\"),TRUNC(Steuer2017!AF$265*ANDaten2!Q37/100,2),0))","v":""},"",{"$f":"IF($A37=\"\",\"\",IF(SozialV!E37=0%,0,IF($K37>SozialV!$G37,((SozialV!$G37*SozialV!$E37/2)+(SozialV!$G37*SozialV!$E$6)),($K37*SozialV!$E37/2)+($K37*SozialV!$E$6))))","v":""},null,"",{"$f":"IF(A37=\"\",\"\",IF(P37=0,0,(IF(Q37=\"ja\",IF(K37>SozialV!G37,((SozialV!G37*SozialV!F37/2)+(SozialV!G37*R37)),(K37*SozialV!F37/2)+(K37*R37)),IF(K37>SozialV!G37,(SozialV!G37*SozialV!F37)/2,(K37*SozialV!F37)/2)))))","v":""},{"$f":"IF(A37=\"\",\"\",IF(K37>SozialV!K37,(SozialV!K37*SozialV!I37)/2,(K37*SozialV!I37)/2))","v":""},{"$f":"IF(A37=\"\",\"\",IF(K37>SozialV!K37,(SozialV!K37*SozialV!J37)/2,(K37*SozialV!J37)/2))","v":""},"","",{"$f":"IF(A37=\"\",\"\",ANDaten2!O37)","v":""},{"$f":"IF(A37=\"\",\"\",ANDaten2!P37)","v":""},"",{"$f":"IF(A37=\"\",\"\",IF(Q37=\"nein\",V37,V37-(IF(K37>SozialV!G37,((SozialV!G37*SozialV!$E$6)+(SozialV!G37*GehaltsL1!R37)),((GehaltsL1!K37*SozialV!$E$6)+(GehaltsL1!K37*GehaltsL1!R37))))))","v":""}]
["Gehaltslistensummen",null,null,null,null,null,{"$f":"SUM(G8:G37)","v":79150},{"$f":"SUM(H8:H37)","v":0},5000,195,84345,18266.86,0,{"$f":"SUM(N8:N37)","v":1197.8499999999999},19464.710000000003,5408.7599999999993,null,null,867.26,7565.5524999999989,1213.7249999999999,15055.340000000004,49824.950000000004,520,0,49304.950000000004,14805.387500000004]

{"sheet":"GehaltsL2","index":5,"n_rows":38,"n_cols":16,"rows_kept":38,"cut":false,"hidden":false,"merged":[[37,0,37,2],[1,10,1,12],[4,10,4,15],[1,13,1,15],[2,10,3,15],[1,0,1,2],[5,5,6,5],[1,3,3,7]]}
[]
["Gehaltsliste 2",null,null,"Wählen Sie zum Ausdruck der Gehaltsliste in Ihrem Druckmenu nur Sie Seite 1 aus.",null,null,null,null,null,null,"Buchungen"]
["Daten der Finanzbuchhaltung"]
[]
["Abrechnungsmonat:",null,{"$f":"GehaltsL1!C5","v":"Januar"},"Jahr:",{"$f":"GehaltsL1!E5","v":2017},null,null,null,null,null,"Entnehmen Sie die Gehaltslistensummen der Zeile 38"]
["Personal-",null,null,"Vertrags-","Urlaubs-","monatl. Prämien",null,"Brutto-","Steuer","SozVers.","Netto-",null,"Vorsch.",null,"AGAnteil","SV-Voraus-"]
["Nummer","Name","Vorname","gehalt","geld",null,"vwLAG","gehalt","gesamt","gesamt","gehalt","vwLAN","so. Abz.","Auszahlung","SozVers.","zahlung"]
[{"$f":"GehaltsL1!A8:C8","v":100},{"$f":"GehaltsL1!B8","v":"Sommer"},{"$f":"GehaltsL1!C8","v":"Sylvia"},{"$f":"GehaltsL1!G8","v":8500},{"$f":"GehaltsL1!H8","v":0},{"$f":"GehaltsL1!I8","v":0},{"$f":"GehaltsL1!J8","v":0},{"$f":"GehaltsL1!K8","v":8500},{"$f":"GehaltsL1!O8","v":2997.7999999999997},{"$f":"GehaltsL1!V8","v":688.98},{"$f":"GehaltsL1!W8","v":4813.2200000000012},{"$f":"GehaltsL1!X8","v":0},{"$f":"GehaltsL1!Y8","v":0},{"$f":"GehaltsL1!Z8","v":4813.2200000000012},{"$f":"GehaltsL1!AA8","v":688.98},{"$f":"IF(A8=\"\",\"\",J8+O8)","v":1377.96}]
[{"$f":"IF(ANDaten1!A9=\"\",\"\",ANDaten1!A9)","v":101},{"$f":"IF(ANDaten1!B9=\"\",\"\",ANDaten1!B9)","v":"Winter"},{"$f":"IF(ANDaten1!C9=\"\",\"\",ANDaten1!C9)","v":"Walter"},{"$f":"IF(A9=\"\",\"\",GehaltsL1!G9)","v":5500},{"$f":"IF(A9=\"\",\"\",GehaltsL1!H9)","v":0},{"$f":"IF(A9=\"\",\"\",GehaltsL1!I9)","v":0},{"$f":"IF(A9=\"\",\"\",GehaltsL1!J9)","v":15},{"$f":"IF(A9=\"\",\"\",GehaltsL1!K9)","v":5515},{"$f":"IF(A9=\"\",\"\",GehaltsL1!O9)","v":1026.0999999999999},{"$f":"GehaltsL1!V9","v":1019.24},{"$f":"IF(A9=\"\",\"\",GehaltsL1!W9)","v":3469.66},{"$f":"IF(A9=\"\",\"\",GehaltsL1!X9)","v":40},{"$f":"IF(A9=\"\",\"\",GehaltsL1!Y9)","v":0},{"$f":"IF(A9=\"\",\"\",GehaltsL1!Z9)","v":3429.66},{"$f":"GehaltsL1!AA9","v":1019.24},{"$f":"IF(A9=\"\",\"\",J9+O9)","v":2038.48}]
[{"$f":"IF(ANDaten1!A10=\"\",\"\",ANDaten1!A10)","v":102},{"$f":"IF(ANDaten1!B10=\"\",\"\",ANDaten1!B10)","v":"Minardi"},{"$f":"IF(ANDaten1!C10=\"\",\"\",ANDaten1!C10)","v":"Diana"},{"$f":"IF(A10=\"\",\"\",GehaltsL1!G10)","v":5500},{"$f":"IF(A10=\"\",\"\",GehaltsL1!H10)","v":0},{"$f":"IF(A10=\"\",\"\",GehaltsL1!I10)","v":1800},{"$f":"IF(A10=\"\",\"\",GehaltsL1!J10)","v":0},{"$f":"IF(A10=\"\",\"\",GehaltsL1!K10)","v":7300},{"$f":"IF(A10=\"\",\"\",GehaltsL1!O10)","v":2460.0299999999997},{"$f":"GehaltsL1!V10","v":1120.72},{"$f":"IF(A10=\"\",\"\",GehaltsL1!W10)","v":3719.25},{"$f":"IF(A10=\"\",\"\",GehaltsL1!X10)","v":0},{"$f":"IF(A10=\"\",\"\",GehaltsL1!Y10)","v":0},{"$f":"IF(A10=\"\",\"\",GehaltsL1!Z10)","v":3719.25},{"$f":"GehaltsL1!AA10","v":1061.9950000000001},2182.7150000000001]
[{"$f":"IF(ANDaten1!A11=\"\",\"\",ANDaten1!A11)","v":103},{"$f":"IF(ANDaten1!B11=\"\",\"\",ANDaten1!B11)","v":"Herbst"},{"$f":"IF(ANDaten1!C11=\"\",\"\",ANDaten1!C11)","v":"Heiner"},{"$f":"IF(A11=\"\",\"\",GehaltsL1!G11)","v":5500},{"$f":"IF(A11=\"\",\"\",GehaltsL1!H11)","v":0},{"$f":"IF(A11=\"\",\"\",GehaltsL1!I11)","v":200},{"$f":"IF(A11=\"\",\"\",GehaltsL1!J11)","v":15},{"$f":"IF(A11=\"\",\"\",GehaltsL1!K11)","v":5715},{"$f":"IF(A11=\"\",\"\",GehaltsL1!O11)","v":1079.68},{"$f":"GehaltsL1!V11","v":1040.94},{"$f":"IF(A11=\"\",\"\",GehaltsL1!W11)","v":3594.3799999999997},{"$f":"IF(A11=\"\",\"\",GehaltsL1!X11)","v":40},{"$f":"IF(A11=\"\",\"\",GehaltsL1!Y11)","v":0},{"$f":"IF(A11=\"\",\"\",GehaltsL1!Z11)","v":3554.3799999999997},{"$f":"GehaltsL1!AA11","v":1040.94},2081.88]
[{"$f":"IF(ANDaten1!A12=\"\",\"\",ANDaten1!A12)","v":104},{"$f":"IF(ANDaten1!B12=\"\",\"\",ANDaten1!B12)","v":"Polster"},{"$f":"IF(ANDaten1!C12=\"\",\"\",ANDaten1!C12)","v":"Georg"},{"$f":"IF(A12=\"\",\"\",GehaltsL1!G12)","v":5500},{"$f":"IF(A12=\"\",\"\",GehaltsL1!H12)","v":0},{"$f":"IF(A12=\"\",\"\",GehaltsL1!I12)","v":1000},{"$f":"IF(A12=\"\",\"\",GehaltsL1!J12)","v":15},{"$f":"IF(A12=\"\",\"\",GehaltsL1!K12)","v":6515},{"$f":"IF(A12=\"\",\"\",GehaltsL1!O12)","v":1353.25},{"$f":"GehaltsL1!V12","v":1109.8399999999999},{"$f":"IF(A12=\"\",\"\",GehaltsL1!W12)","v":4051.91},{"$f":"IF(A12=\"\",\"\",GehaltsL1!X12)","v":40},{"$f":"IF(A12=\"\",\"\",GehaltsL1!Y12)","v":0},{"$f":"IF(A12=\"\",\"\",GehaltsL1!Z12)","v":4011.91},{"$f":"GehaltsL1!AA12","v":1109.8399999999999},2219.6799999999998]
[{"$f":"IF(ANDaten1!A13=\"\",\"\",ANDaten1!A13)","v":105},{"$f":"IF(ANDaten1!B13=\"\",\"\",ANDaten1!B13)","v":"Behrens"},{"$f":"IF(ANDaten1!C13=\"\",\"\",ANDaten1!C13)","v":"Sonja"},{"$f":"IF(A13=\"\",\"\",GehaltsL1!G13)","v":5500},{"$f":"IF(A13=\"\",\"\",GehaltsL1!H13)","v":0},{"$f":"IF(A13=\"\",\"\",GehaltsL1!I13)","v":1000},{"$f":"IF(A13=\"\",\"\",GehaltsL1!J13)","v":15},{"$f":"IF(A13=\"\",\"\",GehaltsL1!K13)","v":6515},{"$f":"IF(A13=\"\",\"\",GehaltsL1!O13)","v":2004.68},{"$f":"GehaltsL1!V13","v":1109.8399999999999},{"$f":"IF(A13=\"\",\"\",GehaltsL1!W13)","v":3400.4799999999996},{"$f":"IF(A13=\"\",\"\",GehaltsL1!X13)","v":40},{"$f":"IF(A13=\"\",\"\",GehaltsL1!Y13)","v":0},{"$f":"IF(A13=\"\",\"\",GehaltsL1!Z13)","v":3360.4799999999996},{"$f":"GehaltsL1!AA13","v":1109.8399999999999},2219.6799999999998]
[{"$f":"IF(ANDaten1!A14=\"\",\"\",ANDaten1!A14)","v":106},{"$f":"IF(ANDaten1!B14=\"\",\"\",ANDaten1!B14)","v":"Kaymak"},{"$f":"IF(ANDaten1!C14=\"\",\"\",ANDaten1!C14)","v":"Ayse"},{"$f":"IF(A14=\"\",\"\",GehaltsL1!G14)","v":650},{"$f":"IF(A14=\"\",\"\",GehaltsL1!H14)","v":0},{"$f":"IF(A14=\"\",\"\",GehaltsL1!I14)","v":0},{"$f":"IF(A14=\"\",\"\",GehaltsL1!J14)","v":15},{"$f":"IF(A14=\"\",\"\",GehaltsL1!K14)","v":665},{"$f":"IF(A14=\"\",\"\",GehaltsL1!O14)","v":0},{"$f":"GehaltsL1!V14","v":136.49},{"$f":"IF(A14=\"\",\"\",GehaltsL1!W14)","v":528.51},{"$f":"IF(A14=\"\",\"\",GehaltsL1!X14)","v":40},{"$f":"IF(A14=\"\",\"\",GehaltsL1!Y14)","v":0},{"$f":"IF(A14=\"\",\"\",GehaltsL1!Z14)","v":488.51},{"$f":"GehaltsL1!AA14","v":136.49},272.98]
[{"$f":"IF(ANDaten1!A15=\"\",\"\",ANDaten1!A15)","v":107},{"$f":"IF(ANDaten1!B15=\"\",\"\",ANDaten1!B15)","v":"Kaiser"},{"$f":"IF(ANDaten1!C15=\"\",\"\",ANDaten1!C15)","v":"Sven"},{"$f":"IF(A15=\"\",\"\",GehaltsL1!G15)","v":3400},{"$f":"IF(A15=\"\",\"\",GehaltsL1!H15)","v":0},{"$f":"IF(A15=\"\",\"\",GehaltsL1!I15)","v":0},{"$f":"IF(A15=\"\",\"\",GehaltsL1!J15)","v":15},{"$f":"IF(A15=\"\",\"\",GehaltsL1!K15)","v":3415},{"$f":"IF(A15=\"\",\"\",GehaltsL1!O15)","v":358.26000000000005},{"$f":"GehaltsL1!V15","v":700.93},{"$f":"IF(A15=\"\",\"\",GehaltsL1!W15)","v":2355.81},{"$f":"IF(A15=\"\",\"\",GehaltsL1!X15)","v":40},{"$f":"IF(A15=\"\",\"\",GehaltsL1!Y15)","v":0},{"$f":"IF(A15=\"\",\"\",GehaltsL1!Z15)","v":2315.81},{"$f":"GehaltsL1!AA15","v":700.93},1401.86]
[{"$f":"IF(ANDaten1!A16=\"\",\"\",ANDaten1!A16)","v":108},{"$f":"IF(ANDaten1!B16=\"\",\"\",ANDaten1!B16)","v":"Martin"},{"$f":"IF(ANDaten1!C16=\"\",\"\",ANDaten1!C16)","v":"Felix"},{"$f":"IF(A16=\"\",\"\",GehaltsL1!G16)","v":3000},{"$f":"IF(A16=\"\",\"\",GehaltsL1!H16)","v":0},{"$f":"IF(A16=\"\",\"\",GehaltsL1!I16)","v":0},{"$f":"IF(A16=\"\",\"\",GehaltsL1!J16)","v":15},{"$f":"IF(A16=\"\",\"\",GehaltsL1!K16)","v":3015},{"$f":"IF(A16=\"\",\"\",GehaltsL1!O16)","v":538},{"$f":"GehaltsL1!V16","v":626.37},{"$f":"IF(A16=\"\",\"\",GehaltsL1!W16)","v":1850.63},{"$f":"IF(A16=\"\",\"\",GehaltsL1!X16)","v":40},{"$f":"IF(A16=\"\",\"\",GehaltsL1!Y16)","v":0},{"$f":"IF(A16=\"\",\"\",GehaltsL1!Z16)","v":1810.63},{"$f":"GehaltsL1!AA16","v":585.66750000000002},1212.0374999999999]
[{"$f":"IF(ANDaten1!A17=\"\",\"\",ANDaten1!A17)","v":109},{"$f":"IF(ANDaten1!B17=\"\",\"\",ANDaten1!B17)","v":"Antonelli"},{"$f":"IF(ANDaten1!C17=\"\",\"\",ANDaten1!C17)","v":"Claudia"},{"$f":"IF(A17=\"\",\"\",GehaltsL1!G17)","v":4500},{"$f":"IF(A17=\"\",\"\",GehaltsL1!H17)","v":0},{"$f":"IF(A17=\"\",\"\",GehaltsL1!I17)","v":250},{"$f":"IF(A17=\"\",\"\",GehaltsL1!J17)","v":15},{"$f":"IF(A17=\"\",\"\",GehaltsL1!K17)","v":4765},{"$f":"IF(A17=\"\",\"\",GehaltsL1!O17)","v":1288.1600000000001},{"$f":"GehaltsL1!V17","v":937.87},{"$f":"IF(A17=\"\",\"\",GehaltsL1!W17)","v":2538.9700000000003},{"$f":"IF(A17=\"\",\"\",GehaltsL1!X17)","v":40},{"$f":"IF(A17=\"\",\"\",GehaltsL1!Y17)","v":0},{"$f":"IF(A17=\"\",\"\",GehaltsL1!Z17)","v":2498.9700000000003},{"$f":"GehaltsL1!AA17","v":937.87},1875.74]
[{"$f":"IF(ANDaten1!A18=\"\",\"\",ANDaten1!A18)","v":110},{"$f":"IF(ANDaten1!B18=\"\",\"\",ANDaten1!B18)","v":"Seewald"},{"$f":"IF(ANDaten1!C18=\"\",\"\",ANDaten1!C18)","v":"Manon"},{"$f":"IF(A18=\"\",\"\",GehaltsL1!G18)","v":4500},{"$f":"IF(A18=\"\",\"\",GehaltsL1!H18)","v":0},{"$f":"IF(A18=\"\",\"\",GehaltsL1!I18)","v":250},{"$f":"IF(A18=\"\",\"\",GehaltsL1!J18)","v":15},{"$f":"IF(A18=\"\",\"\",GehaltsL1!K18)","v":4765},{"$f":"IF(A18=\"\",\"\",GehaltsL1!O18)","v":778.84999999999991},{"$f":"GehaltsL1!V18","v":937.87},{"$f":"IF(A18=\"\",\"\",GehaltsL1!W18)","v":3048.28},{"$f":"IF(A18=\"\",\"\",GehaltsL1!X18)","v":40},{"$f":"IF(A18=\"\",\"\",GehaltsL1!Y18)","v":0},{"$f":"IF(A18=\"\",\"\",GehaltsL1!Z18)","v":3008.28},{"$f":"GehaltsL1!AA18","v":937.87},1875.74]
[{"$f":"IF(ANDaten1!A19=\"\",\"\",ANDaten1!A19)","v":111},{"$f":"IF(ANDaten1!B19=\"\",\"\",ANDaten1!B19)","v":"Senel"},{"$f":"IF(ANDaten1!C19=\"\",\"\",ANDaten1!C19)","v":"Selami"},{"$f":"IF(A19=\"\",\"\",GehaltsL1!G19)","v":3400},{"$f":"IF(A19=\"\",\"\",GehaltsL1!H19)","v":0},{"$f":"IF(A19=\"\",\"\",GehaltsL1!I19)","v":0},{"$f":"IF(A19=\"\",\"\",GehaltsL1!J19)","v":15},{"$f":"IF(A19=\"\",\"\",GehaltsL1!K19)","v":3415},{"$f":"IF(A19=\"\",\"\",GehaltsL1!O19)","v":352.66},{"$f":"GehaltsL1!V19","v":700.93},{"$f":"IF(A19=\"\",\"\",GehaltsL1!W19)","v":2361.4100000000003},{"$f":"IF(A19=\"\",\"\",GehaltsL1!X19)","v":40},{"$f":"IF(A19=\"\",\"\",GehaltsL1!Y19)","v":0},{"$f":"IF(A19=\"\",\"\",GehaltsL1!Z19)","v":2321.4100000000003},{"$f":"GehaltsL1!AA19","v":700.93},1401.86]
[{"$f":"IF(ANDaten1!A20=\"\",\"\",ANDaten1!A20)","v":112},{"$f":"IF(ANDaten1!B20=\"\",\"\",ANDaten1!B20)","v":"Weidenfeld"},{"$f":"IF(ANDaten1!C20=\"\",\"\",ANDaten1!C20)","v":"Martin"},{"$f":"IF(A20=\"\",\"\",GehaltsL1!G20)","v":3400},{"$f":"IF(A20=\"\",\"\",GehaltsL1!H20)","v":0},{"$f":"IF(A20=\"\",\"\",GehaltsL1!I20)","v":0},{"$f":"IF(A20=\"\",\"\",GehaltsL1!J20)","v":0},{"$f":"IF(A20=\"\",\"\",GehaltsL1!K20)","v":3400},{"$f":"IF(A20=\"\",\"\",GehaltsL1!O20)","v":718.57},{"$f":"GehaltsL1!V20","v":697.85},{"$f":"IF(A20=\"\",\"\",GehaltsL1!W20)","v":1983.58},{"$f":"IF(A20=\"\",\"\",GehaltsL1!X20)","v":0},{"$f":"IF(A20=\"\",\"\",GehaltsL1!Y20)","v":0},{"$f":"IF(A20=\"\",\"\",GehaltsL1!Z20)","v":1983.58},{"$f":"GehaltsL1!AA20","v":697.85},1395.7]
[{"$f":"IF(ANDaten1!A21=\"\",\"\",ANDaten1!A21)","v":113},{"$f":"IF(ANDaten1!B21=\"\",\"\",ANDaten1!B21)","v":"Zimmermann"},{"$f":"IF(ANDaten1!C21=\"\",\"\",ANDaten1!C21)","v":"Horst"},{"$f":"IF(A21=\"\",\"\",GehaltsL1!G21)","v":4500},{"$f":"IF(A21=\"\",\"\",GehaltsL1!H21)","v":0},{"$f":"IF(A21=\"\",\"\",GehaltsL1!I21)","v":0},{"$f":"IF(A21=\"\",\"\",GehaltsL1!J21)","v":0},{"$f":"IF(A21=\"\",\"\",GehaltsL1!K21)","v":4500},{"$f":"IF(A21=\"\",\"\",GehaltsL1!O21)","v":679.78000000000009},{"$f":"GehaltsL1!V21","v":909.11},{"$f":"IF(A21=\"\",\"\",GehaltsL1!W21)","v":2911.1099999999997},{"$f":"IF(A21=\"\",\"\",GehaltsL1!X21)","v":0},{"$f":"IF(A21=\"\",\"\",GehaltsL1!Y21)","v":0},{"$f":"IF(A21=\"\",\"\",GehaltsL1!Z21)","v":2911.1099999999997},{"$f":"GehaltsL1!AA21","v":909.11},1818.22]
[{"$f":"IF(ANDaten1!A22=\"\",\"\",ANDaten1!A22)","v":114},{"$f":"IF(ANDaten1!B22=\"\",\"\",ANDaten1!B22)","v":"Rünz-Jonzeck"},{"$f":"IF(ANDaten1!C22=\"\",\"\",ANDaten1!C22)","v":"Tanja"},{"$f":"IF(A22=\"\",\"\",GehaltsL1!G22)","v":3400},{"$f":"IF(A22=\"\",\"\",GehaltsL1!H22)","v":0},{"$f":"IF(A22=\"\",\"\",GehaltsL1!I22)","v":0},{"$f":"IF(A22=\"\",\"\",GehaltsL1!J22)","v":0},{"$f":"IF(A22=\"\",\"\",GehaltsL1!K22)","v":3400},{"$f":"IF(A22=\"\",\"\",GehaltsL1!O22)","v":1147.58},{"$f":"GehaltsL1!V22","v":706.35},{"$f":"IF(A22=\"\",\"\",GehaltsL1!W22)","v":1546.0700000000002},{"$f":"IF(A22=\"\",\"\",GehaltsL1!X22)","v":0},{"$f":"IF(A22=\"\",\"\",GehaltsL1!Y22)","v":0},{"$f":"IF(A22=\"\",\"\",GehaltsL1!Z22)","v":1546.0700000000002},{"$f":"GehaltsL1!AA22","v":660.45},1366.8000000000002]
[{"$f":"IF(ANDaten1!A23=\"\",\"\",ANDaten1!A23)","v":115},{"$f":"IF(ANDaten1!B23=\"\",\"\",ANDaten1!B23)","v":"Wagner"},{"$f":"IF(ANDaten1!C23=\"\",\"\",ANDaten1!C23)","v":"Christa"},{"$f":"IF(A23=\"\",\"\",GehaltsL1!G23)","v":4500},{"$f":"IF(A23=\"\",\"\",GehaltsL1!H23)","v":0},{"$f":"IF(A23=\"\",\"\",GehaltsL1!I23)","v":500},{"$f":"IF(A23=\"\",\"\",GehaltsL1!J23)","v":15},{"$f":"IF(A23=\"\",\"\",GehaltsL1!K23)","v":5015},{"$f":"IF(A23=\"\",\"\",GehaltsL1!O23)","v":1297.25},{"$f":"GehaltsL1!V23","v":975.87},{"$f":"IF(A23=\"\",\"\",GehaltsL1!W23)","v":2741.88},{"$f":"IF(A23=\"\",\"\",GehaltsL1!X23)","v":40},{"$f":"IF(A23=\"\",\"\",GehaltsL1!Y23)","v":0},{"$f":"IF(A23=\"\",\"\",GehaltsL1!Z23)","v":2701.88},{"$f":"GehaltsL1!AA23","v":917.14499999999998},1893.0149999999999]
[{"$f":"IF(ANDaten1!A24=\"\",\"\",ANDaten1!A24)","v":116},{"$f":"IF(ANDaten1!B24=\"\",\"\",ANDaten1!B24)","v":"Flöricke"},{"$f":"IF(ANDaten1!C24=\"\",\"\",ANDaten1!C24)","v":"Susanne"},{"$f":"IF(A24=\"\",\"\",GehaltsL1!G24)","v":3400},{"$f":"IF(A24=\"\",\"\",GehaltsL1!H24)","v":0},{"$f":"IF(A24=\"\",\"\",GehaltsL1!I24)","v":0},{"$f":"IF(A24=\"\",\"\",GehaltsL1!J24)","v":15},{"$f":"IF(A24=\"\",\"\",GehaltsL1!K24)","v":3415},{"$f":"IF(A24=\"\",\"\",GehaltsL1!O24)","v":656.13},{"$f":"GehaltsL1!V24","v":700.93},{"$f":"IF(A24=\"\",\"\",GehaltsL1!W24)","v":2057.94},{"$f":"IF(A24=\"\",\"\",GehaltsL1!X24)","v":40},{"$f":"IF(A24=\"\",\"\",GehaltsL1!Y24)","v":0},{"$f":"IF(A24=\"\",\"\",GehaltsL1!Z24)","v":2017.94},{"$f":"GehaltsL1!AA24","v":700.93},1401.86]
[{"$f":"IF(ANDaten1!A25=\"\",\"\",ANDaten1!A25)","v":117},{"$f":"IF(ANDaten1!B25=\"\",\"\",ANDaten1!B25)","v":"Piel-Oster"},{"$f":"IF(ANDaten1!C25=\"\",\"\",ANDaten1!C25)","v":"Simone"},{"$f":"IF(A25=\"\",\"\",GehaltsL1!G25)","v":3400},{"$f":"IF(A25=\"\",\"\",GehaltsL1!H25)","v":0},{"$f":"IF(A25=\"\",\"\",GehaltsL1!I25)","v":0},{"$f":"IF(A25=\"\",\"\",GehaltsL1!J25)","v":0},{"$f":"IF(A25=\"\",\"\",GehaltsL1!K25)","v":3400},{"$f":"IF(A25=\"\",\"\",GehaltsL1!O25)","v":727.93000000000006},{"$f":"GehaltsL1!V25","v":706.35},{"$f":"IF(A25=\"\",\"\",GehaltsL1!W25)","v":1965.7199999999998},{"$f":"IF(A25=\"\",\"\",GehaltsL1!X25)","v":0},{"$f":"IF(A25=\"\",\"\",GehaltsL1!Y25)","v":0},{"$f":"IF(A25=\"\",\"\",GehaltsL1!Z25)","v":1965.7199999999998},{"$f":"GehaltsL1!AA25","v":660.45},1366.8000000000002]
[{"$f":"IF(ANDaten1!A26=\"\",\"\",ANDaten1!A26)","v":118},{"$f":"IF(ANDaten1!B26=\"\",\"\",ANDaten1!B26)","v":"Sauerland"},{"$f":"IF(ANDaten1!C26=\"\",\"\",ANDaten1!C26)","v":"Mario"},{"$f":"IF(A26=\"\",\"\",GehaltsL1!G26)","v":550},{"$f":"IF(A26=\"\",\"\",GehaltsL1!H26)","v":0},{"$f":"IF(A26=\"\",\"\",GehaltsL1!I26)","v":0},{"$f":"IF(A26=\"\",\"\",GehaltsL1!J26)","v":15},{"$f":"IF(A26=\"\",\"\",GehaltsL1!K26)","v":565},{"$f":"IF(A26=\"\",\"\",GehaltsL1!O26)","v":0},{"$f":"GehaltsL1!V26","v":115.97},{"$f":"IF(A26=\"\",\"\",GehaltsL1!W26)","v":449.03},{"$f":"IF(A26=\"\",\"\",GehaltsL1!X26)","v":40},{"$f":"IF(A26=\"\",\"\",GehaltsL1!Y26)","v":0},{"$f":"IF(A26=\"\",\"\",GehaltsL1!Z26)","v":409.03},{"$f":"GehaltsL1!AA26","v":115.97},231.94]
[{"$f":"IF(ANDaten1!A27=\"\",\"\",ANDaten1!A27)","v":119},{"$f":"IF(ANDaten1!B27=\"\",\"\",ANDaten1!B27)","v":"Ollek"},{"$f":"IF(ANDaten1!C27=\"\",\"\",ANDaten1!C27)","v":"Tanja"},{"$f":"IF(A27=\"\",\"\",GehaltsL1!G27)","v":550},{"$f":"IF(A27=\"\",\"\",GehaltsL1!H27)","v":0},{"$f":"IF(A27=\"\",\"\",GehaltsL1!I27)","v":0},{"$f":"IF(A27=\"\",\"\",GehaltsL1!J27)","v":0},{"$f":"IF(A27=\"\",\"\",GehaltsL1!K27)","v":550},{"$f":"IF(A27=\"\",\"\",GehaltsL1!O27)","v":0},{"$f":"GehaltsL1!V27","v":112.89},{"$f":"IF(A27=\"\",\"\",GehaltsL1!W27)","v":437.11},{"$f":"IF(A27=\"\",\"\",GehaltsL1!X27)","v":0},{"$f":"IF(A27=\"\",\"\",GehaltsL1!Y27)","v":0},{"$f":"IF(A27=\"\",\"\",GehaltsL1!Z27)","v":437.11},{"$f":"GehaltsL1!AA27","v":112.89},225.78]
[{"$f":"IF(ANDaten1!A28=\"\",\"\",ANDaten1!A28)","v":""},{"$f":"IF(ANDaten1!B28=\"\",\"\",ANDaten1!B28)","v":""},{"$f":"IF(ANDaten1!C28=\"\",\"\",ANDaten1!C28)","v":""},{"$f":"IF(A28=\"\",\"\",GehaltsL1!G28)","v":""},{"$f":"IF(A28=\"\",\"\",GehaltsL1!H28)","v":""},{"$f":"IF(A28=\"\",\"\",GehaltsL1!I28)","v":""},{"$f":"IF(A28=\"\",\"\",GehaltsL1!J28)","v":""},{"$f":"IF(A28=\"\",\"\",GehaltsL1!K28)","v":""},{"$f":"IF(A28=\"\",\"\",GehaltsL1!O28)","v":""},{"$f":"GehaltsL1!V28","v":""},{"$f":"IF(A28=\"\",\"\",GehaltsL1!W28)","v":""},{"$f":"IF(A28=\"\",\"\",GehaltsL1!X28)","v":""},{"$f":"IF(A28=\"\",\"\",GehaltsL1!Y28)","v":""},{"$f":"IF(A28=\"\",\"\",GehaltsL1!Z28)","v":""},{"$f":"GehaltsL1!AA28","v":""},""]
[{"$f":"IF(ANDaten1!A29=\"\",\"\",ANDaten1!A29)","v":""},{"$f":"IF(ANDaten1!B29=\"\",\"\",ANDaten1!B29)","v":""},{"$f":"IF(ANDaten1!C29=\"\",\"\",ANDaten1!C29)","v":""},{"$f":"IF(A29=\"\",\"\",GehaltsL1!G29)","v":""},{"$f":"IF(A29=\"\",\"\",GehaltsL1!H29)","v":""},{"$f":"IF(A29=\"\",\"\",GehaltsL1!I29)","v":""},{"$f":"IF(A29=\"\",\"\",GehaltsL1!J29)","v":""},{"$f":"IF(A29=\"\",\"\",GehaltsL1!K29)","v":""},{"$f":"IF(A29=\"\",\"\",GehaltsL1!O29)","v":""},{"$f":"GehaltsL1!V29","v":""},{"$f":"IF(A29=\"\",\"\",GehaltsL1!W29)","v":""},{"$f":"IF(A29=\"\",\"\",GehaltsL1!X29)","v":""},{"$f":"IF(A29=\"\",\"\",GehaltsL1!Y29)","v":""},{"$f":"IF(A29=\"\",\"\",GehaltsL1!Z29)","v":""},{"$f":"GehaltsL1!AA29","v":""},""]
[{"$f":"IF(ANDaten1!A30=\"\",\"\",ANDaten1!A30)","v":""},{"$f":"IF(ANDaten1!B30=\"\",\"\",ANDaten1!B30)","v":""},{"$f":"IF(ANDaten1!C30=\"\",\"\",ANDaten1!C30)","v":""},{"$f":"IF(A30=\"\",\"\",GehaltsL1!G30)","v":""},{"$f":"IF(A30=\"\",\"\",GehaltsL1!H30)","v":""},{"$f":"IF(A30=\"\",\"\",GehaltsL1!I30)","v":""},{"$f":"IF(A30=\"\",\"\",GehaltsL1!J30)","v":""},{"$f":"IF(A30=\"\",\"\",GehaltsL1!K30)","v":""},{"$f":"IF(A30=\"\",\"\",GehaltsL1!O30)","v":""},{"$f":"GehaltsL1!V30","v":""},{"$f":"IF(A30=\"\",\"\",GehaltsL1!W30)","v":""},{"$f":"IF(A30=\"\",\"\",GehaltsL1!X30)","v":""},{"$f":"IF(A30=\"\",\"\",GehaltsL1!Y30)","v":""},{"$f":"IF(A30=\"\",\"\",GehaltsL1!Z30)","v":""},{"$f":"GehaltsL1!AA30","v":""},""]
[{"$f":"IF(ANDaten1!A31=\"\",\"\",ANDaten1!A31)","v":""},{"$f":"IF(ANDaten1!B31=\"\",\"\",ANDaten1!B31)","v":""},{"$f":"IF(ANDaten1!C31=\"\",\"\",ANDaten1!C31)","v":""},{"$f":"IF(A31=\"\",\"\",GehaltsL1!G31)","v":""},{"$f":"IF(A31=\"\",\"\",GehaltsL1!H31)","v":""},{"$f":"IF(A31=\"\",\"\",GehaltsL1!I31)","v":""},{"$f":"IF(A31=\"\",\"\",GehaltsL1!J31)","v":""},{"$f":"IF(A31=\"\",\"\",GehaltsL1!K31)","v":""},{"$f":"IF(A31=\"\",\"\",GehaltsL1!O31)","v":""},{"$f":"GehaltsL1!V31","v":""},{"$f":"IF(A31=\"\",\"\",GehaltsL1!W31)","v":""},{"$f":"IF(A31=\"\",\"\",GehaltsL1!X31)","v":""},{"$f":"IF(A31=\"\",\"\",GehaltsL1!Y31)","v":""},{"$f":"IF(A31=\"\",\"\",GehaltsL1!Z31)","v":""},{"$f":"GehaltsL1!AA31","v":""},""]
[{"$f":"IF(ANDaten1!A32=\"\",\"\",ANDaten1!A32)","v":""},{"$f":"IF(ANDaten1!B32=\"\",\"\",ANDaten1!B32)","v":""},{"$f":"IF(ANDaten1!C32=\"\",\"\",ANDaten1!C32)","v":""},{"$f":"IF(A32=\"\",\"\",GehaltsL1!G32)","v":""},{"$f":"IF(A32=\"\",\"\",GehaltsL1!H32)","v":""},{"$f":"IF(A32=\"\",\"\",GehaltsL1!I32)","v":""},{"$f":"IF(A32=\"\",\"\",GehaltsL1!J32)","v":""},{"$f":"IF(A32=\"\",\"\",GehaltsL1!K32)","v":""},{"$f":"IF(A32=\"\",\"\",GehaltsL1!O32)","v":""},{"$f":"GehaltsL1!V32","v":""},{"$f":"IF(A32=\"\",\"\",GehaltsL1!W32)","v":""},{"$f":"IF(A32=\"\",\"\",GehaltsL1!X32)","v":""},{"$f":"IF(A32=\"\",\"\",GehaltsL1!Y32)","v":""},{"$f":"IF(A32=\"\",\"\",GehaltsL1!Z32)","v":""},{"$f":"GehaltsL1!AA32","v":""},""]
[{"$f":"IF(ANDaten1!A33=\"\",\"\",ANDaten1!A33)","v":""},{"$f":"IF(ANDaten1!B33=\"\",\"\",ANDaten1!B33)","v":""},{"$f":"IF(ANDaten1!C33=\"\",\"\",ANDaten1!C33)","v":""},{"$f":"IF(A33=\"\",\"\",GehaltsL1!G33)","v":""},{"$f":"IF(A33=\"\",\"\",GehaltsL1!H33)","v":""},{"$f":"IF(A33=\"\",\"\",GehaltsL1!I33)","v":""},{"$f":"IF(A33=\"\",\"\",GehaltsL1!J33)","v":""},{"$f":"IF(A33=\"\",\"\",GehaltsL1!K33)","v":""},{"$f":"IF(A33=\"\",\"\",GehaltsL1!O33)","v":""},{"$f":"GehaltsL1!V33","v":""},{"$f":"IF(A33=\"\",\"\",GehaltsL1!W33)","v":""},{"$f":"IF(A33=\"\",\"\",GehaltsL1!X33)","v":""},{"$f":"IF(A33=\"\",\"\",GehaltsL1!Y33)","v":""},{"$f":"IF(A33=\"\",\"\",GehaltsL1!Z33)","v":""},{"$f":"GehaltsL1!AA33","v":""},""]
[{"$f":"IF(ANDaten1!A34=\"\",\"\",ANDaten1!A34)","v":""},{"$f":"IF(ANDaten1!B34=\"\",\"\",ANDaten1!B34)","v":""},{"$f":"IF(ANDaten1!C34=\"\",\"\",ANDaten1!C34)","v":""},{"$f":"IF(A34=\"\",\"\",GehaltsL1!G34)","v":""},{"$f":"IF(A34=\"\",\"\",GehaltsL1!H34)","v":""},{"$f":"IF(A34=\"\",\"\",GehaltsL1!I34)","v":""},{"$f":"IF(A34=\"\",\"\",GehaltsL1!J34)","v":""},{"$f":"IF(A34=\"\",\"\",GehaltsL1!K34)","v":""},{"$f":"IF(A34=\"\",\"\",GehaltsL1!O34)","v":""},{"$f":"GehaltsL1!V34","v":""},{"$f":"IF(A34=\"\",\"\",GehaltsL1!W34)","v":""},{"$f":"IF(A34=\"\",\"\",GehaltsL1!X34)","v":""},{"$f":"IF(A34=\"\",\"\",GehaltsL1!Y34)","v":""},{"$f":"IF(A34=\"\",\"\",GehaltsL1!Z34)","v":""},{"$f":"GehaltsL1!AA34","v":""},""]
[{"$f":"IF(ANDaten1!A35=\"\",\"\",ANDaten1!A35)","v":""},{"$f":"IF(ANDaten1!B35=\"\",\"\",ANDaten1!B35)","v":""},{"$f":"IF(ANDaten1!C35=\"\",\"\",ANDaten1!C35)","v":""},{"$f":"IF(A35=\"\",\"\",GehaltsL1!G35)","v":""},{"$f":"IF(A35=\"\",\"\",GehaltsL1!H35)","v":""},{"$f":"IF(A35=\"\",\"\",GehaltsL1!I35)","v":""},{"$f":"IF(A35=\"\",\"\",GehaltsL1!J35)","v":""},{"$f":"IF(A35=\"\",\"\",GehaltsL1!K35)","v":""},{"$f":"IF(A35=\"\",\"\",GehaltsL1!O35)","v":""},{"$f":"GehaltsL1!V35","v":""},{"$f":"IF(A35=\"\",\"\",GehaltsL1!W35)","v":""},{"$f":"IF(A35=\"\",\"\",GehaltsL1!X35)","v":""},{"$f":"IF(A35=\"\",\"\",GehaltsL1!Y35)","v":""},{"$f":"IF(A35=\"\",\"\",GehaltsL1!Z35)","v":""},{"$f":"GehaltsL1!AA35","v":""},""]
[{"$f":"IF(ANDaten1!A36=\"\",\"\",ANDaten1!A36)","v":""},{"$f":"IF(ANDaten1!B36=\"\",\"\",ANDaten1!B36)","v":""},{"$f":"IF(ANDaten1!C36=\"\",\"\",ANDaten1!C36)","v":""},{"$f":"IF(A36=\"\",\"\",GehaltsL1!G36)","v":""},{"$f":"IF(A36=\"\",\"\",GehaltsL1!H36)","v":""},{"$f":"IF(A36=\"\",\"\",GehaltsL1!I36)","v":""},{"$f":"IF(A36=\"\",\"\",GehaltsL1!J36)","v":""},{"$f":"IF(A36=\"\",\"\",GehaltsL1!K36)","v":""},{"$f":"IF(A36=\"\",\"\",GehaltsL1!O36)","v":""},{"$f":"GehaltsL1!V36","v":""},{"$f":"IF(A36=\"\",\"\",GehaltsL1!W36)","v":""},{"$f":"IF(A36=\"\",\"\",GehaltsL1!X36)","v":""},{"$f":"IF(A36=\"\",\"\",GehaltsL1!Y36)","v":""},{"$f":"IF(A36=\"\",\"\",GehaltsL1!Z36)","v":""},{"$f":"GehaltsL1!AA36","v":""},""]
[{"$f":"IF(ANDaten1!A37=\"\",\"\",ANDaten1!A37)","v":""},{"$f":"IF(ANDaten1!B37=\"\",\"\",ANDaten1!B37)","v":""},{"$f":"IF(ANDaten1!C37=\"\",\"\",ANDaten1!C37)","v":""},{"$f":"IF(A37=\"\",\"\",GehaltsL1!G37)","v":""},{"$f":"IF(A37=\"\",\"\",GehaltsL1!H37)","v":""},{"$f":"IF(A37=\"\",\"\",GehaltsL1!I37)","v":""},{"$f":"IF(A37=\"\",\"\",GehaltsL1!J37)","v":""},{"$f":"IF(A37=\"\",\"\",GehaltsL1!K37)","v":""},{"$f":"IF(A37=\"\",\"\",GehaltsL1!O37)","v":""},{"$f":"GehaltsL1!V37","v":""},{"$f":"IF(A37=\"\",\"\",GehaltsL1!W37)","v":""},{"$f":"IF(A37=\"\",\"\",GehaltsL1!X37)","v":""},{"$f":"IF(A37=\"\",\"\",GehaltsL1!Y37)","v":""},{"$f":"IF(A37=\"\",\"\",GehaltsL1!Z37)","v":""},{"$f":"GehaltsL1!AA37","v":""},""]
["Gehaltslistensummen",null,null,{"$f":"SUM(D8:D37)","v":79150},{"$f":"SUM(E8:E37)","v":0},5000,195,84345,19464.710000000003,15055.340000000004,49824.950000000004,520,0,49304.950000000004,14805.387500000004,29860.727500000001]

{"sheet":"Kontierung","index":6,"n_rows":56,"n_cols":6,"rows_kept":56,"cut":false,"hidden":false,"merged":[[1,0,1,2],[16,0,16,2],[16,3,16,5],[26,0,26,2],[26,3,26,5],[24,0,25,2],[1,3,1,5],[14,0,15,2],[2,3,3,5],[14,5,15,5],[4,3,4,5],[5,3,5,5],[8,5,9,5],[10,0,10,2],[10,3,10,5],[8,0,9,3],[24,5,25,5],[30,5,31,5],[44,2,44,5],[32,0,32,2],[32,3,32,5],[30,0,31,2]]}
[]
["Kontierung",null,null,"Eingabe der Buchungssätze"]
["Buchungen lt. Gehaltsliste",null,null,"1. Durch Klick auf die Buttons. (Entnehmen Sie die Beträge der Gehaltsliste.)"]
[]
[null,null,null,"2. Durch Direkteingabe in diesem Arbeitsblatt."]
[null,null,null,"3. Über die Buttons in der Gehaltsliste."]
[]
["Monat:",{"$f":"GehaltsL1!$C$5","v":"Januar"},"Jahr:",{"$f":"GehaltsL1!$E$5","v":2017}]
["Vorauszahlung der Sozialversicherung (Sammelbuchung, Arbeitnehmer und Arbeitgeberanteil)",null,null,null,null,{"$f":"IF(AND(C13=GehaltsL2!P38,F13=GehaltsL2!P38),\"rechnerisch richtig\",\"rechnerisch falsch\")","v":"rechnerisch falsch"}]
[]
["Soll",null,null,"Haben"]
["Kontonummer","Konto","€","Kontonummer","Konto","€"]
[null,{"$f":"IF(A13=\"\",\"\",VLOOKUP(A13,A45:B56,2))","v":""},null,null,{"$f":"IF(D13=\"\",\"\",VLOOKUP(D13,$A$45:$C$56,2))","v":""}]
[]
["Gehaltsbuchung (Sammelbuchung)",null,null,null,null,{"$f":"IF(AND(SUM(C19:C23)=GehaltsL2!H38,SUM(F19:F23)=(GehaltsL2!I38+GehaltsL2!J38+GehaltsL2!L38+GehaltsL2!M38+GehaltsL2!N38)),\"rechnerisch richtig\",\"rechnerisch falsch\")","v":"rechnerisch falsch"}]
[]
["Soll",null,null,"Haben"]
["Kontonummer","Konto","€","Kontonummer","Konto","€"]
[null,{"$f":"IF(A19=\"\",\"\",VLOOKUP(A19,$A$45:$C$56,2))","v":""},null,null,{"$f":"IF(D19=\"\",\"\",VLOOKUP(D19,$A$45:$C$56,2))","v":""}]
[null,{"$f":"IF(A20=\"\",\"\",VLOOKUP(A20,$A$45:$C$56,2))","v":""},null,null,{"$f":"IF(D20=\"\",\"\",VLOOKUP(D20,$A$45:$C$56,2))","v":""}]
[null,{"$f":"IF(A21=\"\",\"\",VLOOKUP(A21,$A$45:$C$56,2))","v":""},null,null,{"$f":"IF(D21=\"\",\"\",VLOOKUP(D21,A45:B56,2))","v":""}]
[null,{"$f":"IF(A22=\"\",\"\",VLOOKUP(A22,$A$45:$C$56,2))","v":""},null,null,{"$f":"IF(D22=\"\",\"\",VLOOKUP(D22,$A$45:$C$56,2))","v":""}]
[null,null,null,null,{"$f":"IF(D23=\"\",\"\",VLOOKUP(D23,$A$45:$C$56,2))","v":""}]
[]
["Arbeitgeberanteil zur Sozialversicherung (Sammelbuchung)",null,null,null,null,{"$f":"IF(AND(C29=GehaltsL2!O38,F29=GehaltsL2!O38),\"rechnerisch richtig\",\"rechnerisch falsch\")","v":"rechnerisch falsch"}]
[]
["Soll",null,null,"Haben"]
["Kontonummer","Konto","€","Kontonummer","Konto","€"]
[null,{"$f":"IF(A29=\"\",\"\",VLOOKUP(A29,$A$45:$C$56,2))","v":""},null,null,{"$f":"IF(D29=\"\",\"\",VLOOKUP(D29,A45:B56,2))","v":""}]
[]
["Banküberweisung der noch abzuführenden Abgaben (Sammelbuchung)",null,null,null,null,{"$f":"IF(AND(SUM(C35:C36)=(F35+F36),SUM(F35:F36)=(F20+F22)),\"rechnerisch richtig\",\"rechnerisch falsch\")","v":"rechnerisch richtig"}]
[]
["Soll",null,null,"Haben"]
["Kontonummer","Konto","€","Kontonummer","Konto","€"]
[null,{"$f":"IF(A35=\"\",\"\",VLOOKUP(A35,$A$45:$C$56,2))","v":""},null,null,{"$f":"IF(D35=\"\",\"\",VLOOKUP(D35,$A$45:$C$56,2))","v":""}]
[null,{"$f":"IF(A36=\"\",\"\",VLOOKUP(A36,$A$45:$C$56,2))","v":""},null,null,{"$f":"IF(D36=\"\",\"\",VLOOKUP(D36,$A$45:$C$56,2))","v":""}]
[]
[]
[]
[]
["Kontenplan"]
["(Lohn- und Gehaltsbuchungen)"]
[]
["Nummer","Abkürzung","Kontenbezeichnung"]
[2640,"SV-Vorauszahlung","Vorauszahlung der Sozialversicherungsbeiträge"]
[2650,"Ford. a. Mitarbeiter","Forderungen an Mitarbeiter"]
[2800,"Kreditinstitute (Bank)","Kreditinstitute (Bank)"]
[4830,"Sonst. Verb. g. Finanzbeh.","Sonstige Verbindlichieten gegenüber Finanzbehörden"]
[4860,"Verb. a. vwL","Verbindlichkeiten aus vermögenswirksamen Leistungen"]
[6200,"Löhne","Löhne"]
[6210,"Urlaubsgeld","Urlaubs- und Weihnachtsgeld"]
[6220,"Sonst. tarifl. o. vertr. Aufw.","Sonstige tarifliche oder vertragliche Aufwendungen (Lohnbereich)"]
[6300,"Gehälter","Gehälter"]
[6310,"Urlaubsgeld","Urlaubs- und Weihnachtsgeld"]
[6320,"Sonst. tarifl. o. vertr. Aufw.","Sonstige tarifliche oder vertragliche Aufwendungen (Gehaltsbereich)"]
[6410,"AG-Anteil z. Sozialvers.","Arbeitgeberanteil zur Sozialversicherung"]

{"sheet":"PersKarte","index":7,"n_rows":52,"n_cols":7,"rows_kept":52,"cut":false,"hidden":false,"merged":[[1,3,1,4],[15,3,17,3],[15,4,17,4],[1,6,1,7],[2,6,4,7],[11,6,13,7],[8,6,9,7]]}
[]
["Personalkarte",null,null,"Tropic GmbH, Rheingrafenstr. 20, 55543 Bad Kreuznach",null,null,"Personalkarte"]
[null,null,null,null,null,null,"Klicken Sie zur Erstellung der Personalkarte auf den Button, und geben Sie die Personalnummer ein."]
["Personalnummer",115]
[]
["Name",{"$f":"VLOOKUP($B$4,ANDaten1!$A$8:$W$31,2)","v":"Wagner"},null,"Telefon",{"$f":"VLOOKUP($B$4,ANDaten1!$A$8:$W$31,7)","v":"067316576"}]
["Vorname",{"$f":"VLOOKUP($B$4,ANDaten1!$A$8:$W$31,3)","v":"Christa"},null,"mobil",{"$f":"VLOOKUP($B$4,ANDaten1!$A$8:$W$31,8)","v":"017198877665"}]
["Straße, Nr.",{"$f":"VLOOKUP($B$4,ANDaten1!$A$8:$W$31,4)","v":"Ellerbachblick 1"},null,"Fax",{"$f":"VLOOKUP($B$4,ANDaten1!$A$8:$W$31,9)","v":"06731657-20"}]
["Postleitzahl",{"$f":"VLOOKUP($B$4,ANDaten1!$A$8:$W$31,5)","v":55232},null,"Email",{"$f":"VLOOKUP($B$4,ANDaten1!$A$8:$W$31,10)","v":"christa.wagner@tropic.de"},null,"Geben Sie 'sonstige Qualifikationen' und 'Bemerkungen' direkt in der Personalkarte ein."]
["Wohnort",{"$f":"VLOOKUP($B$4,ANDaten1!$A$8:$W$31,6)","v":"Alzey"}]
[]
["Geburtsdatum",{"$f":"VLOOKUP($B$4,ANDaten1!$A$8:$W$31,12)","v":"1964-07-12"},null,"Eintritt",{"$f":"VLOOKUP($B$4,ANDaten1!$A$8:$W$31,11)","v":"01.08.1990"},null,"Wählen Sie zum Ausdruck der Personalkarte in Ihrem Druckmenu nur die Seite 1 aus."]
["Geburtsort",{"$f":"VLOOKUP($B$4,ANDaten1!$A$8:$W$31,13)","v":"Miami/Florida"},null,"Funktion",{"$f":"VLOOKUP($B$4,ANDaten1!$A$8:$W$31,21)","v":"Sachbearbeiterin Marketing"}]
["Geschlecht",{"$f":"VLOOKUP($B$4,ANDaten1!$A$8:$W$31,14)","v":"weiblich"},null,"Bildungsabschluss",{"$f":"VLOOKUP($B$4,ANDaten1!$A$8:$W$31,22)","v":"High school"}]
["Familienstand",{"$f":"VLOOKUP($B$4,ANDaten1!$A$8:$W$31,15)","v":"ledig"},null,"Ausbildung",{"$f":"VLOOKUP($B$4,ANDaten1!$A$8:$W$31,23)","v":"Werbekauffrau"}]
["Kinderzahl",{"$f":"VLOOKUP($B$4,ANDaten1!$A$8:$W$31,16)","v":0},null,"sonstige Qualifikationen"]
["Staatsangehörigkeit",{"$f":"VLOOKUP($B$4,ANDaten1!$A$8:$W$31,17)","v":"deutsch"}]
["Konfession",{"$f":"VLOOKUP($B$4,ANDaten1!$A$8:$W$31,18)","v":"lutheranisch"}]
[]
["Gehaltsgruppe",{"$f":"VLOOKUP($B$4,ANDaten2!$A$8:$Q$37,10)","v":"S1"},null,"Kreditinstitut",{"$f":"VLOOKUP($B$4,ANDaten2!$A$8:$Q$37,4)","v":"Sparkasse Nienburg"}]
["Steuerklasse",{"$f":"VLOOKUP($B$4,ANDaten2!$A$8:$Q$37,7)","v":1},null,"Bankleitzahl",{"$f":"VLOOKUP($B$4,ANDaten2!$A$8:$Q$37,5)","v":25650106}]
["Kinderfreibetrag",{"$f":"VLOOKUP($B$4,ANDaten2!$A$8:$Q$37,8)","v":0},null,"Kontonummer",{"$f":"VLOOKUP($B$4,ANDaten2!$A$8:$Q$37,6)","v":778899}]
["Steuerfreibetrag",{"$f":"VLOOKUP($B$4,ANDaten2!$A$8:$Q$37,9)","v":0},null,"Finanzamt",{"$f":"VLOOKUP($B$4,ANDaten2!$A$8:$T$37,18)","v":"Nienburg"}]
[]
["Vertragsgehalt",{"$f":"VLOOKUP($B$4,ANDaten2!$A$8:$Q$37,11)","v":4500},null,"Krankenkasse",{"$f":"VLOOKUP($B$4,SozialV!$A$8:$L$37,4)","v":"Kölner Krankenkasse"}]
["Urlaubsgeld",{"$f":"VLOOKUP($B$4,ANDaten2!$A$8:$Q$37,12)","v":500},null,"Beitragssatz",{"$f":"VLOOKUP($B$4,SozialV!$A$8:$L$37,5)","v":0.14599999999999999}]
["vwLAG",{"$f":"VLOOKUP($B$4,ANDaten2!$A$8:$Q$37,14)","v":15},null,"Rentenvers.",{"$f":"VLOOKUP($B$4,SozialV!$A$8:$L$37,8)","v":"Deutsche Rentenversicherung"}]
["vwLAN",{"$f":"VLOOKUP($B$4,ANDaten2!$A$8:$Q$37,15)","v":40},null,"SozVersNr.",{"$f":"VLOOKUP($B$4,SozialV!$A$8:$L$37,12)","v":"56120764W669"}]
[]
["Wochenarbeitszeit",{"$f":"VLOOKUP($B$4,ANDaten3!$A$8:$I$37,4)","v":38.5},null,"Vermögensbildung",{"$f":"VLOOKUP($B$4,ANDaten2!$A$8:$T$37,19)","v":"LBS Hannover"}]
["Urlaub Tage/Jahr",{"$f":"VLOOKUP($B$4,ANDaten3!$A$8:$I$37,5)","v":34},null,"Vertragsnummer",{"$f":"VLOOKUP($B$4,ANDaten2!$A$8:$T$37,20)","v":444555666}]
[]
["Bemerkungen"]
["Kurzbeurteilungen"]
[]
[]
[]
[]
[]
["Fehlzeiten"]
[]
[]
[]
[]
[]
["sonstige"]
[]
[]
[]
[]
[]
["Kündigung, Begründung"]

{"sheet":"LGAbrechnung","index":8,"n_rows":20,"n_cols":13,"rows_kept":20,"cut":false,"hidden":false,"merged":[[1,12,1,14],[2,7,2,8],[12,0,12,1],[10,6,10,9],[11,6,11,9],[9,0,9,1],[1,6,1,10],[8,3,8,4],[12,3,12,4],[4,0,4,5],[3,0,3,5],[2,12,4,14],[16,0,16,1],[5,0,5,5],[13,0,14,0],[13,1,14,1],[11,0,11,1],[11,3,11,5],[8,0,8,1],[6,0,6,5],[9,4,9,5],[10,0,10,1],[19,0,19,5],[17,2,17,5],[18,2,18,5],[17,0,17,1],[18,0,18,1],[18,6,18,9],[13,4,14,4],[13,5,14,5],[13,6,14,6],[13,7,14,7],[16,6,16,9],[16,2,16,5],[13,3,14,3],[13,2,14,2],[13,9,14,9],[13,10,14,10],[12,6,12,9],[13,8,14,8],[8,12,10,14],[9,6,9,9],[8,6,8,9]]}
[]
["Tropic GmbH, Rheingrafenstr. 20, 55543 Bad Kreuznach",null,null,null,null,null,"Lohn-/Gehaltsabrechnung",null,null,null,null,null,"Gehaltsabrechnung"]
[{"$f":"IF(VLOOKUP($I$5,ANDaten1!$A$8:$W$37,14)=\"männlich\",\"Herr\",\"Frau\")","v":"Frau"},null,null,null,null,null,"Monat:","Januar",null,"Datum:",{"$f":"TODAY()","v":"2020-08-28"},null,"Klicken Sie zur Aufstellung der Gehaltsabrechnung auf den Button, und geben Sie die erforderlichen Daten ein."]
[{"$f":"CONCATENATE(VLOOKUP($I$5,ANDaten1!$A$8:$W$37,3),\" \",(VLOOKUP($I$5,ANDaten1!$A$8:$W$37,2)))","v":"Diana Minardi"},null,null,null,null,null,"Jahr:",null,2017]
[{"$f":"VLOOKUP($I$5,ANDaten1!$A$8:$W$37,4)","v":"Kuhfeld 20"},null,null,null,null,null,"Personal-Nr.:",null,102]
[{"$f":"CONCATENATE(VLOOKUP($I$5,ANDaten1!$A$8:$W$37,5),\" \",(VLOOKUP($I$5,ANDaten1!$A$8:$W$37,6)))","v":"55594 Rüdesheim"},null,null,null,null,null,"Lohngruppe:",null,"------"]
[null,null,null,null,null,null,"Gehaltsgruppe:",null,{"$f":"VLOOKUP($I$5,ANDaten2!$A$8:$Q$37,10)","v":"F2"}]
[null,null,null,null,null,null,null,null,null,null,"€"]
["Geburtstag:",null,{"$f":"VLOOKUP($I$5,ANDaten1!$A$8:$W$37,12)","v":"1960-04-05"},"Steuerklasse:",null,{"$f":"VLOOKUP($I$5,ANDaten2!$A$8:$Q$37,7)","v":1},"Vertragslohn/Vertragsgehalt",null,null,null,{"$f":"VLOOKUP($I$5,ANDaten2!$A$8:$Q$37,11)","v":5500},null,"Wählen Sie zum Ausdruck der Gehaltsabrechnung in Ihrem Druckmenu nur die 1 aus."]
["Eintritt",null,{"$f":"VLOOKUP($I$5,ANDaten1!$A$8:$W$37,11)","v":"1990-08-01"},"Freibetrag:",{"$f":"VLOOKUP($I$5,ANDaten2!$A$8:$Q$37,9)","v":0},null,"Urlaubsgeld",null,null,null,{"$f":"IF(H3=\"Juli\",VLOOKUP($I$5,ANDaten2!$A$8:$Q$37,12),0)","v":0}]
["Familienstand:",null,{"$f":"VLOOKUP($I$5,ANDaten1!$A$8:$W$37,15)","v":"ledig"},"Krankenkasse:",null,null,"Prämien",null,null,null,{"$f":"VLOOKUP($I$5,ANDaten2!$A$8:$Q$37,13)","v":1800}]
["Kinderzahl:",null,{"$f":"VLOOKUP($I$5,ANDaten1!$A$8:$W$37,16)","v":0},{"$f":"VLOOKUP(I5,SozialV!A8:D37,4)","v":"Barmer Ersatzkasse"},null,null,"vermögenswirksamen Leistungen Arbeitgeber",null,null,null,{"$f":"VLOOKUP($I$5,ANDaten2!$A$8:$Q$37,14)","v":0}]
["Kinderfreibetrag:",null,{"$f":"VLOOKUP($I$5,ANDaten2!$A$8:$Q$37,8)","v":0},"Konfession:",null,{"$f":"VLOOKUP($I$5,ANDaten1!$A$8:$W$37,17)","v":"italienisch"},"Bruttolohn/Bruttogehalt",null,null,null,{"$f":"VLOOKUP($I$5,GehaltsL1!$A$8:$AA$37,11)","v":7300}]
["Brutto","Lohn- steuer","Kirchen- steuer","Soli.- zuschlag","Steuer gesamt","Kranken- vers.","Pflege- vers.","Renten- vers.","Arbeitsl.- vers.","Sozialvers. gesamt","gesetzl. Abzüge"]
[]
[{"$f":"K13","v":7300},{"$f":"VLOOKUP($I$5,GehaltsL1!$A$8:$AA$37,12)","v":2256.91},{"$f":"VLOOKUP($I$5,GehaltsL1!$A$8:$AA$37,14)","v":203.12},{"$f":"VLOOKUP($I$5,GehaltsL1!$A$8:$AA$37,13)","v":0},{"$f":"VLOOKUP($I$5,GehaltsL1!$A$8:$AA$37,15)","v":2460.0299999999997},{"$f":"VLOOKUP($I$5,GehaltsL1!$A$8:$AA$37,16)","v":365.4},{"$f":"VLOOKUP($I$5,GehaltsL1!$A$8:$AA$37,19)","v":66.337500000000006},{"$f":"VLOOKUP($I$5,GehaltsL1!$A$8:$AA$37,20)","v":593.72500000000002},{"$f":"VLOOKUP($I$5,GehaltsL1!$A$8:$AA$37,21)","v":95.25},{"$f":"VLOOKUP($I$5,GehaltsL1!$A$8:$AA$37,22)","v":1120.72},{"$f":"E16+J16","v":3580.75}]
["Bankverbindung",null,{"$f":"VLOOKUP($I$5,ANDaten2!$A$8:$Q$37,4)","v":"Sparkasse Hannover"},null,null,null,"Nettolohn/Nettogehalt",null,null,null,{"$f":"VLOOKUP($I$5,GehaltsL1!$A$8:$AA$37,23)","v":3719.25}]
["Bankleitzahl",null,{"$f":"VLOOKUP($I$5,ANDaten2!$A$8:$Q$37,5)","v":25050180},null,null,null,"sonstige Abzüge + Vorschüsse",null,null,0,{"$f":"VLOOKUP($I$5,GehaltsL1!$A$8:$AA$37,25)+J18","v":0}]
["Konto-Nr.:",null,{"$f":"VLOOKUP($I$5,ANDaten2!$A$8:$Q$37,6)","v":999999},null,null,null,"vermögenswirksame Leistungen Arbeitnehmer",null,null,null,{"$f":"VLOOKUP($I$5,GehaltsL1!$A$8:$AA$37,24)","v":0}]
["Der Beleg ist maschinell erstellt und ohne Unterschrift gültig.",null,null,null,null,null,"Auszahlung",null,null,null,{"$f":"VLOOKUP($I$5,GehaltsL1!$A$8:$AA$37,26)","v":3719.25}]

{"sheet":"Lohnsteuer","index":9,"n_rows":61,"n_cols":8,"rows_kept":61,"cut":false,"hidden":false,"merged":[[0,7,0,10],[11,5,12,5],[48,3,49,4],[48,5,49,5],[44,3,45,4],[44,5,45,5],[46,3,47,4],[46,5,47,5],[26,5,27,5],[40,5,41,5],[25,7,28,10],[1,7,3,10],[8,7,10,10],[12,7,14,10],[16,7,18,10],[20,7,23,10],[10,3,10,4],[11,3,12,4],[14,3,15,4],[16,3,17,4],[20,5,21,5],[18,3,18,4],[19,3,19,4],[20,3,21,4],[13,3,13,4],[14,5,15,5],[16,5,17,5],[3,3,4,4],[5,3,6,4],[7,3,7,4],[8,3,8,4],[9,3,9,4],[60,3,60,4],[59,3,59,5],[34,3,35,4],[34,5,35,5],[36,3,37,4],[36,5,37,5],[38,5,39,5],[40,3,41,4],[42,3,43,4],[50,3,51,4],[50,5,51,5],[24,5,25,5],[22,5,23,5],[28,0,29,0],[28,1,29,1],[28,5,29,5],[26,3,29,3],[26,4,27,4],[28,4,29,4],[22,3,23,4],[24,3,25,4],[30,3,31,4],[30,5,31,5],[32,3,33,4],[32,5,33,5],[42,5,43,5],[38,3,39,4]]}
[{"$f":"CONCATENATE(\"Ausdruck der elektronischen Lohnsteuerbescheinigung für\",\"  \",GehaltsL1!E5)","v":"Ausdruck der elektronischen Lohnsteuerbescheinigung für  2017"},null,null,null,null,null,null,"Lohnsteuerbescheinigung"]
["Nachstehende Daten wurden maschinell an die Finanzverwaltung übertragen",null,null,null,null,null,null,"Klicken Sie auf den Button um die Lohnsteuer- bescheinigung für ein ausgewähltes Jahr zu erstellen"]
[]
["Tropic GmbH, Rheingrafenstr. 20, 55543 Bad Kreuznach",null,null,"1. Dauer des Dienstverhältnisses",null,"vom - bis"]
[null,null,null,null,null,"01.01.-31.12."]
[{"$f":"IF(VLOOKUP($B$18,ANDaten1!$A$8:$W$37,14)=\"männlich\",\"Herr\",\"Frau\")","v":"Herr"},null,null,"2. Zeiträume ohne Anspruch auf Arbeitslohn",null,"Anzahl \"U\":"]
[{"$f":"CONCATENATE(VLOOKUP(B18,ANDaten1!A8:F37,3),\" \",(VLOOKUP(B18,ANDaten1!A8:F37,2)))","v":"Heiner Herbst"}]
[{"$f":"VLOOKUP($B$18,ANDaten1!$A$8:$F$37,4)","v":"Nußriede 20"},null,null,"3. Bruttoarbeitslohn einschl. Sachbezüge ohne 9. und 10.",null,{"$f":"A52*(VLOOKUP($B$18,GehaltsL1!$A$8:$N$37,7))+A52*(VLOOKUP($B$18,GehaltsL1!$A$8:$N$37,9))+A52*(VLOOKUP($B$18,GehaltsL1!$A$8:$N$37,10))-(A55*GehaltsL1!J8)+A43+A46","v":69080}]
[null,null,null,"4. Einbehaltene Lohnsteuer von 3.",null,{"$f":"(A52*VLOOKUP($B$18,GehaltsL1!$A$8:$N$37,12))+Steuer2017!AH227","v":13035.16},null,"Fehlende Angaben zu den Monatsbezügen können Sie in dem folgenden Menu durch Klick auf den Button 'Personaldatenänderungen' nachtragen."]
[{"$f":"CONCATENATE(VLOOKUP(B18,ANDaten1!A8:F37,5),\" \",(VLOOKUP(B18,ANDaten1!A8:F37,6)))","v":"55595 Hüffelsheim"},null,null,"5. Einbehaltener Solidaritätszuschlag von 3.",null,0]
[null,null,null,"6. Einbehaltene Kirchensteuer des Arbeitnehmers von 3.",null,{"$f":"(A52*VLOOKUP($B$18,GehaltsL1!$A$8:$N$37,14))+Steuer2017!$AH$262","v":790.28}]
[null,null,null,"7. Einbehaltene Kirchensteuer des Ehegatten von 3. (nur bei konfessionsverschiedener Ehe)"]
[null,null,null,null,null,null,null,"Alle zusätzlichen Entgelte, die von den konstanten Monatsbezügen abweichen, müssen summiert und im Feld 7. eingetragen werden. "]
[null,null,null,"8. In 3. enthaltene steuerbegünstige Versorgungsbezüge."]
[null,null,null,"9. Steuerbegünstige Versorgungsbezüge für mehrere Kalenderjahre"]
[]
["eTIN",{"$f":"IF(OR(B18=100,B18=105,B18=110,B18=115,B18=120),\"AXYV5665UZXW\",IF(OR(B18=101,B18=106,B18=111,B18=116),\"BLKU4378ZVBNI\",IF(OR(B18=102,B18=107,B18=112,B18=117),\"ZTRU7521OKLJ\",IF(OR(B18=103,B18=108,B18=113,B18=118),\"UITR8787LKJH\",IF(OR(B18=121,B18=124,B18=127,B18=114),\"UTKJ4669JHGN\",IF(OR(B18=115,B18=129,B18=109,B18=123,B18=126),\"RTGV8769UXYQ\",\"TJKE9632HYXC\"))))))","v":"UITR8787LKJH"},null,"10. Ermäßigt besteuerter Arbeitslohn für mehrere Kalenderjahre (ohne 9) und ermäßigt besteuerte Entschädigungen",null,null,null,"Im Feld 5. muss die Dauer des Beschäftigungs-verhälnisses in Monaten angegeben werden. (Bei ganzjähriger Beschäftigung 12)"]
["Personalnummer:",103]
["Geburtsdatum:",{"$f":"VLOOKUP($B$18,ANDaten1!A8:L37,12)","v":"1960-09-06"},null,"11. Einbehaltene Lohnsteuer von 9. und 10."]
[null,null,null,"12. Einbehaltener Solidaritätszuschlag von 9. und 10."]
[null,null,null,"13. Einbehaltene Kirchensteuer des Arbeitnehmers von 9. und 10.",null,null,null,"Wenn vermögenswirksame Leistungen nicht für volle 12 Monate Anspruch genommen werden, geben Sie im Feld 6. die Anzahl der Monate an, in den keine vermögens- wirksamen Sparleistungen gezahlt wurden."]
["Steuerklasse","vom - bis"]
[{"$f":"ANDaten2!G8","v":4},{"$f":"F5","v":"01.01.-31.12."},null,"14. Einbehaltene Kirchensteuer des Ehegatten von 9. und 10. (nur bei konfessionsverschiedener Ehe)"]
[]
["Zahl der Kinderfreibeträge","vom - bis",null,"15. Kurzarbeitergeld, Winterausfallgeld, Zuschuss zum Metterschaftsgeld, Verdienstausfallentschädigung (Infektionsschutzgesetz) Aufstockungsbetrag, Altersteilzeitzuschlag"]
[{"$f":"ANDaten2!H8","v":1},{"$f":"F5","v":"01.01.-31.12."},null,null,null,null,null,"Wählen Sie zum Ausdruck der Lohnsteuerbescheinigung in Ihrem Druckmenu nur die Seite 1 aus."]
[null,null,null,"16. Steuerfreier Arbeitslohn nach","Doppelbesteuerungsabkommen"]
[]
["Steuerfreier Jahresbetrag","vom - bis",null,null,"Auslandstätigkeitserlass"]
[]
[{"$f":"ANDaten2!I8","v":0},{"$f":"IF(A31=0,\"\",F5)","v":""},null,"17. Steuerfreie Arbeitgeberleistungen für Fahrten zwischen Wohnung und Arbeitsstätte"]
[]
["Hinzurechnungsbetrag","vom - bis",null,"18. Pauschalbesteuerte Arbeitgeberleistungen für Fahrten zwischen Wohnung und Arbeitsstätte"]
[null,{"$f":"IF(A34=\"\",\"\",F8)","v":""}]
[null,null,null,"19. Steuerfreie Beträge des Arbeitgebers an eine Penionskasse oder Pensionsfonds"]
["Kirchensteuermerkmale","vom - bis"]
[{"$f":"VLOOKUP(B18,ANDaten1!A8:T37,20)","v":"rk/ev"},{"$f":"F5","v":"01.01.-31.12."},null,"20. Steurpflichtige Entschädigungen und Arbeitslohn für mehrere Kalenderjahr, die nicht ermäßigt besteuert werden - in 3. enthalten"]
[]
["Anwendung Tabelle:",null,null,"21. Steuerfreie Verpflungszuschüsse bei Auswärtstätigkeiten"]
[]
[null,null,null,"22. Steuerfreie Arbeitgeberleistungen bei doppelter Haushaltsführung"]
["Im Bruttoarbeitslohn enthaltenes Urlaubsgeld:"]
[{"$f":"VLOOKUP(B18,ANDaten2!A8:L37,12)","v":500},null,null,"23. Steuerfrei Arbeitgeberzuschüsse zur freiwilligen Krankenversicherung und zur Pflegeversicherung"]
[]
["Im Bruttolohn enthaltene Einmalprämien und Zusatzentgelte:",null,null,"24. Arbeitnehmeranteil am Gesamtsozialversicherungsbeitrag"]
[0]
[null,null,null,"25. Ausgezahltes Kindergeld"]
["Im Bruttoarbeitslohn enthaltene vermögenswirksame Leistungen:"]
[{"$f":"IF(A55=0,12*(VLOOKUP(B18,ANDaten2!A8:N37,14)),(12-A55)*(VLOOKUP(B18,ANDaten2!A8:N37,14)))","v":180},null,null,"26. Steuerpflichtiger Arbeitgeberanteil zur Zusaatzversorgung"]
[]
["Dauer der Beschäftigung in Monaten",null,null,"27. Arbeitnehmeranteil zur Zusatzversorung"]
[12]
[null,null,null,null,"Bruttoarbeitslohn/Monat",{"$f":"VLOOKUP($B$18,GehaltsL1!$A$8:$K$37,11)","v":5715}]
["Monate ohne Bezug vermögenswirksamer Leistungen:",null,null,null,"Lohnsteuer/Monat",{"$f":"VLOOKUP($B$18,GehaltsL1!$A$8:$L$37,12)","v":1021.5}]
[0,null,null,null,"Steuerfreibetrag",{"$f":"VLOOKUP(B18,ANDaten2!A8:I37,9)","v":600}]
[null,null,null,null,"nicht ausgezahlte vwL",{"$f":"A55*(VLOOKUP(B18,GehaltsL1!A8:J37,10))","v":0}]
[null,null,null,null,"Solidaritätszuschlag",{"$f":"VLOOKUP($B$18,GehaltsL1!$A$8:$M$37,13)","v":0}]
["Anschrift des Arbeitgebers:",null,null,null,"Kirchensteuersatz",{"$f":"IF(F59=0,0,VLOOKUP(B18,ANDaten2!A8:T37,17))","v":0.09}]
["Tropic GmbH",null,null,null,"Kirchensteuer",{"$f":"VLOOKUP($B$18,GehaltsL1!$A$8:$N$37,14)","v":58.18}]
["Rheingrafenstr. 20",null,null,"Finanzamt, an das die Lohnsteuer abgeführt wurde (Name und dessen vierstellige Nr.)"]
["55543 Bad Kreuznach",null,null,"Bad Kreuznach",null,2324]

{"sheet":"SozialV","index":10,"n_rows":37,"n_cols":12,"rows_kept":37,"cut":false,"hidden":false,"merged":[[1,10,3,10],[5,7,5,8],[1,0,1,1],[1,7,3,8],[1,6,3,6]]}
[]
["Sozialversicherung",null,"Personendaten eigeben",null,null,null,null,"Bei Krankverversicherungspflicht wird mit einem einheitlichen Zusatzbeitragssatz gerechnet. "]
["Beitragsätze",null,"1. Schaltfläche 'Sozialversicherung' anklicken "]
[null,null,"2. Gültige Beitragssätze eingeben. (Krankenversicherung über 'Arbeitnehmerdaten'.)"]
[]
[null,null,null,"Krankenversicherung         Zusatzbeitragssatz:",1.0999999999999999E-2,"Pflegeversicherung","Beitragsbemessungsgrenze","Rentenversicherung",null,"Arbeitslosenversicherung","Beitragsbemessungsgrenze"]
["Personalnummer","Name","Vorname","Krankenkasse","Beitragssatz","Beitragssatz","Kranken- u. Pflegevers.","Täger","Beitragssatz","Beitragssatz","Renten- u. Arbeitslosenvers.","Sozialversicherungsnummer"]
[{"$f":"ANDaten1!A8","v":100},{"$f":"ANDaten1!B8","v":"Sommer"},{"$f":"ANDaten1!C8","v":"Sylvia"},"privat",0,2.5499999999999998E-2,4350,{"$f":"IF(A8=\"\",\"\",\"Deutsche Rentenversicherung\")","v":"Deutsche Rentenversicherung"},0.187,0.03,6350,"53120754S654"]
[{"$f":"IF(ANDaten1!A9=\"\",\"\",ANDaten1!A9)","v":101},{"$f":"IF(ANDaten1!B9=\"\",\"\",ANDaten1!B9)","v":"Winter"},{"$f":"IF(ANDaten1!C9=\"\",\"\",ANDaten1!C9)","v":"Walter"},"DAK",0.14599999999999999,{"$f":"IF(A9=\"\",\"\",$F$8)","v":2.5499999999999998E-2},{"$f":"IF(A9=\"\",\"\",$G$8)","v":4350},"Deutsche Rentenversicherung",{"$f":"IF(A9=\"\",\"\",$I$8)","v":0.187},{"$f":"IF(A9=\"\",\"\",$J$8)","v":0.03},{"$f":"IF(A9=\"\",\"\",$K$8)","v":6350},"53020156W335"]
[{"$f":"IF(ANDaten1!A10=\"\",\"\",ANDaten1!A10)","v":102},{"$f":"IF(ANDaten1!B10=\"\",\"\",ANDaten1!B10)","v":"Minardi"},{"$f":"IF(ANDaten1!C10=\"\",\"\",ANDaten1!C10)","v":"Diana"},"Barmer Ersatzkasse",0.14599999999999999,{"$f":"IF(A10=\"\",\"\",$F$8)","v":2.5499999999999998E-2},4350,"Deutsche Rentenversicherung",{"$f":"IF(A10=\"\",\"\",$I$8)","v":0.187},{"$f":"IF(A10=\"\",\"\",$J$8)","v":0.03},6350,"13050460M766"]
[{"$f":"IF(ANDaten1!A11=\"\",\"\",ANDaten1!A11)","v":103},{"$f":"IF(ANDaten1!B11=\"\",\"\",ANDaten1!B11)","v":"Herbst"},{"$f":"IF(ANDaten1!C11=\"\",\"\",ANDaten1!C11)","v":"Heiner"},"Techniker Krankenkasse",0.14599999999999999,2.5499999999999998E-2,4350,"Deutsche Rentenversicherung",0.187,0.03,6350,"64060960H287"]
[{"$f":"IF(ANDaten1!A12=\"\",\"\",ANDaten1!A12)","v":104},{"$f":"IF(ANDaten1!B12=\"\",\"\",ANDaten1!B12)","v":"Polster"},{"$f":"IF(ANDaten1!C12=\"\",\"\",ANDaten1!C12)","v":"Georg"},"DAK",0.14599999999999999,2.5499999999999998E-2,4350,"Deutsche Rentenversicherung",0.187,0.03,6350,"64210349P143"]
[{"$f":"IF(ANDaten1!A13=\"\",\"\",ANDaten1!A13)","v":105},{"$f":"IF(ANDaten1!B13=\"\",\"\",ANDaten1!B13)","v":"Behrens"},{"$f":"IF(ANDaten1!C13=\"\",\"\",ANDaten1!C13)","v":"Sonja"},"DAK",0.14599999999999999,2.5499999999999998E-2,4350,"Deutsche Rentenversicherung",0.187,0.03,6350,"65050865B723"]
[{"$f":"IF(ANDaten1!A14=\"\",\"\",ANDaten1!A14)","v":106},{"$f":"IF(ANDaten1!B14=\"\",\"\",ANDaten1!B14)","v":"Kaymak"},{"$f":"IF(ANDaten1!C14=\"\",\"\",ANDaten1!C14)","v":"Ayse"},"Barmer Ersatzkasse",0.14599999999999999,2.5499999999999998E-2,4350,"Deutsche Rentenversicherung",0.187,0.03,6350,"55050287K855"]
[{"$f":"IF(ANDaten1!A15=\"\",\"\",ANDaten1!A15)","v":107},{"$f":"IF(ANDaten1!B15=\"\",\"\",ANDaten1!B15)","v":"Kaiser"},{"$f":"IF(ANDaten1!C15=\"\",\"\",ANDaten1!C15)","v":"Sven"},"AOK ",0.14599999999999999,2.5499999999999998E-2,4350,"Deutsche Rentenversicherung",0.187,0.03,6350,"64170370K288"]
[{"$f":"IF(ANDaten1!A16=\"\",\"\",ANDaten1!A16)","v":108},{"$f":"IF(ANDaten1!B16=\"\",\"\",ANDaten1!B16)","v":"Martin"},{"$f":"IF(ANDaten1!C16=\"\",\"\",ANDaten1!C16)","v":"Felix"},"AOK ",0.14599999999999999,2.5499999999999998E-2,4350,"Deutsche Rentenversicherung",0.187,0.03,6350,"13170685M237"]
[{"$f":"IF(ANDaten1!A17=\"\",\"\",ANDaten1!A17)","v":109},{"$f":"IF(ANDaten1!B17=\"\",\"\",ANDaten1!B17)","v":"Antonelli"},{"$f":"IF(ANDaten1!C17=\"\",\"\",ANDaten1!C17)","v":"Claudia"},"Barmer Ersatzkasse",0.14599999999999999,2.5499999999999998E-2,4350,"Deutsche Rentenversicherung",0.187,0.03,6350,"13240770A669"]
[{"$f":"IF(ANDaten1!A18=\"\",\"\",ANDaten1!A18)","v":110},{"$f":"IF(ANDaten1!B18=\"\",\"\",ANDaten1!B18)","v":"Seewald"},{"$f":"IF(ANDaten1!C18=\"\",\"\",ANDaten1!C18)","v":"Manon"},"DAK",0.14599999999999999,2.5499999999999998E-2,4350,"Deutsche Rentenversicherung",0.187,0.03,6350,"19010872S656"]
[{"$f":"IF(ANDaten1!A19=\"\",\"\",ANDaten1!A19)","v":111},{"$f":"IF(ANDaten1!B19=\"\",\"\",ANDaten1!B19)","v":"Senel"},{"$f":"IF(ANDaten1!C19=\"\",\"\",ANDaten1!C19)","v":"Selami"},"AOK",0.14599999999999999,2.5499999999999998E-2,4350,"Deutsche Rentenversicherung",0.187,0.03,6350,"13040965S234"]
[{"$f":"IF(ANDaten1!A20=\"\",\"\",ANDaten1!A20)","v":112},{"$f":"IF(ANDaten1!B20=\"\",\"\",ANDaten1!B20)","v":"Weidenfeld"},{"$f":"IF(ANDaten1!C20=\"\",\"\",ANDaten1!C20)","v":"Martin"},"AOK Hannover",0.14599999999999999,2.5499999999999998E-2,4350,"Deutsche Rentenversicherung",0.187,0.03,6350,"13031268W305"]
[{"$f":"IF(ANDaten1!A21=\"\",\"\",ANDaten1!A21)","v":113},{"$f":"IF(ANDaten1!B21=\"\",\"\",ANDaten1!B21)","v":"Zimmermann"},{"$f":"IF(ANDaten1!C21=\"\",\"\",ANDaten1!C21)","v":"Horst"},"DAK",0.14599999999999999,2.5499999999999998E-2,4350,"Deutsche Rentenversicherung",0.187,0.03,6350,"13290163Z323"]
[{"$f":"IF(ANDaten1!A22=\"\",\"\",ANDaten1!A22)","v":114},{"$f":"IF(ANDaten1!B22=\"\",\"\",ANDaten1!B22)","v":"Rünz-Jonzeck"},{"$f":"IF(ANDaten1!C22=\"\",\"\",ANDaten1!C22)","v":"Tanja"},"Barmer Ersatzkasse",0.14599999999999999,2.5499999999999998E-2,4350,"Deutsche Rentenversicherung",0.187,0.03,6350,"13140674R758"]
[{"$f":"IF(ANDaten1!A23=\"\",\"\",ANDaten1!A23)","v":115},{"$f":"IF(ANDaten1!B23=\"\",\"\",ANDaten1!B23)","v":"Wagner"},{"$f":"IF(ANDaten1!C23=\"\",\"\",ANDaten1!C23)","v":"Christa"},"Kölner Krankenkasse",0.14599999999999999,2.5499999999999998E-2,4350,"Deutsche Rentenversicherung",0.187,0.03,6350,"56120764W669"]
[{"$f":"IF(ANDaten1!A24=\"\",\"\",ANDaten1!A24)","v":116},{"$f":"IF(ANDaten1!B24=\"\",\"\",ANDaten1!B24)","v":"Flöricke"},{"$f":"IF(ANDaten1!C24=\"\",\"\",ANDaten1!C24)","v":"Susanne"},"DAK",0.14599999999999999,2.5499999999999998E-2,4350,"Deutsche Rentenversicherung",0.187,0.03,6350,"13160873F785"]
[{"$f":"IF(ANDaten1!A25=\"\",\"\",ANDaten1!A25)","v":117},{"$f":"IF(ANDaten1!B25=\"\",\"\",ANDaten1!B25)","v":"Piel-Oster"},{"$f":"IF(ANDaten1!C25=\"\",\"\",ANDaten1!C25)","v":"Simone"},"DAK",0.14599999999999999,2.5499999999999998E-2,4350,"Deutsche Rentenversicherung",0.187,0.03,6350,"12231170P667"]
[{"$f":"IF(ANDaten1!A26=\"\",\"\",ANDaten1!A26)","v":118},{"$f":"IF(ANDaten1!B26=\"\",\"\",ANDaten1!B26)","v":"Sauerland"},{"$f":"IF(ANDaten1!C26=\"\",\"\",ANDaten1!C26)","v":"Mario"},"AOK",0.14599999999999999,2.5499999999999998E-2,4350,"Deutsche Rentenversicherung",0.187,0.03,6350,"13230486S246"]
[{"$f":"IF(ANDaten1!A27=\"\",\"\",ANDaten1!A27)","v":119},{"$f":"IF(ANDaten1!B27=\"\",\"\",ANDaten1!B27)","v":"Ollek"},{"$f":"IF(ANDaten1!C27=\"\",\"\",ANDaten1!C27)","v":"Tanja"},"DAK",0.14599999999999999,2.5499999999999998E-2,4350,"Deutsche Rentenversicherung",0.187,0.03,6350,"13050788O767"]
[{"$f":"IF(ANDaten1!A28=\"\",\"\",ANDaten1!A28)","v":""},{"$f":"IF(ANDaten1!B28=\"\",\"\",ANDaten1!B28)","v":""},{"$f":"IF(ANDaten1!C28=\"\",\"\",ANDaten1!C28)","v":""},null,null,"","","Deutsche Rentenversicherung","","",""]
[{"$f":"IF(ANDaten1!A29=\"\",\"\",ANDaten1!A29)","v":""},{"$f":"IF(ANDaten1!B29=\"\",\"\",ANDaten1!B29)","v":""},{"$f":"IF(ANDaten1!C29=\"\",\"\",ANDaten1!C29)","v":""},null,null,"","","Deutsche Rentenversicherung","","",""]
[{"$f":"IF(ANDaten1!A30=\"\",\"\",ANDaten1!A30)","v":""},{"$f":"IF(ANDaten1!B30=\"\",\"\",ANDaten1!B30)","v":""},{"$f":"IF(ANDaten1!C30=\"\",\"\",ANDaten1!C30)","v":""},null,null,"","","Deutsche Rentenversicherung","","",""]
[{"$f":"IF(ANDaten1!A31=\"\",\"\",ANDaten1!A31)","v":""},{"$f":"IF(ANDaten1!B31=\"\",\"\",ANDaten1!B31)","v":""},{"$f":"IF(ANDaten1!C31=\"\",\"\",ANDaten1!C31)","v":""},null,null,"","","Deutsche Rentenversicherung","","",""]
[{"$f":"IF(ANDaten1!A32=\"\",\"\",ANDaten1!A32)","v":""},{"$f":"IF(ANDaten1!B32=\"\",\"\",ANDaten1!B32)","v":""},{"$f":"IF(ANDaten1!C32=\"\",\"\",ANDaten1!C32)","v":""},null,null,"","","Deutsche Rentenversicherung","","",""]
[{"$f":"IF(ANDaten1!A33=\"\",\"\",ANDaten1!A33)","v":""},{"$f":"IF(ANDaten1!B33=\"\",\"\",ANDaten1!B33)","v":""},{"$f":"IF(ANDaten1!C33=\"\",\"\",ANDaten1!C33)","v":""},null,null,"","","Deutsche Rentenversicherung","","",""]
[{"$f":"IF(ANDaten1!A34=\"\",\"\",ANDaten1!A34)","v":""},{"$f":"IF(ANDaten1!B34=\"\",\"\",ANDaten1!B34)","v":""},{"$f":"IF(ANDaten1!C34=\"\",\"\",ANDaten1!C34)","v":""},null,null,"","","Deutsche Rentenversicherung","","",""]
[{"$f":"IF(ANDaten1!A35=\"\",\"\",ANDaten1!A35)","v":""},{"$f":"IF(ANDaten1!B35=\"\",\"\",ANDaten1!B35)","v":""},{"$f":"IF(ANDaten1!C35=\"\",\"\",ANDaten1!C35)","v":""},null,null,"","","Deutsche Rentenversicherung","","",""]
[{"$f":"IF(ANDaten1!A36=\"\",\"\",ANDaten1!A36)","v":""},{"$f":"IF(ANDaten1!B36=\"\",\"\",ANDaten1!B36)","v":""},{"$f":"IF(ANDaten1!C36=\"\",\"\",ANDaten1!C36)","v":""},null,null,"","","Deutsche Rentenversicherung","","",""]
[{"$f":"IF(ANDaten1!A37=\"\",\"\",ANDaten1!A37)","v":""},{"$f":"IF(ANDaten1!B37=\"\",\"\",ANDaten1!B37)","v":""},{"$f":"IF(ANDaten1!C37=\"\",\"\",ANDaten1!C37)","v":""},null,null,"","","Deutsche Rentenversicherung","","",""]

{"sheet":"Urlaub","index":11,"n_rows":40,"n_cols":39,"rows_kept":40,"cut":false,"hidden":false,"merged":[[8,36,8,37],[6,34,6,38],[8,38,9,38],[1,0,1,2],[8,0,9,0],[8,3,8,4],[8,5,8,35],[7,4,7,6],[8,1,9,1],[8,2,9,2],[6,0,6,1],[5,0,5,1]]}
[]
["Urlaubsplanung",null,null,"Klicken Sie auf den entsprechenden Button um Planungsjahr und Planungmonat einzugeben."]
[null,null,null,"Benutzen Sie zur Unterscheidung der Werk-, Sonn- und Feiertage einen aktuellen Kalender. "]
[null,null,null,"(Einen Jahreskalender als Excel-Tabelle finden Sie auf der CD.)"]
[null,null,null,"Nehmen Sie die Urlaubsplanung durch geeignete Symbole vor."]
["Planungsjahr:",null,2017,null,"z.B.:"," ","=","Urlaubstage",null,null,null,"W","=","Werktage",null,null,"Sa","=","Samstag",null,null,"So","=","Sonntag",null,null,"F","=","Feiertag"]
["Planungsmonat:",null,"Juli","Tragen Sie die in Anspruch genommenen Urlaubstage für den aktuellen Monat und die Vormonate ein."]
[]
["Pers.-Nr.","Name","Vorname","Urlaub",null,"Tage",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,null,null,null,null,"Urlaubstage",null,"Resturlaub des Jahres"]
[null,null,null,"gesamt","Rest",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,"Monat","Vormonate"]
[{"$f":"ANDaten3!A8","v":100},{"$f":"ANDaten3!B8","v":"Sommer"},{"$f":"ANDaten3!C8","v":"Sylvia"},{"$f":"IF(A11=\"\",\"\",ANDaten3!E8)","v":34},{"$f":"IF(B11=\"\",\"\",ANDaten3!F8)","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E11+D11)-(AK11-AL11)","v":39}]
[{"$f":"IF(ANDaten1!A9=\"\",\"\",ANDaten1!A9)","v":101},{"$f":"IF(ANDaten1!B9=\"\",\"\",ANDaten1!B9)","v":"Winter"},{"$f":"IF(ANDaten1!C9=\"\",\"\",ANDaten1!C9)","v":"Walter"},{"$f":"IF(A12=\"\",\"\",ANDaten3!E9)","v":34},{"$f":"IF(B12=\"\",\"\",ANDaten3!F9)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A12=\"\",\"\",(E12+D12)-(AK12-AL12))","v":34}]
[{"$f":"IF(ANDaten1!A10=\"\",\"\",ANDaten1!A10)","v":102},{"$f":"IF(ANDaten1!B10=\"\",\"\",ANDaten1!B10)","v":"Minardi"},{"$f":"IF(ANDaten1!C10=\"\",\"\",ANDaten1!C10)","v":"Diana"},{"$f":"IF(A13=\"\",\"\",ANDaten3!E10)","v":34},{"$f":"IF(B13=\"\",\"\",ANDaten3!F10)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A13=\"\",\"\",(E13+D13)-(AK13-AL13))","v":34}]
[{"$f":"IF(ANDaten1!A11=\"\",\"\",ANDaten1!A11)","v":103},{"$f":"IF(ANDaten1!B11=\"\",\"\",ANDaten1!B11)","v":"Herbst"},{"$f":"IF(ANDaten1!C11=\"\",\"\",ANDaten1!C11)","v":"Heiner"},{"$f":"IF(A14=\"\",\"\",ANDaten3!E11)","v":34},{"$f":"IF(B14=\"\",\"\",ANDaten3!F11)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34]
[{"$f":"IF(ANDaten1!A12=\"\",\"\",ANDaten1!A12)","v":104},{"$f":"IF(ANDaten1!B12=\"\",\"\",ANDaten1!B12)","v":"Polster"},{"$f":"IF(ANDaten1!C12=\"\",\"\",ANDaten1!C12)","v":"Georg"},{"$f":"IF(A15=\"\",\"\",ANDaten3!E12)","v":34},{"$f":"IF(B15=\"\",\"\",ANDaten3!F12)","v":10},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,null,null,null,null,null,null,null,44]
[{"$f":"IF(ANDaten1!A13=\"\",\"\",ANDaten1!A13)","v":105},{"$f":"IF(ANDaten1!B13=\"\",\"\",ANDaten1!B13)","v":"Behrens"},{"$f":"IF(ANDaten1!C13=\"\",\"\",ANDaten1!C13)","v":"Sonja"},{"$f":"IF(A16=\"\",\"\",ANDaten3!E13)","v":34},{"$f":"IF(B16=\"\",\"\",ANDaten3!F13)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34]
[{"$f":"IF(ANDaten1!A14=\"\",\"\",ANDaten1!A14)","v":106},{"$f":"IF(ANDaten1!B14=\"\",\"\",ANDaten1!B14)","v":"Kaymak"},{"$f":"IF(ANDaten1!C14=\"\",\"\",ANDaten1!C14)","v":"Ayse"},{"$f":"IF(A17=\"\",\"\",ANDaten3!E14)","v":30},{"$f":"IF(B17=\"\",\"\",ANDaten3!F14)","v":0},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,null,null,null,null,null,null,null,30]
[{"$f":"IF(ANDaten1!A15=\"\",\"\",ANDaten1!A15)","v":107},{"$f":"IF(ANDaten1!B15=\"\",\"\",ANDaten1!B15)","v":"Kaiser"},{"$f":"IF(ANDaten1!C15=\"\",\"\",ANDaten1!C15)","v":"Sven"},{"$f":"IF(A18=\"\",\"\",ANDaten3!E15)","v":34},{"$f":"IF(B18=\"\",\"\",ANDaten3!F15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34]
[{"$f":"IF(ANDaten1!A16=\"\",\"\",ANDaten1!A16)","v":108},{"$f":"IF(ANDaten1!B16=\"\",\"\",ANDaten1!B16)","v":"Martin"},{"$f":"IF(ANDaten1!C16=\"\",\"\",ANDaten1!C16)","v":"Felix"},{"$f":"IF(A19=\"\",\"\",ANDaten3!E16)","v":34},{"$f":"IF(B19=\"\",\"\",ANDaten3!F16)","v":0},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,null,null,null,null,null,null,null,34]
[{"$f":"IF(ANDaten1!A17=\"\",\"\",ANDaten1!A17)","v":109},{"$f":"IF(ANDaten1!B17=\"\",\"\",ANDaten1!B17)","v":"Antonelli"},{"$f":"IF(ANDaten1!C17=\"\",\"\",ANDaten1!C17)","v":"Claudia"},{"$f":"IF(A20=\"\",\"\",ANDaten3!E17)","v":34},{"$f":"IF(B20=\"\",\"\",ANDaten3!F17)","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44]
[{"$f":"IF(ANDaten1!A18=\"\",\"\",ANDaten1!A18)","v":110},{"$f":"IF(ANDaten1!B18=\"\",\"\",ANDaten1!B18)","v":"Seewald"},{"$f":"IF(ANDaten1!C18=\"\",\"\",ANDaten1!C18)","v":"Manon"},{"$f":"IF(A21=\"\",\"\",ANDaten3!E18)","v":34},{"$f":"IF(B21=\"\",\"\",ANDaten3!F18)","v":0},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,null,null,null,null,null,null,null,34]
[{"$f":"IF(ANDaten1!A19=\"\",\"\",ANDaten1!A19)","v":111},{"$f":"IF(ANDaten1!B19=\"\",\"\",ANDaten1!B19)","v":"Senel"},{"$f":"IF(ANDaten1!C19=\"\",\"\",ANDaten1!C19)","v":"Selami"},{"$f":"IF(A22=\"\",\"\",ANDaten3!E19)","v":34},{"$f":"IF(B22=\"\",\"\",ANDaten3!F19)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34]
[{"$f":"IF(ANDaten1!A20=\"\",\"\",ANDaten1!A20)","v":112},{"$f":"IF(ANDaten1!B20=\"\",\"\",ANDaten1!B20)","v":"Weidenfeld"},{"$f":"IF(ANDaten1!C20=\"\",\"\",ANDaten1!C20)","v":"Martin"},{"$f":"IF(A23=\"\",\"\",ANDaten3!E20)","v":34},{"$f":"IF(B23=\"\",\"\",ANDaten3!F20)","v":0},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,null,null,null,null,null,null,null,34]
[{"$f":"IF(ANDaten1!A21=\"\",\"\",ANDaten1!A21)","v":113},{"$f":"IF(ANDaten1!B21=\"\",\"\",ANDaten1!B21)","v":"Zimmermann"},{"$f":"IF(ANDaten1!C21=\"\",\"\",ANDaten1!C21)","v":"Horst"},{"$f":"IF(A24=\"\",\"\",ANDaten3!E21)","v":34},{"$f":"IF(B24=\"\",\"\",ANDaten3!F21)","v":6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40]
[{"$f":"IF(ANDaten1!A22=\"\",\"\",ANDaten1!A22)","v":114},{"$f":"IF(ANDaten1!B22=\"\",\"\",ANDaten1!B22)","v":"Rünz-Jonzeck"},{"$f":"IF(ANDaten1!C22=\"\",\"\",ANDaten1!C22)","v":"Tanja"},{"$f":"IF(A25=\"\",\"\",ANDaten3!E22)","v":34},{"$f":"IF(B25=\"\",\"\",ANDaten3!F22)","v":4},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,null,null,null,null,null,null,null,38]
[{"$f":"IF(ANDaten1!A23=\"\",\"\",ANDaten1!A23)","v":115},{"$f":"IF(ANDaten1!B23=\"\",\"\",ANDaten1!B23)","v":"Wagner"},{"$f":"IF(ANDaten1!C23=\"\",\"\",ANDaten1!C23)","v":"Christa"},{"$f":"IF(A26=\"\",\"\",ANDaten3!E23)","v":34},{"$f":"IF(B26=\"\",\"\",ANDaten3!F23)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34]
[{"$f":"IF(ANDaten1!A24=\"\",\"\",ANDaten1!A24)","v":116},{"$f":"IF(ANDaten1!B24=\"\",\"\",ANDaten1!B24)","v":"Flöricke"},{"$f":"IF(ANDaten1!C24=\"\",\"\",ANDaten1!C24)","v":"Susanne"},{"$f":"IF(A27=\"\",\"\",ANDaten3!E24)","v":34},{"$f":"IF(B27=\"\",\"\",ANDaten3!F24)","v":0},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,null,null,null,null,null,null,null,34]
[{"$f":"IF(ANDaten1!A25=\"\",\"\",ANDaten1!A25)","v":117},{"$f":"IF(ANDaten1!B25=\"\",\"\",ANDaten1!B25)","v":"Piel-Oster"},{"$f":"IF(ANDaten1!C25=\"\",\"\",ANDaten1!C25)","v":"Simone"},{"$f":"IF(A28=\"\",\"\",ANDaten3!E25)","v":34},{"$f":"IF(B28=\"\",\"\",ANDaten3!F25)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34]
[{"$f":"IF(ANDaten1!A26=\"\",\"\",ANDaten1!A26)","v":118},{"$f":"IF(ANDaten1!B26=\"\",\"\",ANDaten1!B26)","v":"Sauerland"},{"$f":"IF(ANDaten1!C26=\"\",\"\",ANDaten1!C26)","v":"Mario"},{"$f":"IF(A29=\"\",\"\",ANDaten3!E26)","v":30},{"$f":"IF(B29=\"\",\"\",ANDaten3!F26)","v":0},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,null,null,null,null,null,null,null,30]
[{"$f":"IF(ANDaten1!A27=\"\",\"\",ANDaten1!A27)","v":119},{"$f":"IF(ANDaten1!B27=\"\",\"\",ANDaten1!B27)","v":"Ollek"},{"$f":"IF(ANDaten1!C27=\"\",\"\",ANDaten1!C27)","v":"Tanja"},{"$f":"IF(A30=\"\",\"\",ANDaten3!E27)","v":30},{"$f":"IF(B30=\"\",\"\",ANDaten3!F27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30]
[{"$f":"IF(ANDaten1!A28=\"\",\"\",ANDaten1!A28)","v":""},{"$f":"IF(ANDaten1!B28=\"\",\"\",ANDaten1!B28)","v":""},{"$f":"IF(ANDaten1!C28=\"\",\"\",ANDaten1!C28)","v":""},{"$f":"IF(A31=\"\",\"\",ANDaten3!E28)","v":""},{"$f":"IF(B31=\"\",\"\",ANDaten3!F28)","v":""},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,null,null,null,null,null,null,null,""]
[{"$f":"IF(ANDaten1!A29=\"\",\"\",ANDaten1!A29)","v":""},{"$f":"IF(ANDaten1!B29=\"\",\"\",ANDaten1!B29)","v":""},{"$f":"IF(ANDaten1!C29=\"\",\"\",ANDaten1!C29)","v":""},{"$f":"IF(A32=\"\",\"\",ANDaten3!E29)","v":""},{"$f":"IF(B32=\"\",\"\",ANDaten3!F29)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[{"$f":"IF(ANDaten1!A30=\"\",\"\",ANDaten1!A30)","v":""},{"$f":"IF(ANDaten1!B30=\"\",\"\",ANDaten1!B30)","v":""},{"$f":"IF(ANDaten1!C30=\"\",\"\",ANDaten1!C30)","v":""},{"$f":"IF(A33=\"\",\"\",ANDaten3!E30)","v":""},{"$f":"IF(B33=\"\",\"\",ANDaten3!F30)","v":""},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,null,null,null,null,null,null,null,""]
[{"$f":"IF(ANDaten1!A31=\"\",\"\",ANDaten1!A31)","v":""},{"$f":"IF(ANDaten1!B31=\"\",\"\",ANDaten1!B31)","v":""},{"$f":"IF(ANDaten1!C31=\"\",\"\",ANDaten1!C31)","v":""},{"$f":"IF(A34=\"\",\"\",ANDaten3!E31)","v":""},{"$f":"IF(B34=\"\",\"\",ANDaten3!F31)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[{"$f":"IF(ANDaten1!A32=\"\",\"\",ANDaten1!A32)","v":""},{"$f":"IF(ANDaten1!B32=\"\",\"\",ANDaten1!B32)","v":""},{"$f":"IF(ANDaten1!C32=\"\",\"\",ANDaten1!C32)","v":""},{"$f":"IF(A35=\"\",\"\",ANDaten3!E32)","v":""},{"$f":"IF(B35=\"\",\"\",ANDaten3!F32)","v":""},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,null,null,null,null,null,null,null,""]
[{"$f":"IF(ANDaten1!A33=\"\",\"\",ANDaten1!A33)","v":""},{"$f":"IF(ANDaten1!B33=\"\",\"\",ANDaten1!B33)","v":""},{"$f":"IF(ANDaten1!C33=\"\",\"\",ANDaten1!C33)","v":""},{"$f":"IF(A36=\"\",\"\",ANDaten3!E33)","v":""},{"$f":"IF(B36=\"\",\"\",ANDaten3!F33)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[{"$f":"IF(ANDaten1!A34=\"\",\"\",ANDaten1!A34)","v":""},{"$f":"IF(ANDaten1!B34=\"\",\"\",ANDaten1!B34)","v":""},{"$f":"IF(ANDaten1!C34=\"\",\"\",ANDaten1!C34)","v":""},{"$f":"IF(A37=\"\",\"\",ANDaten3!E34)","v":""},{"$f":"IF(B37=\"\",\"\",ANDaten3!F34)","v":""},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,null,null,null,null,null,null,null,""]
[{"$f":"IF(ANDaten1!A35=\"\",\"\",ANDaten1!A35)","v":""},{"$f":"IF(ANDaten1!B35=\"\",\"\",ANDaten1!B35)","v":""},{"$f":"IF(ANDaten1!C35=\"\",\"\",ANDaten1!C35)","v":""},{"$f":"IF(A38=\"\",\"\",ANDaten3!E35)","v":""},{"$f":"IF(B38=\"\",\"\",ANDaten3!F35)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[{"$f":"IF(ANDaten1!A36=\"\",\"\",ANDaten1!A36)","v":""},{"$f":"IF(ANDaten1!B36=\"\",\"\",ANDaten1!B36)","v":""},{"$f":"IF(ANDaten1!C36=\"\",\"\",ANDaten1!C36)","v":""},{"$f":"IF(A39=\"\",\"\",ANDaten3!E36)","v":""},{"$f":"IF(B39=\"\",\"\",ANDaten3!F36)","v":""},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,null,null,null,null,null,null,null,""]
[{"$f":"IF(ANDaten1!A37=\"\",\"\",ANDaten1!A37)","v":""},{"$f":"IF(ANDaten1!B37=\"\",\"\",ANDaten1!B37)","v":""},{"$f":"IF(ANDaten1!C37=\"\",\"\",ANDaten1!C37)","v":""},{"$f":"IF(A40=\"\",\"\",ANDaten3!E37)","v":""},{"$f":"IF(B40=\"\",\"\",ANDaten3!F37)","v":""},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,null,null,null,null,null,null,null,""]

{"sheet":"Briefe","index":12,"n_rows":59,"n_cols":9,"rows_kept":59,"cut":false,"hidden":false,"merged":[[58,1,58,6],[18,1,18,4],[20,1,20,3],[57,1,57,6],[0,8,1,11],[2,8,5,11],[3,1,3,3],[12,8,13,11],[9,8,11,11],[11,5,11,6],[9,1,9,3],[9,5,9,6],[8,5,8,6],[10,5,10,6],[7,1,7,3],[6,1,6,3],[7,5,7,6]]}
[null,null,null,null,null,null,null,null,"Briefe an das Personal"]
[null,"Tropic GmbH, Rheingrafenstr. 20, 55543 Bad Kreuznach"]
[null,null,null,null,null,null,null,null,"Klicken Sie auf den Button und geben Sie die Personalnummer, Versendungsform und Angaben der Bezugszeile ein, und wählen Sie einen Betreff aus."]
[]
[]
[null,{"$f":"IF(VLOOKUP($B$17,ANDaten1!$A$8:$W$37,14)=\"männlich\",\"Herr\",\"Frau\")","v":"Herr"}]
[null,{"$f":"CONCATENATE(VLOOKUP($B$17,ANDaten1!$A$8:$W$37,3),\" \",(VLOOKUP($B$17,ANDaten1!$A$8:$W$37,2)))","v":"Heiner Herbst"}]
[null,{"$f":"VLOOKUP($B$17,ANDaten1!$A$8:$W$37,4)","v":"Nußriede 20"},null,null,null,"Rheingrafenstr. 20"]
[null,null,null,null,null,"55543 Bad Kreuznach"]
[null,{"$f":"CONCATENATE(VLOOKUP($B$17,ANDaten1!$A$8:$W$37,5),\" \",(VLOOKUP($B$17,ANDaten1!$A$8:$W$37,6)))","v":"55595 Hüffelsheim"},null,null,null,"Tel.: 0671 2004-0",null,null,"Setzen Sie den Cursor in das Textfeld (Zelle B23) und geben Sie den Brieftext ein."]
[null,null,null,null,null,"Fax: (49) 0671 2004-10"]
[null,null,null,null,null,"info@tropic.de"]
[null,null,null,null,null,null,null,null,"Wählen Sie zum Ausdruck des Briefes in Ihrem Druckmenu nur die Seite 1 aus."]
[]
[]
[null,"Personal-Nr.:","Ihre Nachricht vom:","Unsere Zeichen:","Unsere Nachricht vom:","Durchwahl:","Datum:"]
[null,103,null,null,"1954-07-12","05112004-301",{"$f":"TODAY()","v":"2020-08-28"}]
[]
[null,"Geburtstag",null,null,null,null,""]
[null,null,"",null,"",null,""]
[null,{"$f":"CONCATENATE(IF(B6=\"Frau\",\"Sehr geehrte Frau\",\"Sehr geehrter Herr\"),\" \",(VLOOKUP($B$17,ANDaten1!$A$8:$W$37,2)),\",\")","v":"Sehr geehrter Herr Herbst,"},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,"",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,null,"",null,"",null,""]
[null,null,"",null,"",null,""]
[null,"Bankverbindung: Kto-Nr.: 123 456 bei der Sparkasse Hannover, BLZ 250 501 80"]
[null,"Handelsregister Hannover, HRB 2233"]

{"sheet":"Steuer","index":13,"n_rows":243,"n_cols":34,"rows_kept":243,"cut":false,"hidden":true,"merged":[[0,32,0,34]]}
["PersNr.:",100,"PersNr.:",101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,128,"Lohnsteuer für Zusatzentgelte"]
["Eingangsparameter",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,null,null,null,null,null,"Eingangsparameter"]
["AJAHR",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"AJAHR",0]
["ALTER1",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALTER1",0]
["HINZUR",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HINZUR",0]
["KRV",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"KRV",0]
["LZZ",2,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,"LZZ",2]
["R",1,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"R",1]
["RE4",{"$f":"GehaltsL1!$K8*100","v":850000},null,{"$f":"GehaltsL1!$K9*100","v":551500},{"$f":"GehaltsL1!$K10*100","v":730000},{"$f":"GehaltsL1!$K11*100","v":571500},{"$f":"GehaltsL1!$K12*100","v":651500},{"$f":"GehaltsL1!$K13*100","v":651500},{"$f":"GehaltsL1!$K14*100","v":66500},{"$f":"GehaltsL1!$K15*100","v":341500},{"$f":"GehaltsL1!$K16*100","v":301500},{"$f":"GehaltsL1!$K17*100","v":476500},{"$f":"GehaltsL1!$K18*100","v":476500},{"$f":"GehaltsL1!$K19*100","v":341500},{"$f":"GehaltsL1!$K20*100","v":340000},{"$f":"GehaltsL1!$K21*100","v":450000},{"$f":"GehaltsL1!$K22*100","v":340000},{"$f":"GehaltsL1!$K23*100","v":501500},{"$f":"GehaltsL1!$K24*100","v":341500},{"$f":"GehaltsL1!$K25*100","v":340000},{"$f":"GehaltsL1!$K26*100","v":56500},{"$f":"GehaltsL1!$K27*100","v":55000},{"$f":"GehaltsL1!$K28*100","v":{"$error":"#VALUE!"}},{"$f":"GehaltsL1!$K29*100","v":{"$error":"#VALUE!"}},{"$f":"GehaltsL1!$K30*100","v":{"$error":"#VALUE!"}},{"$f":"GehaltsL1!$K31*100","v":{"$error":"#VALUE!"}},{"$f":"GehaltsL1!$K32*100","v":{"$error":"#VALUE!"}},{"$f":"GehaltsL1!$K33*100","v":{"$error":"#VALUE!"}},{"$f":"GehaltsL1!$K34*100","v":{"$error":"#VALUE!"}},{"$f":"GehaltsL1!$K35*100","v":{"$error":"#VALUE!"}},{"$f":"GehaltsL1!$K36*100","v":{"$error":"#VALUE!"}},{"$f":"GehaltsL1!$K37*100","v":{"$error":"#VALUE!"}},"RE4",{"$f":"(Lohnsteuer!$A$43+Lohnsteuer!$A$46+Lohnsteuer!$F$53-Lohnsteuer!$F$56)*100","v":621500}]
["STERBE",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"STERBE",0]
["STKL",{"$f":"ANDaten2!$G8","v":4},null,{"$f":"ANDaten2!$G9","v":3},{"$f":"ANDaten2!$G10","v":1},{"$f":"ANDaten2!$G11","v":3},{"$f":"ANDaten2!$G12","v":3},{"$f":"ANDaten2!$G13","v":2},{"$f":"ANDaten2!$G14","v":1},{"$f":"ANDaten2!$G15","v":3},{"$f":"ANDaten2!$G16","v":1},{"$f":"ANDaten2!$G17","v":4},{"$f":"ANDaten2!$G18","v":3},{"$f":"ANDaten2!$G19","v":3},{"$f":"ANDaten2!$G20","v":4},{"$f":"ANDaten2!$G21","v":3},{"$f":"ANDaten2!$G22","v":5},{"$f":"ANDaten2!$G23","v":1},{"$f":"ANDaten2!$G24","v":2},{"$f":"ANDaten2!$G25","v":4},{"$f":"ANDaten2!$G26","v":1},{"$f":"ANDaten2!$G27","v":1},{"$f":"ANDaten2!$G28","v":0},{"$f":"ANDaten2!$G29","v":0},{"$f":"ANDaten2!$G30","v":0},{"$f":"ANDaten2!$G31","v":0},{"$f":"ANDaten2!$G32","v":0},{"$f":"ANDaten2!$G33","v":0},{"$f":"ANDaten2!$G34","v":0},{"$f":"ANDaten2!$G35","v":0},{"$f":"ANDaten2!$G36","v":0},{"$f":"ANDaten2!$G37","v":0},"STKL",{"$f":"Lohnsteuer!$A$23","v":4}]
["VBEZ",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"VBEZ",0]
["VBEZM",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"VBEZM",0]
["VBEZS",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"VBEZS",0]
["VJAHR",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"VJAHR",0]
["WFUNDF",{"$f":"ANDaten2!$I8","v":0},null,{"$f":"ANDaten2!$I9","v":750},{"$f":"ANDaten2!$I10","v":0},{"$f":"ANDaten2!$I11","v":600},{"$f":"ANDaten2!$I12","v":0},{"$f":"ANDaten2!$I13","v":0},{"$f":"ANDaten2!$I14","v":0},{"$f":"ANDaten2!$I15","v":0},{"$f":"ANDaten2!$I16","v":0},{"$f":"ANDaten2!$I17","v":0},{"$f":"ANDaten2!$I18","v":0},{"$f":"ANDaten2!$I19","v":0},{"$f":"ANDaten2!$I20","v":0},{"$f":"ANDaten2!$I21","v":0},{"$f":"ANDaten2!$I22","v":0},{"$f":"ANDaten2!$I23","v":0},{"$f":"ANDaten2!$I24","v":0},{"$f":"ANDaten2!$I25","v":0},{"$f":"ANDaten2!$I26","v":0},{"$f":"ANDaten2!$I27","v":0},{"$f":"ANDaten2!$I28","v":0},{"$f":"ANDaten2!$I29","v":0},{"$f":"ANDaten2!$I30","v":0},{"$f":"ANDaten2!$I31","v":0},{"$f":"ANDaten2!$I32","v":0},{"$f":"ANDaten2!$I33","v":0},{"$f":"ANDaten2!$I34","v":0},{"$f":"ANDaten2!$I35","v":0},{"$f":"ANDaten2!$I36","v":0},{"$f":"ANDaten2!$I37","v":0},"WFUNDF",{"$f":"Lohnsteuer!$F$55","v":600}]
["ZKF",{"$f":"ANDaten2!$H8","v":1},null,{"$f":"ANDaten2!$H9","v":1},{"$f":"ANDaten2!$H10","v":0},{"$f":"ANDaten2!$H11","v":2},{"$f":"ANDaten2!$H12","v":3},{"$f":"ANDaten2!$H13","v":1},{"$f":"ANDaten2!$H14","v":0},{"$f":"ANDaten2!$H15","v":2},{"$f":"ANDaten2!$H16","v":0},{"$f":"ANDaten2!$H17","v":1},{"$f":"ANDaten2!$H18","v":1},{"$f":"ANDaten2!$H19","v":3},{"$f":"ANDaten2!$H20","v":1},{"$f":"ANDaten2!$H21","v":2},{"$f":"ANDaten2!$H22","v":0},{"$f":"ANDaten2!$H23","v":0},{"$f":"ANDaten2!$H24","v":1},{"$f":"ANDaten2!$H25","v":0},{"$f":"ANDaten2!$H26","v":0},{"$f":"ANDaten2!$H27","v":0},{"$f":"ANDaten2!$H28","v":0},{"$f":"ANDaten2!$H29","v":0},{"$f":"ANDaten2!$H30","v":0},{"$f":"ANDaten2!$H31","v":0},{"$f":"ANDaten2!$H32","v":0},{"$f":"ANDaten2!$H33","v":0},{"$f":"ANDaten2!$H34","v":0},{"$f":"ANDaten2!$H35","v":0},{"$f":"ANDaten2!$H36","v":0},{"$f":"ANDaten2!$H37","v":0},"ZKF",{"$f":"Lohnsteuer!$A$26","v":1}]
["ZMVB",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ZMVB",0]
[]
["zurück zur Startseite",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"zurück zur Startseite"]
[]
["Interne Felder",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interne Felder"]
[]
["MRE4LZZ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MRE4LZZ"]
["J",{"$f":"IF(B12=0,0,IF(B15<2006,1,IF(B15<2040,B15-2004,36)))","v":0},null,{"$f":"IF(D12=0,0,IF(D15<2006,1,IF(D15<2040,D15-2004,36)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(L12=0,0,IF(L15<2006,1,IF(L15<2040,L15-2004,36)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"J",{"$f":"IF(AH12=0,0,IF(AH15<2006,1,IF(AH15<2040,AH15-2004,36)))","v":0}]
["TAB1",{"$f":"IF(B12=0,0,0.4-(B25-1)*0.016+IF(B25>16,(B25-16)*0.008,0))","v":0},null,{"$f":"IF(D12=0,0,0.4-(D25-1)*0.016+IF(D25>16,(D25-16)*0.008,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"TAB1",{"$f":"IF(AH12=0,0,0.4-(AH25-1)*0.016+IF(AH25>16,(AH25-16)*0.008,0))","v":0}]
["TAB2",{"$f":"IF(B12=0,0,3000-(B25-1)*120+IF(B25>16,(B25-16)*60,0))","v":0},null,{"$f":"IF(D12=0,0,3000-(D25-1)*120+IF(D25>16,(D25-16)*60,0))","v":0},0,0,0,0,0,0,0,{"$f":"IF(L12=0,0,3000-(L25-1)*120+IF(L25>16,(L25-16)*60,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"TAB2",{"$f":"IF(AH12=0,0,3000-(AH25-1)*120+IF(AH25>16,(AH25-16)*60,0))","v":0}]
["TAB3",{"$f":"IF(B12=0,0,900-(B25-1)*36+IF(B25>16,(B25-16)*18,0))","v":0},null,{"$f":"IF(D12=0,0,900-(D25-1)*36+IF(D25>16,(D25-16)*18,0))","v":0},0,0,0,0,0,0,0,{"$f":"IF(L12=0,0,900-(L25-1)*36+IF(L25>16,(L25-16)*18,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"TAB3",{"$f":"IF(AH12=0,0,900-(AH25-1)*36+IF(AH25>16,(AH25-16)*18,0))","v":0}]
["VBEZB",{"$f":"IF(B12=0,0,IF(B7<>1,B13*12+B14,B13*B18+B14))","v":0},null,{"$f":"IF(D12=0,0,IF(D7<>1,D13*12+D14,D13*D18+D14))","v":0},0,0,0,0,0,0,0,{"$f":"IF(L12=0,0,IF(L7<>1,L13*12+L14,L13*L18+L14))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"VBEZB",{"$f":"IF(AH12=0,0,IF(AH7<>1,AH13*12+AH14,AH13*AH18+AH14))","v":0}]
["HFVB",{"$f":"IF(B12=0,0,IF(B7<>1,B27*100,IF(B10>0,B27*100,B27/12*B18*100)))","v":0},null,{"$f":"IF(D12=0,0,IF(D7<>1,D27*100,IF(D10>0,D27*100,D27/12*D18*100)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(L12=0,0,IF(L7<>1,L27*100,IF(L10>0,L27*100,L27/12*L18*100)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HFVB",{"$f":"IF(AH12=0,0,IF(AH7<>1,AH27*100,IF(AH10>0,AH27*100,AH27/12*AH18*100)))","v":0}]
["FVBZ",{"$f":"IF(B12=0,0,IF(B7<>1,B28,IF(B10>0,B28,ROUNDUP(B28/12*B18,0))))","v":0},null,{"$f":"IF(D12=0,0,IF(D7<>1,D28,IF(D10>0,D28,ROUNDUP(D28/12*D18,0))))","v":0},0,0,0,0,0,0,0,{"$f":"IF(L12=0,0,IF(L7<>1,L28,IF(L10>0,L28,ROUNDUP(L28/12*L18,0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"FVBZ",{"$f":"IF(AH12=0,0,IF(AH7<>1,AH28,IF(AH10>0,AH28,ROUNDUP(AH28/12*AH18,0))))","v":0}]
["FVB",{"$f":"IF(B12=0,0,ROUNDUP(B29*B26,0))","v":0},null,{"$f":"IF(D12=0,0,ROUNDUP(D29*D26,0))","v":0},0,0,0,0,0,0,0,{"$f":"IF(L12=0,0,ROUNDUP(L29*L26,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"FVB",{"$f":"IF(AH12=0,0,ROUNDUP(AH29*AH26,0))","v":0}]
["FVB",{"$f":"IF(B32>B30,B30,B32)","v":0},null,{"$f":"IF(D32>D30,D30,D32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"FVB",{"$f":"IF(AH32>AH30,AH30,AH32)","v":0}]
["JW",{"$f":"B33","v":0},null,{"$f":"D33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"JW",{"$f":"AH33","v":0}]
[]
["UPANTEIL",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,null,null,null,null,null,"UPANTEIL"]
["ANTEIL2",{"$f":"IF(B7=1,B34,IF(B7=2,ROUNDUP(B34/12,0),IF(B7=3,ROUNDUP((B34*7)/360,0),ROUNDUP(B34/360,0))))","v":0},null,{"$f":"IF(D7=1,D34,IF(D7=2,ROUNDUP(D34/12,0),IF(D7=3,ROUNDUP((D34*7)/360,0),ROUNDUP(D34/360,0))))","v":0},0,0,0,0,0,0,0,{"$f":"IF(L7=1,L34,IF(L7=2,ROUNDUP(L34/12,0),IF(L7=3,ROUNDUP((L34*7)/360,0),ROUNDUP(L34/360,0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ANTEIL2",{"$f":"IF(AH7=1,AH34,IF(AH7=2,ROUNDUP(AH34/12,0),IF(AH7=3,ROUNDUP((AH34*7)/360,0),ROUNDUP(AH34/360,0))))","v":0}]
["FVB",{"$f":"IF(B12=0,0,B37)","v":0},null,{"$f":"IF(D12=0,0,D37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"FVB",{"$f":"IF(AH12=0,0,AH37)","v":0}]
["K",{"$f":"IF(B4=0,0,IF(B3<2006,1,IF(B3<2040,B3-2004,36)))","v":0},null,{"$f":"IF(D4=0,0,IF(D3<2006,1,IF(D3<2040,D3-2004,36)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(L4=0,0,IF(L3<2006,1,IF(L3<2040,L3-2004,36)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"K",{"$f":"IF(AH4=0,0,IF(AH3<2006,1,IF(AH3<2040,AH3-2004,36)))","v":0}]
["TAB4",{"$f":"IF(B4=0,0,0.4-(B39-1)*0.016+IF(B39>16,(B39-16)*0.008,0))","v":0},null,{"$f":"IF(D4=0,0,0.4-(D39-1)*0.016+IF(D39>16,(D39-16)*0.008,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"TAB4",{"$f":"IF(AH4=0,0,0.4-(AH39-1)*0.016+IF(AH39>16,(AH39-16)*0.008,0))","v":0}]
["TAB5",{"$f":"IF(B4=0,0,1900-(B39-1)*76+IF(B39>16,(B39-16)*38,0))","v":0},null,{"$f":"IF(D4=0,0,1900-(D39-1)*76+IF(D39>16,(D39-16)*38,0))","v":0},0,0,0,0,0,0,0,{"$f":"IF(L4=0,0,1900-(L39-1)*76+IF(L39>16,(L39-16)*38,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"TAB5",{"$f":"IF(AH4=0,0,1900-(AH39-1)*76+IF(AH39>16,(AH39-16)*38,0))","v":0}]
["BMG",{"$f":"IF(B4=0,0,B9-B12)","v":0},null,{"$f":"IF(D4=0,0,D9-D12)","v":0},0,0,0,0,0,0,0,{"$f":"IF(L4=0,0,L9-L12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"BMG",{"$f":"IF(AH4=0,0,AH9-AH12)","v":0}]
["ALTE",{"$f":"IF(B4=0,0,ROUNDUP(B42*B40,0))","v":0},null,{"$f":"IF(D4=0,0,ROUNDUP(D42*D40,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALTE",{"$f":"IF(AH4=0,0,ROUNDUP(AH42*AH40,0))","v":0}]
["JW",{"$f":"IF(B4=0,0,B41*100)","v":0},null,{"$f":"IF(D4=0,0,D41*100)","v":0},0,0,0,0,0,0,0,{"$f":"IF(L4=0,0,L41*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"JW",{"$f":"IF(AH4=0,0,AH41*100)","v":0}]
[]
["UPANTEIL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UPANTEIL"]
["ANTEIL2",{"$f":"IF(B7=1,B44,IF(B7=2,ROUNDUP(B44/12,0),IF(B7=3,ROUNDUP((B44*7)/360,0),ROUNDUP(B44/360,0))))","v":0},null,{"$f":"IF(D7=1,D44,IF(D7=2,ROUNDUP(D44/12,0),IF(D7=3,ROUNDUP((D44*7)/360,0),ROUNDUP(D44/360,0))))","v":0},0,0,0,0,0,0,0,{"$f":"IF(L7=1,L44,IF(L7=2,ROUNDUP(L44/12,0),IF(L7=3,ROUNDUP((L44*7)/360,0),ROUNDUP(L44/360,0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ANTEIL2",{"$f":"IF(AH7=1,AH44,IF(AH7=2,ROUNDUP(AH44/12,0),IF(AH7=3,ROUNDUP((AH44*7)/360,0),ROUNDUP(AH44/360,0))))","v":0}]
["ALTE",{"$f":"IF(B43>B47,B47,B43)","v":0},null,{"$f":"IF(D43>D47,D47,D43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALTE",{"$f":"IF(AH43>AH47,AH47,AH43)","v":0}]
[]
["RE4LZZ",{"$f":"B9-B38-B48-B16+B5","v":850000},null,{"$f":"D9-D38-D48-D16+D5","v":550750},730000,570900,651500,651500,66500,341500,301500,{"$f":"L9-L38-L48-L16+L5","v":476500},476500,341500,340000,450000,340000,501500,341500,340000,56500,55000,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"RE4LZZ",{"$f":"AH9-AH38-AH48-AH16+AH5","v":620900}]
["RE4LZZV",{"$f":"B9-B38-B48","v":850000},null,{"$f":"D9-D38-D48","v":551500},730000,571500,651500,651500,66500,341500,301500,{"$f":"L9-L38-L48","v":476500},476500,341500,340000,450000,340000,501500,341500,340000,56500,55000,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"RE4LZZV",{"$f":"AH9-AH38-AH48","v":621500}]
[]
["MRE4",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,null,null,null,null,null,"MRE4"]
["ZRE4",{"$f":"IF(B7=1,ROUNDDOWN(B50/100,0),IF(B7=2,ROUNDDOWN((B50+0.67)*0.12,0),IF(B7=3,ROUNDDOWN(((B50+0.89)*3.6)/7,0),ROUNDDOWN((B50+0.56)*3.6,0))))","v":102000},null,{"$f":"IF(D7=1,ROUNDDOWN(D50/100,0),IF(D7=2,ROUNDDOWN((D50+0.67)*0.12,0),IF(D7=3,ROUNDDOWN(((D50+0.89)*3.6)/7,0),ROUNDDOWN((D50+0.56)*3.6,0))))","v":66090},87600,68508,78180,78180,7980,40980,36180,{"$f":"IF(L7=1,ROUNDDOWN(L50/100,0),IF(L7=2,ROUNDDOWN((L50+0.67)*0.12,0),IF(L7=3,ROUNDDOWN(((L50+0.89)*3.6)/7,0),ROUNDDOWN((L50+0.56)*3.6,0))))","v":57180},57180,40980,40800,54000,40800,60180,40980,40800,6780,6600,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"ZRE4",{"$f":"IF(AH7=1,ROUNDDOWN(AH50/100,0),IF(AH7=2,ROUNDDOWN((AH50+0.67)*0.12,0),IF(AH7=3,ROUNDDOWN(((AH50+0.89)*3.6)/7,0),ROUNDDOWN((AH50+0.56)*3.6,0))))","v":74508}]
["ZRE4VP",{"$f":"IF(B7=1,ROUNDDOWN(B51/100,0),IF(B7=2,ROUNDDOWN((B51+0.67)*0.12,0),IF(B7=3,ROUNDDOWN(((B51+0.89)*3.6)/7,0),ROUNDDOWN((B51+0.56)*3.6,0))))","v":102000},null,{"$f":"IF(D7=1,ROUNDDOWN(D51/100,0),IF(D7=2,ROUNDDOWN((D51+0.67)*0.12,0),IF(D7=3,ROUNDDOWN(((D51+0.89)*3.6)/7,0),ROUNDDOWN((D51+0.56)*3.6,0))))","v":66180},87600,68580,78180,78180,7980,40980,36180,{"$f":"IF(L7=1,ROUNDDOWN(L51/100,0),IF(L7=2,ROUNDDOWN((L51+0.67)*0.12,0),IF(L7=3,ROUNDDOWN(((L51+0.89)*3.6)/7,0),ROUNDDOWN((L51+0.56)*3.6,0))))","v":57180},57180,40980,40800,54000,40800,60180,40980,40800,6780,6600,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"ZRE4VP",{"$f":"IF(AH7=1,ROUNDDOWN(AH51/100,0),IF(AH7=2,ROUNDDOWN((AH51+0.67)*0.12,0),IF(AH7=3,ROUNDDOWN(((AH51+0.89)*3.6)/7,0),ROUNDDOWN((AH51+0.56)*3.6,0))))","v":74580}]
["ZVBEZ",{"$f":"IF(B7=1,ROUNDDOWN((B12-B38)/100,0),IF(B7=2,ROUNDDOWN((B12-B38+0.67)*0.12,0),IF(B7=3,ROUNDDOWN(((B12-B38+0.89)*3.6)/7,0),ROUNDDOWN((B12-B38+0.56)*3.6,0))))","v":0},null,{"$f":"IF(D7=1,ROUNDDOWN((D12-D38)/100,0),IF(D7=2,ROUNDDOWN((D12-D38+0.67)*0.12,0),IF(D7=3,ROUNDDOWN(((D12-D38+0.89)*3.6)/7,0),ROUNDDOWN((D12-D38+0.56)*3.6,0))))","v":0},0,0,0,0,0,0,0,{"$f":"IF(L7=1,ROUNDDOWN((L12-L38)/100,0),IF(L7=2,ROUNDDOWN((L12-L38+0.67)*0.12,0),IF(L7=3,ROUNDDOWN(((L12-L38+0.89)*3.6)/7,0),ROUNDDOWN((L12-L38+0.56)*3.6,0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ZVBEZ",{"$f":"IF(AH7=1,ROUNDDOWN((AH12-AH38)/100,0),IF(AH7=2,ROUNDDOWN((AH12-AH38+0.67)*0.12,0),IF(AH7=3,ROUNDDOWN(((AH12-AH38+0.89)*3.6)/7,0),ROUNDDOWN((AH12-AH38+0.56)*3.6,0))))","v":0}]
["ZRE4",{"$f":"IF(B50<0,0,B54)","v":102000},null,{"$f":"IF(D50<0,0,D54)","v":66090},87600,68508,78180,78180,7980,40980,36180,{"$f":"IF(L50<0,0,L54)","v":57180},57180,40980,40800,54000,40800,60180,40980,40800,6780,6600,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"ZRE4",{"$f":"IF(AH50<0,0,AH54)","v":74508}]
["ZRE4VP",{"$f":"IF(B51<0,0,B55)","v":102000},null,66180,87600,68580,78180,78180,7980,40980,36180,{"$f":"IF(L51<0,0,L55)","v":57180},57180,40980,40800,54000,40800,60180,40980,40800,6780,6600,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"ZRE4VP",{"$f":"IF(AH51<0,0,AH55)","v":74580}]
["ZVBEZ",{"$f":"IF(B12=0,IF(B38=0,0,B56),IF(B12-B38<0,0,B56))","v":0},null,{"$f":"IF(D12=0,IF(D38=0,0,D56),IF(D12-D38<0,0,D56))","v":0},0,0,0,0,0,0,0,{"$f":"IF(L12=0,IF(L38=0,0,L56),IF(L12-L38<0,0,L56))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ZVBEZ",{"$f":"IF(AH12=0,IF(AH38=0,0,AH56),IF(AH12-AH38<0,0,AH56))","v":0}]
[]
["MZTABFB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MZTABFB"]
["KZTAB",{"$f":"IF(B11=3,2,1)","v":1},null,{"$f":"IF(D11=3,2,1)","v":2},1,2,2,1,1,2,1,{"$f":"IF(L11=3,2,1)","v":1},2,2,1,2,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"KZTAB",{"$f":"IF(AH11=3,2,1)","v":1}]
["ANP",{"$f":"IF(B11>5,0,IF(B59=0,0,IF(B59-IF(B59<B31,B59,B31)<102,B59-IF(B59<B31,B59,B31),102)))+IF(B11>5,0,IF(B57=B59,0,IF(B57-B59<920,B57-B59,920)))","v":920},null,{"$f":"IF(D11>5,0,IF(D59=0,0,IF(D59-IF(D59<D31,D59,D31)<102,D59-IF(D59<D31,D59,D31),102)))+IF(D11>5,0,IF(D57=D59,0,IF(D57-D59<920,D57-D59,920)))","v":920},920,920,920,920,920,920,920,{"$f":"IF(L11>5,0,IF(L59=0,0,IF(L59-IF(L59<L31,L59,L31)<102,L59-IF(L59<L31,L59,L31),102)))+IF(L11>5,0,IF(L57=L59,0,IF(L57-L59<920,L57-L59,920)))","v":920},920,920,920,920,920,920,920,920,920,920,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"ANP",{"$f":"IF(AH11>5,0,IF(AH59=0,0,IF(AH59-IF(AH59<AH31,AH59,AH31)<102,AH59-IF(AH59<AH31,AH59,AH31),102)))+IF(AH11>5,0,IF(AH57=AH59,0,IF(AH57-AH59<920,AH57-AH59,920)))","v":920}]
["EFA",{"$f":"IF(B11=2,1308,0)","v":0},null,{"$f":"IF(D11=2,1308,0)","v":0},0,0,0,1308,0,0,0,{"$f":"IF(L11=2,1308,0)","v":0},0,0,0,0,0,0,1308,0,0,0,0,0,0,0,0,0,0,0,0,0,"EFA",{"$f":"IF(AH11=2,1308,0)","v":0}]
["SAP",{"$f":"IF(B11=3,72,IF(B11>4,0,36))","v":36},null,{"$f":"IF(D11=3,72,IF(D11>4,0,36))","v":72},36,72,72,36,36,72,36,{"$f":"IF(L11=3,72,IF(L11>4,0,36))","v":36},72,72,36,72,0,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,"SAP",{"$f":"IF(AH11=3,72,IF(AH11>4,0,36))","v":36}]
["KFB",{"$f":"IF(B11<4,B17*5808,IF(B11=4,B17*2904,0))","v":2904},null,{"$f":"IF(D11<4,D17*5808,IF(D11=4,D17*2904,0))","v":5808},0,11616,17424,5808,0,11616,0,{"$f":"IF(L11<4,L17*5808,IF(L11=4,L17*2904,0))","v":2904},5808,17424,2904,11616,0,0,5808,0,0,0,0,0,0,0,0,0,0,0,0,0,"KFB",{"$f":"IF(AH11<4,AH17*5808,IF(AH11=4,AH17*2904,0))","v":2904}]
["ZTABFB",{"$f":"B64+B63+B65+IF(B59<B31,B59,B31)","v":956},null,{"$f":"D64+D63+D65+IF(D59<D31,D59,D31)","v":992},956,992,992,2264,956,992,956,{"$f":"L64+L63+L65+IF(L59<L31,L59,L31)","v":956},992,992,956,992,920,956,2264,956,956,956,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"ZTABFB",{"$f":"AH64+AH63+AH65+IF(AH59<AH31,AH59,AH31)","v":956}]
[]
["MLSTJAHR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MLSTJAHR"]
["VSP: STKL>4",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"VSP: STKL>4",0]
[]
["UPEVP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UPEVP"]
["VSP1",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"VSP1",0]
["ZRE4VP",{"$f":"IF(B11>4,0,IF(B55>63000,63000,B55))","v":63000},null,{"$f":"IF(D11>4,0,IF(D55>63000,63000,D55))","v":63000},63000,63000,63000,63000,7980,40980,36180,{"$f":"IF(L11>4,0,IF(L55>63000,63000,L55))","v":57180},57180,40980,40800,54000,0,60180,40980,40800,6780,6600,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"ZRE4VP",{"$f":"IF(AH11>4,0,IF(AH55>63000,63000,AH55))","v":63000}]
["VSP1",{"$f":"TRUNC((0.28*B74)*0.0995,2)","v":1755.18},null,{"$f":"TRUNC((0.28*D74)*0.0995,2)","v":1755.18},1755.18,1755.18,1755.18,1755.18,222.32,1141.7,1007.97,1593.03,1593.03,1141.7,1136.68,1504.44,0,1676.61,1141.7,1136.68,188.89,183.87,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"VSP1",{"$f":"TRUNC((0.28*AH74)*0.0995,2)","v":1755.18}]
["VSP1",{"$f":"IF(B6=1,B73,B75)","v":1755.18},null,{"$f":"IF(D6=1,D73,D75)","v":1755.18},1755.18,1755.18,1755.18,1755.18,222.32,1141.7,1007.97,1593.03,1593.03,1141.7,1136.68,1504.44,0,1676.61,1141.7,1136.68,188.89,183.87,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"VSP1",{"$f":"IF(AH6=1,AH73,AH75)","v":1755.18}]
["VSP2",{"$f":"TRUNC(0.11*B74,2)","v":6930},null,{"$f":"TRUNC(0.11*D74,2)","v":6930},6930,6930,6930,6930,877.8,4507.8,3979.8,{"$f":"TRUNC(0.11*L74,2)","v":6289.8},6289.8,4507.8,4488,5940,0,6619.8,4507.8,4488,745.8,726,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"VSP2",{"$f":"TRUNC(0.11*AH74,2)","v":6930}]
["VHB",{"$f":"IF(B11>4,0,1500*B62)","v":1500},null,{"$f":"IF(D11>4,0,1500*D62)","v":3000},1500,3000,3000,1500,1500,3000,1500,{"$f":"IF(L11>4,0,1500*L62)","v":1500},3000,3000,1500,3000,0,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,"VHB",{"$f":"IF(AH11>4,0,1500*AH62)","v":1500}]
["VSP2",{"$f":"IF(B77>B78,B78,B77)","v":1500},null,{"$f":"IF(D77>D78,D78,D77)","v":3000},1500,3000,3000,1500,877.8,3000,1500,1500,3000,3000,1500,3000,0,1500,1500,1500,745.8,726,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"VSP2",{"$f":"IF(AH77>AH78,AH78,AH77)","v":1500}]
["VSPN",{"$f":"ROUNDUP(B76+B79,0)","v":3256},null,{"$f":"ROUNDUP(D76+D79,0)","v":4756},3256,4756,4756,3256,1101,4142,2508,3094,4594,4142,2637,4505,0,3177,2642,2637,935,910,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"VSPN",{"$f":"ROUNDUP(AH76+AH79,0)","v":3256}]
[]
["MVSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MVSP"]
["VSPO",{"$f":"IF(B11>4,0,B74*0.2)","v":12600},null,{"$f":"IF(D11>4,0,D74*0.2)","v":12600},12600,12600,12600,12600,1596,8196,7236,{"$f":"IF(L11>4,0,L74*0.2)","v":11436},11436,8196,8160,10800,0,12036,8196,8160,1356,1320,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"VSPO",{"$f":"IF(AH11>4,0,AH74*0.2)","v":12600}]
["VSPVOR",{"$f":"IF(B11>4,0,3068*B62)","v":3068},null,{"$f":"IF(D11>4,0,3068*D62)","v":6136},3068,6136,6136,3068,3068,6136,3068,{"$f":"IF(L11>4,0,3068*L62)","v":3068},6136,6136,3068,6136,0,3068,3068,3068,3068,3068,3068,3068,3068,3068,3068,3068,3068,3068,3068,3068,"VSPVOR",{"$f":"IF(AH11>4,0,3068*AH62)","v":3068}]
["VSPMAX1",{"$f":"IF(B11>4,0,1334*B62)","v":1334},null,{"$f":"IF(D11>4,0,1334*D62)","v":2668},1334,2668,2668,1334,1334,2668,1334,{"$f":"IF(L11>4,0,1334*L62)","v":1334},2668,2668,1334,2668,0,1334,1334,1334,1334,1334,1334,1334,1334,1334,1334,1334,1334,1334,1334,1334,"VSPMAX1",{"$f":"IF(AH11>4,0,1334*AH62)","v":1334}]
["VSPMAX2",{"$f":"IF(B11>4,0,667*B62)","v":667},null,{"$f":"IF(D11>4,0,667*D62)","v":1334},667,1334,1334,667,667,1334,667,{"$f":"IF(L11>4,0,667*L62)","v":667},1334,1334,667,1334,0,667,667,667,667,667,667,667,667,667,667,667,667,667,667,667,"VSPMAX2",{"$f":"IF(AH11>4,0,667*AH62)","v":667}]
["VSPKURZ",{"$f":"IF(B11>4,0,1134*B62)","v":1134},null,{"$f":"IF(D11>4,0,1134*D62)","v":2268},1134,2268,2268,1134,1134,2268,1134,{"$f":"IF(L11>4,0,1134*L62)","v":1134},2268,2268,1134,2268,0,1134,1134,1134,1134,1134,1134,1134,1134,1134,1134,1134,1134,1134,1134,1134,"VSPKURZ",{"$f":"IF(AH11>4,0,1134*AH62)","v":1134}]
["VSP: KRV=1",{"$f":"IF(B83>B87,B87,ROUNDDOWN(B83,0))","v":1134},null,{"$f":"IF(D83>D87,D87,ROUNDDOWN(D83,0))","v":2268},1134,2268,2268,1134,1134,2268,1134,1134,2268,2268,1134,2268,0,1134,1134,1134,1134,1134,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"VSP: KRV=1",{"$f":"IF(AH83>AH87,AH87,ROUNDDOWN(AH83,0))","v":1134}]
[]
["UMVSP",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,null,null,null,null,null,"UMVSP"]
["VSPVOR",{"$f":"IF(B11>4,0,ROUNDDOWN(B84-(B55*0.16),2))","v":-13252},null,{"$f":"IF(D11>4,0,ROUNDDOWN(D84-(D55*0.16),2))","v":-4452.8},-10948,-4836.8,-6372.8,-9440.7999999999993,1791.2,-420.8,-2720.8,{"$f":"IF(L11>4,0,ROUNDDOWN(L84-(L55*0.16),2))","v":-6080.8},-3012.8,-420.8,-3460,-2504,0,-6560.8,-3488.8,-3460,1983.2,2012,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"VSPVOR",{"$f":"IF(AH11>4,0,ROUNDDOWN(AH84-(AH55*0.16),2))","v":-8864.7999999999993}]
["VSPVOR",{"$f":"IF(B91<0,0,B91)","v":0},null,{"$f":"IF(D91<0,0,D91)","v":0},0,0,0,0,1791.2,0,0,0,0,0,0,0,0,0,0,0,1983.2,2012,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"VSPVOR",{"$f":"IF(AH91<0,0,AH91)","v":0}]
["VSP",{"$f":"ROUNDDOWN(IF(B83<B92,B83,IF((B83-B92)<B85,B92+(B83-B92),IF(ROUND(((B83-B92)-B85)/2,2)<B86,B92+B85+ROUND(((B83-B92)-B85)/2,2),B92+B85+B86))),0)","v":2001},null,{"$f":"ROUNDDOWN(IF(D83<D92,D83,IF((D83-D92)<D85,D92+(D83-D92),IF(ROUND(((D83-D92)-D85)/2,2)<D86,D92+D85+ROUND(((D83-D92)-D85)/2,2),D92+D85+D86))),0)","v":4002},2001,4002,4002,2001,1596,4002,2001,2001,4002,4002,2001,4002,0,2001,2001,2001,1356,1320,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"VSP",{"$f":"ROUNDDOWN(IF(AH83<AH92,AH83,IF((AH83-AH92)<AH85,AH92+(AH83-AH92),IF(ROUND(((AH83-AH92)-AH85)/2,2)<AH86,AH92+AH85+ROUND(((AH83-AH92)-AH85)/2,2),AH92+AH85+AH86))),0)","v":2001}]
[]
["VSP",{"$f":"IF(B6=1,MAX(B88,B80),IF(B11<5,MAX(B93,B80),B70))","v":3256},null,{"$f":"IF(D6=1,MAX(D88,D80),IF(D11<5,MAX(D93,D80),D70))","v":4756},3256,4756,4756,3256,1596,4142,2508,{"$f":"IF(L6=1,MAX(L88,L80),IF(L11<5,MAX(L93,L80),L70))","v":3094},4594,4142,2637,4505,0,3177,2642,2637,1356,1320,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"VSP",{"$f":"IF(AH6=1,MAX(AH88,AH80),IF(AH11<5,MAX(AH93,AH80),AH70))","v":3256}]
["ZVE",{"$f":"ROUNDDOWN(B57-B67-B95,0)","v":97788},null,{"$f":"ROUNDDOWN(D57-D67-D95,0)","v":60342},83388,62760,72432,72660,5428,35846,32716,53130,51594,35846,37207,48503,39880,56047,36074,37207,4468,4324,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"ZVE",{"$f":"ROUNDDOWN(AH57-AH67-AH95,0)","v":70296}]
["ZVE, X",{"$f":"IF(B96<1,0,ROUNDDOWN(B96/B62,0))","v":97788},null,{"$f":"IF(D96<1,0,ROUNDDOWN(D96/D62,0))","v":30171},83388,31380,36216,72660,5428,17923,32716,53130,25797,17923,37207,24251,39880,56047,36074,37207,4468,4324,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"ZVE, X",{"$f":"IF(AH96<1,0,ROUNDDOWN(AH96/AH62,0))","v":70296}]
[]
["UPTAB07",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,null,null,null,null,null,"UPTAB07"]
["ST",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ST",0]
["Y",{"$f":"IF(B11>4,0,TRUNC((B97-7664)/10000,6))","v":9.0123999999999995},null,{"$f":"IF(D11>4,0,TRUNC((D97-7664)/10000,6))","v":2.2507000000000001},7.5724,2.3715999999999999,2.8552,6.4996,-0.22359999999999999,1.0259,2.5051999999999999,{"$f":"IF(L11>4,0,TRUNC((L97-7664)/10000,6))","v":4.5465999999999998},1.8132999999999999,1.0259,2.9542999999999999,1.6587000000000001,0,4.8383000000000003,2.8410000000000002,2.9542999999999999,-0.3196,-0.33400000000000002,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Y",{"$f":"IF(AH11>4,0,TRUNC((AH97-7664)/10000,6))","v":6.2632000000000003}]
["RW",{"$f":"B101*883.74","v":7964.6183759999994},null,{"$f":"D101*883.74","v":1989.0336180000002},6692.032776,2095.8777839999998,2523.2544480000001,5743.9565039999998,-197.604264,906.62886600000002,2213.9454479999999,4018.0122839999999,1602.4857419999998,906.62886600000002,2610.8330820000001,1465.8595380000002,0,4275.799242,2510.70534,2610.8330820000001,-282.44330400000001,-295.16916000000003,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"RW",{"$f":"AH101*883.74","v":5535.0403679999999}]
["RW",{"$f":"IF(B11>4,0,B102+1500)","v":9464.6183759999985},null,{"$f":"IF(D11>4,0,D102+1500)","v":3489.0336180000004},8192.032776,3595.8777839999998,4023.2544480000001,7243.9565039999998,1302.3957359999999,2406.628866,3713.9454479999999,5518.0122840000004,3102.4857419999998,2406.628866,4110.8330820000001,2965.8595380000002,0,5775.799242,4010.70534,4110.8330820000001,1217.5566960000001,1204.8308400000001,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"RW",{"$f":"IF(AH11>4,0,AH102+1500)","v":7035.0403679999999}]
["ST",{"$f":"ROUNDDOWN(B103*B101,0)","v":85298},null,{"$f":"ROUNDDOWN(D103*D101,0)","v":7852},62033,8527,11487,47082,-291,2468,9304,25088,5625,2468,12144,4919,0,27945,11394,12144,-389,-402,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"ST",{"$f":"ROUNDDOWN(AH103*AH101,0)","v":44061}]
["Y",{"$f":"IF(B11>4,0,TRUNC((B97-12739)/10000,6))","v":8.5048999999999992},null,{"$f":"IF(D11>4,0,TRUNC((D97-12739)/10000,6))","v":1.7432000000000001},7.0648999999999997,1.8641000000000001,2.3477000000000001,5.9920999999999998,-0.73109999999999997,0.51839999999999997,1.9977,{"$f":"IF(L11>4,0,TRUNC((L97-12739)/10000,6))","v":4.0391000000000004},1.3058000000000001,0.51839999999999997,2.4468000000000001,1.1512,0,4.3308,2.3334999999999999,2.4468000000000001,-0.82709999999999995,-0.84150000000000003,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Y",{"$f":"IF(AH11>4,0,TRUNC((AH97-12739)/10000,6))","v":5.7557}]
["RW",{"$f":"B105*228.74","v":1945.4108259999998},null,{"$f":"D105*228.74","v":398.73956800000002},1616.025226,426.39423400000004,537.01289800000006,1370.6329539999999,-167.23181400000001,118.578816,456.95389800000004,923.9037340000001,298.688692,118.578816,559.68103200000007,263.32548800000001,0,990.62719200000004,533.76478999999995,559.68103200000007,-189.190854,-192.48471000000001,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"RW",{"$f":"AH105*228.74","v":1316.558818}]
["RW",{"$f":"IF(B11>4,0,B106+2397)","v":4342.4108259999994},null,{"$f":"IF(D11>4,0,D106+2397)","v":2795.739568},4013.0252259999997,2823.3942339999999,2934.012898,3767.6329539999997,2229.7681859999998,2515.5788160000002,2853.9538980000002,3320.903734,2695.6886920000002,2515.5788160000002,2956.681032,2660.325488,0,3387.6271919999999,2930.7647900000002,2956.681032,2207.8091460000001,2204.5152899999998,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"RW",{"$f":"IF(AH11>4,0,AH106+2397)","v":3713.558818}]
["RW",{"$f":"B107*B105","v":36931.769834047394},null,{"$f":"D107*D105","v":4873.5332149376},28351.621919167395,5263.0891915993998,6888.1820806346004,22576.033423663397,-1630.1835207845998,1304.0760582144001,5701.3437020346009,13413.4622719994,3520.0302940136003,1304.0760582144001,7234.4071490976003,3062.5667017855999,0,14671.1358431136,6838.9396374650005,7234.4071490976003,-1826.0789446566,-1855.099616535,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"RW",{"$f":"AH107*AH105","v":21374.130488762599}]
["ST",{"$f":"IF(B11>4,0,ROUNDDOWN(B108+989,0))","v":37920},null,{"$f":"IF(D11>4,0,ROUNDDOWN(D108+989,0))","v":5862},29340,6252,7877,23565,-641,2293,6690,14402,4509,2293,8223,4051,0,15660,7827,8223,-837,-866,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"ST",{"$f":"IF(AH11>4,0,ROUNDDOWN(AH108+989,0))","v":22363}]
["ST",{"$f":"IF(B11>4,0,ROUNDDOWN((B97*0.42)-7914,0))","v":33156},null,{"$f":"IF(D11>4,0,ROUNDDOWN((D97*0.42)-7914,0))","v":4757},27108,5265,7296,22603,-5634,-386,5826,{"$f":"IF(L11>4,0,ROUNDDOWN((L97*0.42)-7914,0))","v":14400},2920,-386,7712,2271,0,15625,7237,7712,-6037,-6097,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"ST",{"$f":"IF(AH11>4,0,ROUNDDOWN((AH97*0.42)-7914,0))","v":21610}]
["ST",{"$f":"IF(B11>4,0,ROUNDDOWN((B97*0.45)-15414,0))","v":28590},null,{"$f":"IF(D11>4,0,ROUNDDOWN((D97*0.45)-15414,0))","v":-1837},22110,-1293,883,17283,-12971,-7348,-691,{"$f":"IF(L11>4,0,ROUNDDOWN((L97*0.45)-15414,0))","v":8494},-3805,-7348,1329,-4501,0,9807,819,1329,-13403,-13468,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"ST",{"$f":"IF(AH11>4,0,ROUNDDOWN((AH97*0.45)-15414,0))","v":16219}]
["ST",{"$f":"IF(B97<7665,B100,IF(B97<12740,B104*B62,IF(B97<52152,B109*B62,IF(B97<250001,B110*B62,B111*B62))))","v":33156},null,{"$f":"IF(D97<7665,D100,IF(D97<12740,D104*D62,IF(D97<52152,D109*D62,IF(D97<250001,D110*D62,D111*D62))))","v":11724},27108,12504,15754,22603,0,4586,6690,14400,9018,4586,8223,8102,0,15625,7827,8223,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"ST",{"$f":"IF(AH97<7665,AH100,IF(AH97<12740,AH104*AH62,IF(AH97<52152,AH109*AH62,IF(AH97<250001,AH110*AH62,AH111*AH62))))","v":21610}]
[]
["MST5-6",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,null,null,null,null,null,"MST5-6"]
["ZZX",{"$f":"IF(B11>4,B97,0)","v":0},null,{"$f":"IF(D11>4,D97,0)","v":0},0,0,0,0,0,0,0,{"$f":"IF(L11>4,L97,0)","v":0},0,0,0,0,39880,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ZZX",{"$f":"IF(AH11>4,AH97,0)","v":0}]
["ZX",{"$f":"IF(B115>25812,25812,B115)","v":0},null,{"$f":"IF(D115>25812,25812,D115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,25812,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ZX",{"$f":"IF(AH115>25812,25812,AH115)","v":0}]
[]
["UP5-6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UP5-6"]
["X",{"$f":"B116*1.25","v":0},null,{"$f":"D116*1.25","v":0},0,0,0,0,0,0,0,{"$f":"L116*1.25","v":0},0,0,0,0,32265,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X",{"$f":"AH116*1.25","v":0}]
[]
["UPTAB07",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UPTAB07"]
["ST",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ST",0]
["Y",{"$f":"TRUNC((B119-7664)/10000,6)","v":-0.76639999999999997},null,{"$f":"TRUNC((D119-7664)/10000,6)","v":-0.76639999999999997},-0.76639999999999997,-0.76639999999999997,-0.76639999999999997,-0.76639999999999997,-0.76639999999999997,-0.76639999999999997,-0.76639999999999997,{"$f":"TRUNC((L119-7664)/10000,6)","v":-0.76639999999999997},-0.76639999999999997,-0.76639999999999997,-0.76639999999999997,-0.76639999999999997,2.4601000000000002,-0.76639999999999997,-0.76639999999999997,-0.76639999999999997,-0.76639999999999997,-0.76639999999999997,-0.76639999999999997,-0.76639999999999997,-0.76639999999999997,-0.76639999999999997,-0.76639999999999997,-0.76639999999999997,-0.76639999999999997,-0.76639999999999997,-0.76639999999999997,-0.76639999999999997,"Y",{"$f":"TRUNC((AH119-7664)/10000,6)","v":-0.76639999999999997}]
["RW",{"$f":"B123*883.74","v":-677.29833599999995},null,{"$f":"D123*883.74","v":-677.29833599999995},-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,2174.0887740000003,-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,"RW",{"$f":"AH123*883.74","v":-677.29833599999995}]
["RW",{"$f":"B124+1500","v":822.70166400000005},null,{"$f":"D124+1500","v":822.70166400000005},822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,3674.0887740000003,822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,"RW",{"$f":"AH124+1500","v":822.70166400000005}]
["ST",{"$f":"ROUNDDOWN(B125*B123,0)","v":-630},null,{"$f":"ROUNDDOWN(D125*D123,0)","v":-630},-630,-630,-630,-630,-630,-630,-630,-630,-630,-630,-630,-630,9038,-630,-630,-630,-630,-630,-630,-630,-630,-630,-630,-630,-630,-630,-630,-630,"ST",{"$f":"ROUNDDOWN(AH125*AH123,0)","v":-630}]
["Y",{"$f":"TRUNC((B119-12739)/10000,6)","v":-1.2739},null,{"$f":"TRUNC((D119-12739)/10000,6)","v":-1.2739},-1.2739,-1.2739,-1.2739,-1.2739,-1.2739,-1.2739,-1.2739,{"$f":"TRUNC((L119-12739)/10000,6)","v":-1.2739},-1.2739,-1.2739,-1.2739,-1.2739,1.9525999999999999,-1.2739,-1.2739,-1.2739,-1.2739,-1.2739,-1.2739,-1.2739,-1.2739,-1.2739,-1.2739,-1.2739,-1.2739,-1.2739,-1.2739,-1.2739,"Y",{"$f":"TRUNC((AH119-12739)/10000,6)","v":-1.2739}]
["RW",{"$f":"B127*228.74","v":-291.391886},null,{"$f":"D127*228.74","v":-291.391886},-291.391886,-291.391886,-291.391886,-291.391886,-291.391886,-291.391886,-291.391886,-291.391886,-291.391886,-291.391886,-291.391886,-291.391886,446.63772399999999,-291.391886,-291.391886,-291.391886,-291.391886,-291.391886,-291.391886,-291.391886,-291.391886,-291.391886,-291.391886,-291.391886,-291.391886,-291.391886,-291.391886,-291.391886,"RW",{"$f":"AH127*228.74","v":-291.391886}]
["RW",{"$f":"B128+2397","v":2105.6081140000001},null,{"$f":"D128+2397","v":2105.6081140000001},2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,2843.6377240000002,2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,"RW",{"$f":"AH128+2397","v":2105.6081140000001}]
["RW",{"$f":"B129*B127","v":-2682.3341764246002},null,{"$f":"D129*D127","v":-2682.3341764246002},-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,5552.4870198824001,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,"RW",{"$f":"AH129*AH127","v":-2682.3341764246002}]
["ST",{"$f":"ROUNDDOWN(B130+989,0)","v":-1693},null,{"$f":"ROUNDDOWN(D130+989,0)","v":-1693},-1693,-1693,-1693,-1693,-1693,-1693,-1693,-1693,-1693,-1693,-1693,-1693,6541,-1693,-1693,-1693,-1693,-1693,-1693,-1693,-1693,-1693,-1693,-1693,-1693,-1693,-1693,-1693,"ST",{"$f":"ROUNDDOWN(AH130+989,0)","v":-1693}]
["ST",{"$f":"ROUNDDOWN((B119*0.42)-7914,0)","v":-7914},null,{"$f":"ROUNDDOWN((D119*0.42)-7914,0)","v":-7914},-7914,-7914,-7914,-7914,-7914,-7914,-7914,{"$f":"ROUNDDOWN((L119*0.42)-7914,0)","v":-7914},-7914,-7914,-7914,-7914,5637,-7914,-7914,-7914,-7914,-7914,-7914,-7914,-7914,-7914,-7914,-7914,-7914,-7914,-7914,-7914,"ST",{"$f":"ROUNDDOWN((AH119*0.42)-7914,0)","v":-7914}]
["ST",{"$f":"ROUNDDOWN((B119*0.45)-15414,0)","v":-15414},null,{"$f":"ROUNDDOWN((D119*0.45)-15414,0)","v":-15414},-15414,-15414,-15414,-15414,-15414,-15414,-15414,{"$f":"ROUNDDOWN((L119*0.45)-15414,0)","v":-15414},-15414,-15414,-15414,-15414,-894,-15414,-15414,-15414,-15414,-15414,-15414,-15414,-15414,-15414,-15414,-15414,-15414,-15414,-15414,-15414,"ST",{"$f":"ROUNDDOWN((AH119*0.45)-15414,0)","v":-15414}]
["ST",{"$f":"IF(B119<7665,B122,IF(B119<12740,B126*B62,IF(B119<52152,B131*B62,IF(B119<250001,B132*B62,B133*B62))))","v":0},null,{"$f":"IF(D119<7665,D122,IF(D119<12740,D126*D62,IF(D119<52152,D131*D62,IF(D119<250001,D132*D62,D133*D62))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,6541,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ST",{"$f":"IF(AH119<7665,AH122,IF(AH119<12740,AH126*AH62,IF(AH119<52152,AH131*AH62,IF(AH119<250001,AH132*AH62,AH133*AH62))))","v":0}]
["ST1",{"$f":"B134","v":0},null,{"$f":"D134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,6541,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ST1",{"$f":"AH134","v":0}]
["X",{"$f":"B116*0.75","v":0},null,{"$f":"D116*0.75","v":0},0,0,0,0,0,0,0,{"$f":"L116*0.75","v":0},0,0,0,0,19359,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X",{"$f":"AH116*0.75","v":0}]
[]
["UPTAB07",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,null,null,null,null,null,"UPTAB07"]
["ST",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ST",0]
["Y",{"$f":"TRUNC((B136-7664)/10000,6)","v":-0.76639999999999997},null,{"$f":"TRUNC((D136-7664)/10000,6)","v":-0.76639999999999997},-0.76639999999999997,-0.76639999999999997,-0.76639999999999997,-0.76639999999999997,-0.76639999999999997,-0.76639999999999997,-0.76639999999999997,{"$f":"TRUNC((L136-7664)/10000,6)","v":-0.76639999999999997},-0.76639999999999997,-0.76639999999999997,-0.76639999999999997,-0.76639999999999997,1.1695,-0.76639999999999997,-0.76639999999999997,-0.76639999999999997,-0.76639999999999997,-0.76639999999999997,-0.76639999999999997,-0.76639999999999997,-0.76639999999999997,-0.76639999999999997,-0.76639999999999997,-0.76639999999999997,-0.76639999999999997,-0.76639999999999997,-0.76639999999999997,-0.76639999999999997,"Y",{"$f":"TRUNC((AH136-7664)/10000,6)","v":-0.76639999999999997}]
["RW",{"$f":"B140*883.74","v":-677.29833599999995},null,{"$f":"D140*883.74","v":-677.29833599999995},-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,1033.5339300000001,-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,"RW",{"$f":"AH140*883.74","v":-677.29833599999995}]
["RW",{"$f":"B141+1500","v":822.70166400000005},null,{"$f":"D141+1500","v":822.70166400000005},822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,2533.5339300000001,822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,"RW",{"$f":"AH141+1500","v":822.70166400000005}]
["ST",{"$f":"ROUNDDOWN(B142*B140,0)","v":-630},null,{"$f":"ROUNDDOWN(D142*D140,0)","v":-630},-630,-630,-630,-630,-630,-630,-630,-630,-630,-630,-630,-630,2962,-630,-630,-630,-630,-630,-630,-630,-630,-630,-630,-630,-630,-630,-630,-630,"ST",{"$f":"ROUNDDOWN(AH142*AH140,0)","v":-630}]
["Y",{"$f":"TRUNC((B136-12739)/10000,6)","v":-1.2739},null,{"$f":"TRUNC((D136-12739)/10000,6)","v":-1.2739},-1.2739,-1.2739,-1.2739,-1.2739,-1.2739,-1.2739,-1.2739,{"$f":"TRUNC((L136-12739)/10000,6)","v":-1.2739},-1.2739,-1.2739,-1.2739,-1.2739,0.66200000000000003,-1.2739,-1.2739,-1.2739,-1.2739,-1.2739,-1.2739,-1.2739,-1.2739,-1.2739,-1.2739,-1.2739,-1.2739,-1.2739,-1.2739,-1.2739,"Y",{"$f":"TRUNC((AH136-12739)/10000,6)","v":-1.2739}]
["RW",{"$f":"B144*228.74","v":-291.391886},null,{"$f":"D144*228.74","v":-291.391886},-291.391886,-291.391886,-291.391886,-291.391886,-291.391886,-291.391886,-291.391886,-291.391886,-291.391886,-291.391886,-291.391886,-291.391886,151.42588000000001,-291.391886,-291.391886,-291.391886,-291.391886,-291.391886,-291.391886,-291.391886,-291.391886,-291.391886,-291.391886,-291.391886,-291.391886,-291.391886,-291.391886,-291.391886,"RW",{"$f":"AH144*228.74","v":-291.391886}]
["RW",{"$f":"B145+2397","v":2105.6081140000001},null,{"$f":"D145+2397","v":2105.6081140000001},2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,2548.4258799999998,2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,"RW",{"$f":"AH145+2397","v":2105.6081140000001}]
["RW",{"$f":"B146*B144","v":-2682.3341764246002},null,{"$f":"D146*D144","v":-2682.3341764246002},-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,1687.0579325599999,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,"RW",{"$f":"AH146*AH144","v":-2682.3341764246002}]
["ST",{"$f":"ROUNDDOWN(B147+989,0)","v":-1693},null,{"$f":"ROUNDDOWN(D147+989,0)","v":-1693},-1693,-1693,-1693,-1693,-1693,-1693,-1693,-1693,-1693,-1693,-1693,-1693,2676,-1693,-1693,-1693,-1693,-1693,-1693,-1693,-1693,-1693,-1693,-1693,-1693,-1693,-1693,-1693,"ST",{"$f":"ROUNDDOWN(AH147+989,0)","v":-1693}]
["ST",{"$f":"ROUNDDOWN((B136*0.42)-7914,0)","v":-7914},null,{"$f":"ROUNDDOWN((D136*0.42)-7914,0)","v":-7914},-7914,-7914,-7914,-7914,-7914,-7914,-7914,{"$f":"ROUNDDOWN((L136*0.42)-7914,0)","v":-7914},-7914,-7914,-7914,-7914,216,-7914,-7914,-7914,-7914,-7914,-7914,-7914,-7914,-7914,-7914,-7914,-7914,-7914,-7914,-7914,"ST",{"$f":"ROUNDDOWN((AH136*0.42)-7914,0)","v":-7914}]
["ST",{"$f":"ROUNDDOWN((B136*0.45)-15414,0)","v":-15414},null,{"$f":"ROUNDDOWN((D136*0.45)-15414,0)","v":-15414},-15414,-15414,-15414,-15414,-15414,-15414,-15414,{"$f":"ROUNDDOWN((L136*0.45)-15414,0)","v":-15414},-15414,-15414,-15414,-15414,-6702,-15414,-15414,-15414,-15414,-15414,-15414,-15414,-15414,-15414,-15414,-15414,-15414,-15414,-15414,-15414,"ST",{"$f":"ROUNDDOWN((AH136*0.45)-15414,0)","v":-15414}]
["ST",{"$f":"IF(B136<7665,B139,IF(B136<12740,B143*B62,IF(B136<52152,B148*B62,IF(B136<250001,B149*B62,B150*B62))))","v":0},null,{"$f":"IF(D136<7665,D139,IF(D136<12740,D143*D62,IF(D136<52152,D148*D62,IF(D136<250001,D149*D62,D150*D62))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2676,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ST",{"$f":"IF(AH136<7665,AH139,IF(AH136<12740,AH143*AH62,IF(AH136<52152,AH148*AH62,IF(AH136<250001,AH149*AH62,AH150*AH62))))","v":0}]
["ST2",{"$f":"B151","v":0},null,{"$f":"D151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2676,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ST2",{"$f":"AH151","v":0}]
["DIFF",{"$f":"(B135-B152)*2","v":0},null,{"$f":"(D135-D152)*2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,7730,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"DIFF",{"$f":"(AH135-AH152)*2","v":0}]
["MIST",{"$f":"ROUNDDOWN(B116*0.15,0)","v":0},null,{"$f":"ROUNDDOWN(D116*0.15,0)","v":0},0,0,0,0,0,0,0,{"$f":"ROUNDDOWN(L116*0.15,0)","v":0},0,0,0,0,3871,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"MIST",{"$f":"ROUNDDOWN(AH116*0.15,0)","v":0}]
["ST",{"$f":"IF(B154>B153,B154,B153)","v":0},null,{"$f":"IF(D154>D153,D154,D153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,7730,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ST",{"$f":"IF(AH154>AH153,AH154,AH153)","v":0}]
["ZX",{"$f":"IF(B115>9144,9144,B155)","v":0},null,{"$f":"IF(D115>9144,9144,D155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,9144,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ZX",{"$f":"IF(AH115>9144,9144,AH155)","v":0}]
["VERGL",{"$f":"B155","v":0},null,{"$f":"D155","v":0},0,0,0,0,0,0,0,{"$f":"L155","v":0},0,0,0,0,7730,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"VERGL",{"$f":"AH155","v":0}]
[]
["UP5-6",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,null,null,null,null,null,"UP5-6"]
["X",{"$f":"B156*1.25","v":0},null,{"$f":"D156*1.25","v":0},0,0,0,0,0,0,0,{"$f":"L156*1.25","v":0},0,0,0,0,11430,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X",{"$f":"AH156*1.25","v":0}]
[]
["UPTAB07",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,null,null,null,null,null,"UPTAB07"]
["ST",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ST",0]
["Y",{"$f":"TRUNC((B160-7664)/10000,6)","v":-0.76639999999999997},null,{"$f":"TRUNC((D160-7664)/10000,6)","v":-0.76639999999999997},-0.76639999999999997,-0.76639999999999997,-0.76639999999999997,-0.76639999999999997,-0.76639999999999997,-0.76639999999999997,-0.76639999999999997,{"$f":"TRUNC((L160-7664)/10000,6)","v":-0.76639999999999997},-0.76639999999999997,-0.76639999999999997,-0.76639999999999997,-0.76639999999999997,0.37659999999999999,-0.76639999999999997,-0.76639999999999997,-0.76639999999999997,-0.76639999999999997,-0.76639999999999997,-0.76639999999999997,-0.76639999999999997,-0.76639999999999997,-0.76639999999999997,-0.76639999999999997,-0.76639999999999997,-0.76639999999999997,-0.76639999999999997,-0.76639999999999997,-0.76639999999999997,"Y",{"$f":"TRUNC((AH160-7664)/10000,6)","v":-0.76639999999999997}]
["RW",{"$f":"B164*883.74","v":-677.29833599999995},null,{"$f":"D164*883.74","v":-677.29833599999995},-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,332.816484,-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,"RW",{"$f":"AH164*883.74","v":-677.29833599999995}]
["RW",{"$f":"B165+1500","v":822.70166400000005},null,{"$f":"D165+1500","v":822.70166400000005},822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,1832.8164839999999,822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,"RW",{"$f":"AH165+1500","v":822.70166400000005}]
["ST",{"$f":"ROUNDDOWN(B166*B164,0)","v":-630},null,{"$f":"ROUNDDOWN(D166*D164,0)","v":-630},-630,-630,-630,-630,-630,-630,-630,-630,-630,-630,-630,-630,690,-630,-630,-630,-630,-630,-630,-630,-630,-630,-630,-630,-630,-630,-630,-630,"ST",{"$f":"ROUNDDOWN(AH166*AH164,0)","v":-630}]
["Y",{"$f":"TRUNC((B160-12739)/10000,6)","v":-1.2739},null,{"$f":"TRUNC((D160-12739)/10000,6)","v":-1.2739},-1.2739,-1.2739,-1.2739,-1.2739,-1.2739,-1.2739,-1.2739,{"$f":"TRUNC((L160-12739)/10000,6)","v":-1.2739},-1.2739,-1.2739,-1.2739,-1.2739,-0.13089999999999999,-1.2739,-1.2739,-1.2739,-1.2739,-1.2739,-1.2739,-1.2739,-1.2739,-1.2739,-1.2739,-1.2739,-1.2739,-1.2739,-1.2739,-1.2739,"Y",{"$f":"TRUNC((AH160-12739)/10000,6)","v":-1.2739}]
["RW",{"$f":"B168*228.74","v":-291.391886},null,{"$f":"D168*228.74","v":-291.391886},-291.391886,-291.391886,-291.391886,-291.391886,-291.391886,-291.391886,-291.391886,-291.391886,-291.391886,-291.391886,-291.391886,-291.391886,-29.942065999999997,-291.391886,-291.391886,-291.391886,-291.391886,-291.391886,-291.391886,-291.391886,-291.391886,-291.391886,-291.391886,-291.391886,-291.391886,-291.391886,-291.391886,-291.391886,"RW",{"$f":"AH168*228.74","v":-291.391886}]
["RW",{"$f":"B169+2397","v":2105.6081140000001},null,{"$f":"D169+2397","v":2105.6081140000001},2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,2367.0579339999999,2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,"RW",{"$f":"AH169+2397","v":2105.6081140000001}]
["RW",{"$f":"B170*B168","v":-2682.3341764246002},null,{"$f":"D170*D168","v":-2682.3341764246002},-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-309.84788356059994,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,"RW",{"$f":"AH170*AH168","v":-2682.3341764246002}]
["ST",{"$f":"ROUNDDOWN(B171+989,0)","v":-1693},null,{"$f":"ROUNDDOWN(D171+989,0)","v":-1693},-1693,-1693,-1693,-1693,-1693,-1693,-1693,-1693,-1693,-1693,-1693,-1693,679,-1693,-1693,-1693,-1693,-1693,-1693,-1693,-1693,-1693,-1693,-1693,-1693,-1693,-1693,-1693,"ST",{"$f":"ROUNDDOWN(AH171+989,0)","v":-1693}]
["ST",{"$f":"ROUNDDOWN((B160*0.42)-7914,0)","v":-7914},null,{"$f":"ROUNDDOWN((D160*0.42)-7914,0)","v":-7914},-7914,-7914,-7914,-7914,-7914,-7914,-7914,{"$f":"ROUNDDOWN((L160*0.42)-7914,0)","v":-7914},-7914,-7914,-7914,-7914,-3113,-7914,-7914,-7914,-7914,-7914,-7914,-7914,-7914,-7914,-7914,-7914,-7914,-7914,-7914,-7914,"ST",{"$f":"ROUNDDOWN((AH160*0.42)-7914,0)","v":-7914}]
["ST",{"$f":"ROUNDDOWN((B160*0.45)-15414,0)","v":-15414},null,{"$f":"ROUNDDOWN((D160*0.45)-15414,0)","v":-15414},-15414,-15414,-15414,-15414,-15414,-15414,-15414,{"$f":"ROUNDDOWN((L160*0.45)-15414,0)","v":-15414},-15414,-15414,-15414,-15414,-10270,-15414,-15414,-15414,-15414,-15414,-15414,-15414,-15414,-15414,-15414,-15414,-15414,-15414,-15414,-15414,"ST",{"$f":"ROUNDDOWN((AH160*0.45)-15414,0)","v":-15414}]
["ST",{"$f":"IF(B160<7665,B163,IF(B160<12740,B167*B62,IF(B160<52152,B172*B62,IF(B160<250001,B173*B62,B174*B62))))","v":0},null,{"$f":"IF(D160<7665,D163,IF(D160<12740,D167*D62,IF(D160<52152,D172*D62,IF(D160<250001,D173*D62,D174*D62))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,690,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ST",{"$f":"IF(AH160<7665,AH163,IF(AH160<12740,AH167*AH62,IF(AH160<52152,AH172*AH62,IF(AH160<250001,AH173*AH62,AH174*AH62))))","v":0}]
["ST1",{"$f":"B175","v":0},null,{"$f":"D175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,690,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ST1",{"$f":"AH175","v":0}]
["X",{"$f":"B156*0.75","v":0},null,{"$f":"D156*0.75","v":0},0,0,0,0,0,0,0,{"$f":"L156*0.75","v":0},0,0,0,0,6858,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X",{"$f":"AH156*0.75","v":0}]
[]
["UPTAB07",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UPTAB07"]
["ST",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ST",0]
["Y",{"$f":"TRUNC((B177-7664)/10000,6)","v":-0.76639999999999997},null,{"$f":"TRUNC((D177-7664)/10000,6)","v":-0.76639999999999997},-0.76639999999999997,-0.76639999999999997,-0.76639999999999997,-0.76639999999999997,-0.76639999999999997,-0.76639999999999997,-0.76639999999999997,{"$f":"TRUNC((L177-7664)/10000,6)","v":-0.76639999999999997},-0.76639999999999997,-0.76639999999999997,-0.76639999999999997,-0.76639999999999997,-8.0600000000000005E-2,-0.76639999999999997,-0.76639999999999997,-0.76639999999999997,-0.76639999999999997,-0.76639999999999997,-0.76639999999999997,-0.76639999999999997,-0.76639999999999997,-0.76639999999999997,-0.76639999999999997,-0.76639999999999997,-0.76639999999999997,-0.76639999999999997,-0.76639999999999997,-0.76639999999999997,"Y",{"$f":"TRUNC((AH177-7664)/10000,6)","v":-0.76639999999999997}]
["RW",{"$f":"B181*883.74","v":-677.29833599999995},null,{"$f":"D181*883.74","v":-677.29833599999995},-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,-71.229444000000001,-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,-677.29833599999995,"RW",{"$f":"AH181*883.74","v":-677.29833599999995}]
["RW",{"$f":"B182+1500","v":822.70166400000005},null,{"$f":"D182+1500","v":822.70166400000005},822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,1428.7705559999999,822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,822.70166400000005,"RW",{"$f":"AH182+1500","v":822.70166400000005}]
["ST",{"$f":"ROUNDDOWN(B183*B181,0)","v":-630},null,{"$f":"ROUNDDOWN(D183*D181,0)","v":-630},-630,-630,-630,-630,-630,-630,-630,-630,-630,-630,-630,-630,-115,-630,-630,-630,-630,-630,-630,-630,-630,-630,-630,-630,-630,-630,-630,-630,"ST",{"$f":"ROUNDDOWN(AH183*AH181,0)","v":-630}]
["Y",{"$f":"TRUNC((B177-12739)/10000,6)","v":-1.2739},null,{"$f":"TRUNC((D177-12739)/10000,6)","v":-1.2739},-1.2739,-1.2739,-1.2739,-1.2739,-1.2739,-1.2739,-1.2739,{"$f":"TRUNC((L177-12739)/10000,6)","v":-1.2739},-1.2739,-1.2739,-1.2739,-1.2739,-0.58809999999999996,-1.2739,-1.2739,-1.2739,-1.2739,-1.2739,-1.2739,-1.2739,-1.2739,-1.2739,-1.2739,-1.2739,-1.2739,-1.2739,-1.2739,-1.2739,"Y",{"$f":"TRUNC((AH177-12739)/10000,6)","v":-1.2739}]
["RW",{"$f":"B185*228.74","v":-291.391886},null,{"$f":"D185*228.74","v":-291.391886},-291.391886,-291.391886,-291.391886,-291.391886,-291.391886,-291.391886,-291.391886,-291.391886,-291.391886,-291.391886,-291.391886,-291.391886,-134.52199400000001,-291.391886,-291.391886,-291.391886,-291.391886,-291.391886,-291.391886,-291.391886,-291.391886,-291.391886,-291.391886,-291.391886,-291.391886,-291.391886,-291.391886,-291.391886,"RW",{"$f":"AH185*228.74","v":-291.391886}]
["RW",{"$f":"B186+2397","v":2105.6081140000001},null,{"$f":"D186+2397","v":2105.6081140000001},2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,2262.4780059999998,2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,2105.6081140000001,"RW",{"$f":"AH186+2397","v":2105.6081140000001}]
["RW",{"$f":"B187*B185","v":-2682.3341764246002},null,{"$f":"D187*D185","v":-2682.3341764246002},-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-1330.5633153285999,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,-2682.3341764246002,"RW",{"$f":"AH187*AH185","v":-2682.3341764246002}]
["ST",{"$f":"ROUNDDOWN(B188+989,0)","v":-1693},null,{"$f":"ROUNDDOWN(D188+989,0)","v":-1693},-1693,-1693,-1693,-1693,-1693,-1693,-1693,-1693,-1693,-1693,-1693,-1693,-341,-1693,-1693,-1693,-1693,-1693,-1693,-1693,-1693,-1693,-1693,-1693,-1693,-1693,-1693,-1693,"ST",{"$f":"ROUNDDOWN(AH188+989,0)","v":-1693}]
["ST",{"$f":"ROUNDDOWN((B177*0.42)-7914,0)","v":-7914},null,{"$f":"ROUNDDOWN((D177*0.42)-7914,0)","v":-7914},-7914,-7914,-7914,-7914,-7914,-7914,-7914,{"$f":"ROUNDDOWN((L177*0.42)-7914,0)","v":-7914},-7914,-7914,-7914,-7914,-5033,-7914,-7914,-7914,-7914,-7914,-7914,-7914,-7914,-7914,-7914,-7914,-7914,-7914,-7914,-7914,"ST",{"$f":"ROUNDDOWN((AH177*0.42)-7914,0)","v":-7914}]
["ST",{"$f":"ROUNDDOWN((B177*0.45)-15414,0)","v":-15414},null,{"$f":"ROUNDDOWN((D177*0.45)-15414,0)","v":-15414},-15414,-15414,-15414,-15414,-15414,-15414,-15414,{"$f":"ROUNDDOWN((L177*0.45)-15414,0)","v":-15414},-15414,-15414,-15414,-15414,-12327,-15414,-15414,-15414,-15414,-15414,-15414,-15414,-15414,-15414,-15414,-15414,-15414,-15414,-15414,-15414,"ST",{"$f":"ROUNDDOWN((AH177*0.45)-15414,0)","v":-15414}]
["ST",{"$f":"IF(B177<7665,B180,IF(B177<12740,B184*B62,IF(B177<52152,B189*B62,IF(B177<250001,B190*B62,B191*B62))))","v":0},null,{"$f":"IF(D177<7665,D180,IF(D177<12740,D184*D62,IF(D177<52152,D189*D62,IF(D177<250001,D190*D62,D191*D62))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ST",{"$f":"IF(AH177<7665,AH180,IF(AH177<12740,AH184*AH62,IF(AH177<52152,AH189*AH62,IF(AH177<250001,AH190*AH62,AH191*AH62))))","v":0}]
["ST2",{"$f":"B192","v":0},null,{"$f":"D192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ST2",{"$f":"AH192","v":0}]
["DIFF",{"$f":"(B176-B193)*2","v":0},null,{"$f":"(D176-D193)*2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1380,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"DIFF",{"$f":"(AH176-AH193)*2","v":0}]
["MIST",{"$f":"ROUNDDOWN(B156*0.15,0)","v":0},null,{"$f":"ROUNDDOWN(D156*0.15,0)","v":0},0,0,0,0,0,0,0,{"$f":"ROUNDDOWN(L156*0.15,0)","v":0},0,0,0,0,1371,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"MIST",{"$f":"ROUNDDOWN(AH156*0.15,0)","v":0}]
["ST",{"$f":"IF(B195>B194,B195,B194)","v":0},null,{"$f":"IF(D195>D194,D195,D194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1380,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ST",{"$f":"IF(AH195>AH194,AH195,AH194)","v":0}]
["HOCH",{"$f":"ROUNDDOWN(B196+((B115-9144)*0.42),0)","v":-3840},null,{"$f":"ROUNDDOWN(D196+((D115-9144)*0.42),0)","v":-3840},-3840,-3840,-3840,-3840,-3840,-3840,-3840,-3840,-3840,-3840,-3840,-3840,14289,-3840,-3840,-3840,-3840,-3840,-3840,-3840,-3840,-3840,-3840,-3840,-3840,-3840,-3840,-3840,"HOCH",{"$f":"ROUNDDOWN(AH196+((AH115-9144)*0.42),0)","v":-3840}]
["ST",{"$f":"IF(B197<B157,B197,B157)","v":-3840},null,{"$f":"IF(D197<D157,D197,D157)","v":-3840},-3840,-3840,-3840,-3840,-3840,-3840,-3840,-3840,-3840,-3840,-3840,-3840,7730,-3840,-3840,-3840,-3840,-3840,-3840,-3840,-3840,-3840,-3840,-3840,-3840,-3840,-3840,-3840,"ST",{"$f":"IF(AH197<AH157,AH197,AH157)","v":-3840}]
["ST",{"$f":"IF(B115>200000,ROUNDDOWN((B155+(200000-25812)*0.42)+(B115-200000)*0.45,0),IF(B115>25812,ROUNDDOWN(B155+((B115-25812)*0.42),0),IF(B115>9144,B198,B155)))","v":0},null,{"$f":"IF(D115>200000,ROUNDDOWN((D155+(200000-25812)*0.42)+(D115-200000)*0.45,0),IF(D115>25812,ROUNDDOWN(D155+((D115-25812)*0.42),0),IF(D115>9144,D198,D155)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,13638,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ST",{"$f":"IF(AH115>200000,ROUNDDOWN((AH155+(200000-25812)*0.42)+(AH115-200000)*0.45,0),IF(AH115>25812,ROUNDDOWN(AH155+((AH115-25812)*0.42),0),IF(AH115>9144,AH198,AH155)))","v":0}]
[]
["LSTJAHR",{"$f":"IF(B11<5,B112,B199)","v":33156},null,{"$f":"IF(D11<5,D112,D199)","v":11724},27108,12504,15754,22603,0,4586,6690,{"$f":"IF(L11<5,L112,L199)","v":14400},9018,4586,8223,8102,13638,15625,7827,8223,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"LSTJAHR",{"$f":"IF(AH11<5,AH112,AH199)","v":21610}]
["JW",{"$f":"B201*100","v":3315600},null,{"$f":"D201*100","v":1172400},2710800,1250400,1575400,2260300,0,458600,669000,1440000,901800,458600,822300,810200,1363800,1562500,782700,822300,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"JW",{"$f":"AH201*100","v":2161000}]
[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,null,null,null,null,null,null,null,{"$f":"(AH206/100)-Lohnsteuer!$F$54","v":779.32999999999993}]
["UPANTEIL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UPANTEIL"]
["ANTEIL1",{"$f":"IF(B7=1,B202,IF(B7=2,ROUNDDOWN(B202/12,0),IF(B7=3,ROUNDDOWN((B202*7)/360,0),ROUNDDOWN(B202/360,0))))","v":276300},null,{"$f":"IF(D7=1,D202,IF(D7=2,ROUNDDOWN(D202/12,0),IF(D7=3,ROUNDDOWN((D202*7)/360,0),ROUNDDOWN(D202/360,0))))","v":97700},225900,104200,131283,188358,0,38216,55750,{"$f":"IF(L7=1,L202,IF(L7=2,ROUNDDOWN(L202/12,0),IF(L7=3,ROUNDDOWN((L202*7)/360,0),ROUNDDOWN(L202/360,0))))","v":120000},75150,38216,68525,67516,113650,130208,65225,68525,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"ANTEIL1",{"$f":"IF(AH7=1,AH202,IF(AH7=2,ROUNDDOWN(AH202/12,0),IF(AH7=3,ROUNDDOWN((AH202*7)/360,0),ROUNDDOWN(AH202/360,0))))","v":180083}]
["LSTLZZ",{"$f":"B205","v":276300},null,{"$f":"D205","v":97700},225900,104200,131283,188358,0,38216,55750,120000,75150,38216,68525,67516,113650,130208,65225,68525,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"LSTLZZ",{"$f":"AH205","v":180083}]
["ZTABFB",{"$f":"B67+B66","v":3860},null,{"$f":"D67+D66","v":6800},956,12608,18416,8072,956,12608,956,{"$f":"L67+L66","v":3860},6800,18416,3860,12608,920,956,8072,956,956,956,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"ZTABFB",{"$f":"AH67+AH66","v":3860}]
["ZVE",{"$f":"B57-B207-B95","v":94884},null,{"$f":"D57-D207-D95","v":54534},83388,51144,55008,66852,5428,24230,32716,50226,45786,18422,34303,36887,39880,56047,30266,37207,4468,4324,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"ZVE",{"$f":"AH57-AH207-AH95","v":67392}]
["ZVE, X",{"$f":"IF(B208<36,0,ROUNDDOWN(B208/B62,0))","v":94884},null,{"$f":"IF(D208<36,0,ROUNDDOWN(D208/D62,0))","v":27267},83388,25572,27504,66852,5428,12115,32716,50226,22893,9211,34303,18443,39880,56047,30266,37207,4468,4324,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"ZVE, X",{"$f":"IF(AH208<36,0,ROUNDDOWN(AH208/AH62,0))","v":67392}]
[]
["UPTAB07",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,null,null,null,null,null,"UPTAB07"]
["ST",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ST",0]
["Y",{"$f":"TRUNC((B209-7664)/10000,6)","v":8.7219999999999995},null,{"$f":"TRUNC((D209-7664)/10000,6)","v":1.9602999999999999},7.5724,1.7907999999999999,1.984,5.9188000000000001,-0.22359999999999999,0.4451,2.5051999999999999,{"$f":"TRUNC((L209-7664)/10000,6)","v":4.2561999999999998},1.5228999999999999,0.1547,2.6638999999999999,1.0779000000000001,3.2216,4.8383000000000003,2.2602000000000002,2.9542999999999999,-0.3196,-0.33400000000000002,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Y",{"$f":"TRUNC((AH209-7664)/10000,6)","v":5.9728000000000003}]
["RW",{"$f":"B213*883.74","v":7707.9802799999998},null,{"$f":"D213*883.74","v":1732.395522},6692.032776,1582.601592,1753.34016,5230.6803120000004,-197.604264,393.35267399999998,2213.9454479999999,3761.3741879999998,1345.8476459999999,136.71457800000002,2354.194986,952.58334600000012,2847.0567839999999,4275.799242,1997.4291480000002,2610.8330820000001,-282.44330400000001,-295.16916000000003,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"RW",{"$f":"AH213*883.74","v":5278.4022720000003}]
["RW",{"$f":"B214+1500","v":9207.9802799999998},null,{"$f":"D214+1500","v":3232.3955219999998},8192.032776,3082.601592,3253.3401599999997,6730.6803120000004,1302.3957359999999,1893.352674,3713.9454479999999,5261.3741879999998,2845.8476460000002,1636.7145780000001,3854.194986,2452.5833460000003,4347.0567840000003,5775.799242,3497.4291480000002,4110.8330820000001,1217.5566960000001,1204.8308400000001,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"RW",{"$f":"AH214+1500","v":6778.4022720000003}]
["ST",{"$f":"ROUNDDOWN(B215*B213,0)","v":80312},null,{"$f":"ROUNDDOWN(D215*D213,0)","v":6336},62033,5520,6454,39837,-291,842,9304,22393,4333,253,10267,2643,14004,27945,7904,12144,-389,-402,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"ST",{"$f":"ROUNDDOWN(AH215*AH213,0)","v":40486}]
["Y",{"$f":"TRUNC((B209-12739)/10000,6)","v":8.2144999999999992},null,{"$f":"TRUNC((D209-12739)/10000,6)","v":1.4528000000000001},7.0648999999999997,1.2833000000000001,1.4764999999999999,5.4112999999999998,-0.73109999999999997,-6.2399999999999997E-2,1.9977,{"$f":"TRUNC((L209-12739)/10000,6)","v":3.7486999999999999},1.0154000000000001,-0.3528,2.1564000000000001,0.57040000000000002,2.7141000000000002,4.3308,1.7526999999999999,2.4468000000000001,-0.82709999999999995,-0.84150000000000003,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Y",{"$f":"TRUNC((AH209-12739)/10000,6)","v":5.4653}]
["RW",{"$f":"B217*228.74","v":1878.9847299999999},null,{"$f":"D217*228.74","v":332.31347200000005},1616.025226,293.54204200000004,337.73460999999998,1237.7807620000001,-167.23181400000001,-14.273376000000001,456.95389800000004,857.47763800000007,232.26259600000003,-80.699472,493.25493600000004,130.473296,620.82323400000007,990.62719200000004,400.912598,559.68103200000007,-189.190854,-192.48471000000001,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"RW",{"$f":"AH217*228.74","v":1250.1327220000001}]
["RW",{"$f":"B218+2397","v":4275.9847300000001},null,{"$f":"D218+2397","v":2729.3134719999998},4013.0252259999997,2690.542042,2734.73461,3634.7807620000003,2229.7681859999998,2382.7266239999999,2853.9538980000002,3254.4776380000003,2629.262596,2316.3005280000002,2890.2549360000003,2527.4732960000001,3017.823234,3387.6271919999999,2797.9125979999999,2956.681032,2207.8091460000001,2204.5152899999998,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"RW",{"$f":"AH218+2397","v":3647.1327220000003}]
["RW",{"$f":"B219*B217","v":35125.076564584997},null,{"$f":"D219*D217","v":3965.1466121215999},28351.621919167395,3452.7726024986005,4037.8356516649997,19668.889137410602,-1630.1835207845998,-148.6821413376,5701.3437020346009,12200.060321570601,2669.7532399784004,-817.1908262784001,6232.5457439904012,1441.6707680384002,8190.6740393994005,14671.1358431136,4903.9014105145998,7234.4071490976003,-1826.0789446566,-1855.099616535,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"RW",{"$f":"AH219*AH217","v":19932.674465546603}]
["ST",{"$f":"ROUNDDOWN(B220+989,0)","v":36114},null,{"$f":"ROUNDDOWN(D220+989,0)","v":4954},29340,4441,5026,20657,-641,840,6690,13189,3658,171,7221,2430,9179,15660,5892,8223,-837,-866,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"ST",{"$f":"ROUNDDOWN(AH220+989,0)","v":20921}]
["ST",{"$f":"ROUNDDOWN((B209*0.42)-7914,0)","v":31937},null,{"$f":"ROUNDDOWN((D209*0.42)-7914,0)","v":3538},27108,2826,3637,20163,-5634,-2825,5826,{"$f":"ROUNDDOWN((L209*0.42)-7914,0)","v":13180},1701,-4045,6493,-167,8835,15625,4797,7712,-6037,-6097,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"ST",{"$f":"ROUNDDOWN((AH209*0.42)-7914,0)","v":20390}]
["ST",{"$f":"ROUNDDOWN((B209*0.45)-15414,0)","v":27283},null,{"$f":"ROUNDDOWN((D209*0.45)-15414,0)","v":-3143},22110,-3906,-3037,14669,-12971,-9962,-691,{"$f":"ROUNDDOWN((L209*0.45)-15414,0)","v":7187},-5112,-11269,22,-7114,2532,9807,-1794,1329,-13403,-13468,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"ST",{"$f":"ROUNDDOWN((AH209*0.45)-15414,0)","v":14912}]
["ST",{"$f":"IF(B209<7665,B212,IF(B209<12740,B216*B62,IF(B209<52152,B221*B62,IF(B209<250001,B222*B62,B223*B62))))","v":31937},null,{"$f":"IF(D209<7665,D212,IF(D209<12740,D216*D62,IF(D209<52152,D221*D62,IF(D209<250001,D222*D62,D223*D62))))","v":9908},27108,8882,10052,20163,0,1684,6690,13189,7316,506,7221,4860,9179,15625,5892,8223,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"ST",{"$f":"IF(AH209<7665,AH212,IF(AH209<12740,AH216*AH62,IF(AH209<52152,AH221*AH62,IF(AH209<250001,AH222*AH62,AH223*AH62))))","v":20390}]
["JBMG",{"$f":"IF(B17>0,B224,B201)","v":31937},null,{"$f":"IF(D17>0,D224,D201)","v":9908},27108,8882,10052,20163,0,1684,6690,13189,7316,506,7221,4860,13638,15625,5892,8223,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"JBMG",{"$f":"IF(AH17>0,AH224,AH201)","v":20390}]
[]
["MSOLZ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MSOLZ"]
["SOLZFREI",{"$f":"972*B62","v":972},null,{"$f":"972*D62","v":1944},972,1944,1944,972,972,1944,972,{"$f":"972*L62","v":972},1944,1944,972,1944,972,972,972,972,972,972,972,972,972,972,972,972,972,972,972,972,"SOLZFREI",{"$f":"972*AH62","v":972}]
["SOLZJ",{"$f":"ROUNDDOWN((B225*5.5)/100,2)","v":1756.53},null,{"$f":"ROUNDDOWN((D225*5.5)/100,2)","v":544.94000000000005},1490.94,488.51,552.86,1108.96,0,92.62,367.95,{"$f":"ROUNDDOWN((L225*5.5)/100,2)","v":725.39},402.38,27.83,397.15,267.3,750.09,859.37,324.06,452.26,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"SOLZJ",{"$f":"ROUNDDOWN((AH225*5.5)/100,2)","v":1121.45}]
["SOLZMIN",{"$f":"((B225-B228)*20)/100","v":6193},null,{"$f":"((D225-D228)*20)/100","v":1592.8},5227.2,1387.6,1621.6,3838.2,-194.4,-52,1143.5999999999999,{"$f":"((L225-L228)*20)/100","v":2443.4},1074.4000000000001,-287.60000000000002,1249.8,583.20000000000005,2533.1999999999998,2930.6,984,1450.2,-194.4,-194.4,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"SOLZMIN",{"$f":"((AH225-AH228)*20)/100","v":3883.6}]
["SOLZJ",{"$f":"IF(B230<B229,B230,B229)","v":1756.53},null,{"$f":"IF(D230<D229,D230,D229)","v":544.94000000000005},1490.94,488.51,552.86,1108.96,-194.4,-52,367.95,725.39,402.38,-287.60000000000002,397.15,267.3,750.09,859.37,324.06,452.26,-194.4,-194.4,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"SOLZJ",{"$f":"IF(AH230<AH229,AH230,AH229)","v":1121.45}]
["JW",{"$f":"B231*100","v":175653},null,{"$f":"D231*100","v":54494.000000000007},149094,48851,55286,110896,-19440,-5200,36795,72539,40238,-28760.000000000004,39715,26730,75009,85937,32406,45226,-19440,-19440,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"JW",{"$f":"AH231*100","v":112145}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AH236/100)-Lohnsteuer!$F$57","v":93.45}]
["UPANTEIL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UPANTEIL"]
["ANTEIL1",{"$f":"IF(B7=1,B232,IF(B7=2,ROUNDDOWN(B232/12,0),IF(B7=3,ROUNDDOWN((B232*7)/360,0),ROUNDDOWN(B232/360,0))))","v":14637},null,{"$f":"IF(D7=1,D232,IF(D7=2,ROUNDDOWN(D232/12,0),IF(D7=3,ROUNDDOWN((D232*7)/360,0),ROUNDDOWN(D232/360,0))))","v":4541},12424,4070,4607,9241,-1620,-433,3066,{"$f":"IF(L7=1,L232,IF(L7=2,ROUNDDOWN(L232/12,0),IF(L7=3,ROUNDDOWN((L232*7)/360,0),ROUNDDOWN(L232/360,0))))","v":6044},3353,-2396,3309,2227,6250,7161,2700,3768,-1620,-1620,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"ANTEIL1",{"$f":"IF(AH7=1,AH232,IF(AH7=2,ROUNDDOWN(AH232/12,0),IF(AH7=3,ROUNDDOWN((AH232*7)/360,0),ROUNDDOWN(AH232/360,0))))","v":9345}]
["SOLZLZZ",{"$f":"IF(B225>B228,B235,0)","v":14637},null,{"$f":"IF(D225>D228,D235,0)","v":4541},12424,4070,4607,9241,0,0,3066,6044,3353,0,3309,2227,6250,7161,2700,3768,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"SOLZLZZ",{"$f":"IF(AH225>AH228,AH235,0)","v":9345}]
["JW",{"$f":"B225*100","v":3193700},null,{"$f":"D225*100","v":990800},2710800,888200,1005200,2016300,0,168400,669000,{"$f":"L225*100","v":1318900},731600,50600,722100,486000,1363800,1562500,589200,822300,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"JW",{"$f":"AH225*100","v":2039000}]
[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,null,null,null,null,null,null,null,{"$f":"IF(Lohnsteuer!$F$58>0,TRUNC(AH241*Lohnsteuer!$F$58/100,2)-Lohnsteuer!$F$59,0)","v":94.739999999999981}]
["UPANTEIL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UPANTEIL"]
["ANTEIL1",{"$f":"IF(B7=1,B237,IF(B7=2,ROUNDDOWN(B237/12,0),IF(B7=3,ROUNDDOWN((B237*7)/360,0),ROUNDDOWN(B237/360,0))))","v":266141},null,{"$f":"IF(D7=1,D237,IF(D7=2,ROUNDDOWN(D237/12,0),IF(D7=3,ROUNDDOWN((D237*7)/360,0),ROUNDDOWN(D237/360,0))))","v":82566},225900,74016,83766,168025,0,14033,55750,{"$f":"IF(L7=1,L237,IF(L7=2,ROUNDDOWN(L237/12,0),IF(L7=3,ROUNDDOWN((L237*7)/360,0),ROUNDDOWN(L237/360,0))))","v":109908},60966,4216,60175,40500,113650,130208,49100,68525,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"ANTEIL1",{"$f":"IF(AH7=1,AH237,IF(AH7=2,ROUNDDOWN(AH237/12,0),IF(AH7=3,ROUNDDOWN((AH237*7)/360,0),ROUNDDOWN(AH237/360,0))))","v":169916}]
["BK",{"$f":"IF(B8>0,B240,0)","v":266141},null,{"$f":"IF(D8>0,D240,0)","v":82566},225900,74016,83766,168025,0,14033,55750,109908,60966,4216,60175,40500,113650,130208,49100,68525,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"BK",{"$f":"IF(AH8>0,AH240,0)","v":169916}]
[]
["zurück zur Startseite"]

{"sheet":"Steuer2017","index":14,"n_rows":265,"n_cols":34,"rows_kept":265,"cut":false,"hidden":true,"merged":[[0,32,0,34]]}
["PersNr.:",100,"PersNr.:",101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,"Lohnsteuer für Zusatzentgelte"]
["Eingangsparameter",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,null,null,null,null,null,"Eingangsparameter"]
["AF",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"AF",0]
["AJAHR",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"AJAHR",0]
["ALTER1",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALTER1",0]
["F",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"F",0]
["KRV",2,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,"KRV",2]
["KVZ",{"$f":"IF(SozialV!$E8>0,SozialV!$E$6*100,0)","v":0},null,{"$f":"IF(SozialV!$E9>0,SozialV!$E$6*100,0)","v":1.0999999999999999},{"$f":"IF(SozialV!$E10>0,SozialV!$E$6*100,0)","v":1.0999999999999999},{"$f":"IF(SozialV!$E11>0,SozialV!$E$6*100,0)","v":1.0999999999999999},{"$f":"IF(SozialV!$E12>0,SozialV!$E$6*100,0)","v":1.0999999999999999},{"$f":"IF(SozialV!$E13>0,SozialV!$E$6*100,0)","v":1.0999999999999999},{"$f":"IF(SozialV!$E14>0,SozialV!$E$6*100,0)","v":1.0999999999999999},{"$f":"IF(SozialV!$E15>0,SozialV!$E$6*100,0)","v":1.0999999999999999},{"$f":"IF(SozialV!$E16>0,SozialV!$E$6*100,0)","v":1.0999999999999999},{"$f":"IF(SozialV!$E17>0,SozialV!$E$6*100,0)","v":1.0999999999999999},{"$f":"IF(SozialV!$E18>0,SozialV!$E$6*100,0)","v":1.0999999999999999},{"$f":"IF(SozialV!$E19>0,SozialV!$E$6*100,0)","v":1.0999999999999999},{"$f":"IF(SozialV!$E20>0,SozialV!$E$6*100,0)","v":1.0999999999999999},{"$f":"IF(SozialV!$E21>0,SozialV!$E$6*100,0)","v":1.0999999999999999},{"$f":"IF(SozialV!$E22>0,SozialV!$E$6*100,0)","v":1.0999999999999999},{"$f":"IF(SozialV!$E23>0,SozialV!$E$6*100,0)","v":1.0999999999999999},{"$f":"IF(SozialV!$E24>0,SozialV!$E$6*100,0)","v":1.0999999999999999},{"$f":"IF(SozialV!$E25>0,SozialV!$E$6*100,0)","v":1.0999999999999999},{"$f":"IF(SozialV!$E26>0,SozialV!$E$6*100,0)","v":1.0999999999999999},{"$f":"IF(SozialV!$E27>0,SozialV!$E$6*100,0)","v":1.0999999999999999},{"$f":"IF(SozialV!$E28>0,SozialV!$E$6*100,0)","v":0},{"$f":"IF(SozialV!$E29>0,SozialV!$E$6*100,0)","v":0},{"$f":"IF(SozialV!$E30>0,SozialV!$E$6*100,0)","v":0},{"$f":"IF(SozialV!$E31>0,SozialV!$E$6*100,0)","v":0},{"$f":"IF(SozialV!$E32>0,SozialV!$E$6*100,0)","v":0},{"$f":"IF(SozialV!$E33>0,SozialV!$E$6*100,0)","v":0},{"$f":"IF(SozialV!$E34>0,SozialV!$E$6*100,0)","v":0},{"$f":"IF(SozialV!$E35>0,SozialV!$E$6*100,0)","v":0},{"$f":"IF(SozialV!$E36>0,SozialV!$E$6*100,0)","v":0},{"$f":"IF(SozialV!$E37>0,SozialV!$E$6*100,0)","v":0},"KVZ",{"$f":"IF(SozialV!$E37>0,SozialV!$E$6*100,0)","v":0}]
["LZZ",2,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,"LZZ",2]
["LZZFREIB",{"$f":"ANDaten2!$I8","v":0},null,{"$f":"ANDaten2!$I9","v":750},{"$f":"ANDaten2!$I10","v":0},{"$f":"ANDaten2!$I11","v":600},{"$f":"ANDaten2!$I12","v":0},{"$f":"ANDaten2!$I13","v":0},{"$f":"ANDaten2!$I14","v":0},{"$f":"ANDaten2!$I15","v":0},{"$f":"ANDaten2!$I16","v":0},{"$f":"ANDaten2!$I17","v":0},{"$f":"ANDaten2!$I18","v":0},{"$f":"ANDaten2!$I19","v":0},{"$f":"ANDaten2!$I20","v":0},{"$f":"ANDaten2!$I21","v":0},{"$f":"ANDaten2!$I22","v":0},{"$f":"ANDaten2!$I23","v":0},{"$f":"ANDaten2!$I24","v":0},{"$f":"ANDaten2!$I25","v":0},{"$f":"ANDaten2!$I26","v":0},{"$f":"ANDaten2!$I27","v":0},{"$f":"ANDaten2!$I28","v":0},{"$f":"ANDaten2!$I29","v":0},{"$f":"ANDaten2!$I30","v":0},{"$f":"ANDaten2!$I31","v":0},{"$f":"ANDaten2!$I32","v":0},{"$f":"ANDaten2!$I33","v":0},{"$f":"ANDaten2!$I34","v":0},{"$f":"ANDaten2!$I35","v":0},{"$f":"ANDaten2!$I36","v":0},{"$f":"ANDaten2!$I37","v":0},"LZZFREIB",{"$f":"Lohnsteuer!$F$55","v":600}]
["LZZHINZU",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"LZZHINZU",0]
["PKPV",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"PKPV",0]
["PKV",1,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"PKV",1]
["PVS",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"PVS",0]
["PVZ",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"PVZ",0]
["R",1,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"R",1]
["RE4",{"$f":"GehaltsL1!$K8*100","v":850000},null,{"$f":"GehaltsL1!$K9*100","v":551500},{"$f":"GehaltsL1!$K10*100","v":730000},{"$f":"GehaltsL1!$K11*100","v":571500},{"$f":"GehaltsL1!$K12*100","v":651500},{"$f":"GehaltsL1!$K13*100","v":651500},{"$f":"GehaltsL1!$K14*100","v":66500},{"$f":"GehaltsL1!$K15*100","v":341500},{"$f":"GehaltsL1!$K16*100","v":301500},{"$f":"GehaltsL1!$K17*100","v":476500},{"$f":"GehaltsL1!$K18*100","v":476500},{"$f":"GehaltsL1!$K19*100","v":341500},{"$f":"GehaltsL1!$K20*100","v":340000},{"$f":"GehaltsL1!$K21*100","v":450000},{"$f":"GehaltsL1!$K22*100","v":340000},{"$f":"GehaltsL1!$K23*100","v":501500},{"$f":"GehaltsL1!$K24*100","v":341500},{"$f":"GehaltsL1!$K25*100","v":340000},{"$f":"GehaltsL1!$K26*100","v":56500},{"$f":"GehaltsL1!$K27*100","v":55000},{"$f":"GehaltsL1!$K28*100","v":{"$error":"#VALUE!"}},{"$f":"GehaltsL1!$K29*100","v":{"$error":"#VALUE!"}},{"$f":"GehaltsL1!$K30*100","v":{"$error":"#VALUE!"}},{"$f":"GehaltsL1!$K31*100","v":{"$error":"#VALUE!"}},{"$f":"GehaltsL1!$K32*100","v":{"$error":"#VALUE!"}},{"$f":"GehaltsL1!$K33*100","v":{"$error":"#VALUE!"}},{"$f":"GehaltsL1!$K34*100","v":{"$error":"#VALUE!"}},{"$f":"GehaltsL1!$K35*100","v":{"$error":"#VALUE!"}},{"$f":"GehaltsL1!$K36*100","v":{"$error":"#VALUE!"}},{"$f":"GehaltsL1!$K37*100","v":{"$error":"#VALUE!"}},"RE4",{"$f":"(Lohnsteuer!$A$43+Lohnsteuer!$A$46+Lohnsteuer!$F$53-Lohnsteuer!$F$56)*100","v":621500}]
["STERBE",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"STERBE",0]
["STKL",{"$f":"ANDaten2!$G8","v":4},null,{"$f":"ANDaten2!$G9","v":3},{"$f":"ANDaten2!$G10","v":1},{"$f":"ANDaten2!$G11","v":3},{"$f":"ANDaten2!$G12","v":3},{"$f":"ANDaten2!$G13","v":2},{"$f":"ANDaten2!$G14","v":1},{"$f":"ANDaten2!$G15","v":3},{"$f":"ANDaten2!$G16","v":1},{"$f":"ANDaten2!$G17","v":4},{"$f":"ANDaten2!$G18","v":3},{"$f":"ANDaten2!$G19","v":3},{"$f":"ANDaten2!$G20","v":4},{"$f":"ANDaten2!$G21","v":3},{"$f":"ANDaten2!$G22","v":5},{"$f":"ANDaten2!$G23","v":1},{"$f":"ANDaten2!$G24","v":2},{"$f":"ANDaten2!$G25","v":4},{"$f":"ANDaten2!$G26","v":1},{"$f":"ANDaten2!$G27","v":1},{"$f":"ANDaten2!$G27","v":1},{"$f":"ANDaten2!$G29","v":0},{"$f":"ANDaten2!$G30","v":0},{"$f":"ANDaten2!$G31","v":0},{"$f":"ANDaten2!$G32","v":0},{"$f":"ANDaten2!$G33","v":0},{"$f":"ANDaten2!$G34","v":0},{"$f":"ANDaten2!$G35","v":0},{"$f":"ANDaten2!$G36","v":0},{"$f":"ANDaten2!$G37","v":0},"STKL",{"$f":"Lohnsteuer!$A$23","v":4}]
["VBEZ",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"VBEZ",0]
["VBEZM",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"VBEZM",0]
["VBEZS",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"VBEZS",0]
["VJAHR",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"VJAHR",0]
["ZKF",{"$f":"ANDaten2!$H8","v":1},null,{"$f":"ANDaten2!$H9","v":1},{"$f":"ANDaten2!$H10","v":0},{"$f":"ANDaten2!$H11","v":2},{"$f":"ANDaten2!$H12","v":3},{"$f":"ANDaten2!$H13","v":1},{"$f":"ANDaten2!$H14","v":0},{"$f":"ANDaten2!$H15","v":2},{"$f":"ANDaten2!$H16","v":0},{"$f":"ANDaten2!$H17","v":1},{"$f":"ANDaten2!$H18","v":1},{"$f":"ANDaten2!$H19","v":3},{"$f":"ANDaten2!$H20","v":1},{"$f":"ANDaten2!$H21","v":2},{"$f":"ANDaten2!$H22","v":0},{"$f":"ANDaten2!$H23","v":0},{"$f":"ANDaten2!$H24","v":1},{"$f":"ANDaten2!$H25","v":0},{"$f":"ANDaten2!$H26","v":0},{"$f":"ANDaten2!$H27","v":0},{"$f":"ANDaten2!$H28","v":0},{"$f":"ANDaten2!$H29","v":0},{"$f":"ANDaten2!$H30","v":0},{"$f":"ANDaten2!$H31","v":0},{"$f":"ANDaten2!$H32","v":0},{"$f":"ANDaten2!$H33","v":0},{"$f":"ANDaten2!$H34","v":0},{"$f":"ANDaten2!$H35","v":0},{"$f":"ANDaten2!$H36","v":0},{"$f":"ANDaten2!$H37","v":0},"ZKF",{"$f":"Lohnsteuer!$A$26","v":1}]
["ZMVB",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ZMVB",0]
[]
[]
[]
["Interne Felder",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interne Felder"]
[]
["MPARA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MPARA"]
["BBGRV",{"$f":"IF(OR(B7=0,B7=2),76200,68400)","v":76200},null,{"$f":"IF(OR(D7=0,D7=2),76200,68400)","v":76200},76200,76200,76200,76200,76200,76200,76200,76200,76200,76200,76200,76200,76200,76200,76200,76200,76200,76200,76200,76200,76200,76200,76200,76200,76200,76200,76200,76200,"BBGRV",{"$f":"IF(OR(AH7=0,AH7=2),76200,68400)","v":76200}]
["RVSATZAN",9.35E-2,null,9.35E-2,9.35E-2,9.35E-2,9.35E-2,9.35E-2,9.35E-2,9.35E-2,9.35E-2,9.35E-2,9.35E-2,9.35E-2,9.35E-2,9.35E-2,9.35E-2,9.35E-2,9.35E-2,9.35E-2,9.35E-2,9.35E-2,9.35E-2,9.35E-2,9.35E-2,9.35E-2,9.35E-2,9.35E-2,9.35E-2,9.35E-2,9.35E-2,9.35E-2,"RVSATZAN",9.35E-2]
["TBSVORV",0.68,null,0.68,0.68,0.68,0.68,0.68,0.68,0.68,0.68,0.68,0.68,0.68,0.68,0.68,0.68,0.68,0.68,0.68,0.68,0.68,0.68,0.68,0.68,0.68,0.68,0.68,0.68,0.68,0.68,0.68,"TBSVORV",0.68]
["BBGKVPV",52200,null,52200,52200,52200,52200,52200,52200,52200,52200,52200,52200,52200,52200,52200,52200,52200,52200,52200,52200,52200,52200,52200,52200,52200,52200,52200,52200,52200,52200,52200,"BBGKVPV",52200]
["KVSATZAN",{"$f":"B8/100+0.07","v":7.0000000000000007E-2},null,{"$f":"D8/100+0.07","v":8.1000000000000003E-2},8.1000000000000003E-2,8.1000000000000003E-2,8.1000000000000003E-2,8.1000000000000003E-2,8.1000000000000003E-2,8.1000000000000003E-2,8.1000000000000003E-2,8.1000000000000003E-2,8.1000000000000003E-2,8.1000000000000003E-2,8.1000000000000003E-2,8.1000000000000003E-2,8.1000000000000003E-2,8.1000000000000003E-2,8.1000000000000003E-2,8.1000000000000003E-2,8.1000000000000003E-2,8.1000000000000003E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,"KVSATZAN",{"$f":"AH8/100+0.07","v":7.0000000000000007E-2}]
["KVSATZAG",7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,"KVSATZAG",7.0000000000000007E-2]
["PVSATZAN",{"$f":"IF(B14=1,0.01775,0.01275)","v":1.2749999999999999E-2},null,{"$f":"IF(D14=1,0.01775,0.01275)","v":1.2749999999999999E-2},1.2749999999999999E-2,1.2749999999999999E-2,1.2749999999999999E-2,1.2749999999999999E-2,1.2749999999999999E-2,1.2749999999999999E-2,1.2749999999999999E-2,1.2749999999999999E-2,1.2749999999999999E-2,1.2749999999999999E-2,1.2749999999999999E-2,1.2749999999999999E-2,1.2749999999999999E-2,1.2749999999999999E-2,1.2749999999999999E-2,1.2749999999999999E-2,1.2749999999999999E-2,1.2749999999999999E-2,1.2749999999999999E-2,1.2749999999999999E-2,1.2749999999999999E-2,1.2749999999999999E-2,1.2749999999999999E-2,1.2749999999999999E-2,1.2749999999999999E-2,1.2749999999999999E-2,1.2749999999999999E-2,1.2749999999999999E-2,"PVSATZAN",{"$f":"IF(AH14=1,0.01775,0.01275)","v":1.2749999999999999E-2}]
["PVSATZAG",{"$f":"IF(B14=1,0.00775,0.01275)","v":1.2749999999999999E-2},null,{"$f":"IF(D14=1,0.00775,0.01275)","v":1.2749999999999999E-2},1.2749999999999999E-2,1.2749999999999999E-2,1.2749999999999999E-2,1.2749999999999999E-2,1.2749999999999999E-2,1.2749999999999999E-2,1.2749999999999999E-2,1.2749999999999999E-2,1.2749999999999999E-2,1.2749999999999999E-2,1.2749999999999999E-2,1.2749999999999999E-2,1.2749999999999999E-2,1.2749999999999999E-2,1.2749999999999999E-2,1.2749999999999999E-2,1.2749999999999999E-2,1.2749999999999999E-2,1.2749999999999999E-2,1.2749999999999999E-2,1.2749999999999999E-2,1.2749999999999999E-2,1.2749999999999999E-2,1.2749999999999999E-2,1.2749999999999999E-2,1.2749999999999999E-2,1.2749999999999999E-2,1.2749999999999999E-2,"PVSATZAG",{"$f":"IF(AH14=1,0.00775,0.01275)","v":1.2749999999999999E-2}]
["PVSATZAN",{"$f":"IF(B15=1,B38+0.0025,B38)","v":1.2749999999999999E-2},null,{"$f":"IF(D15=1,D38+0.0025,D38)","v":1.2749999999999999E-2},1.2749999999999999E-2,1.2749999999999999E-2,1.2749999999999999E-2,1.2749999999999999E-2,1.2749999999999999E-2,1.2749999999999999E-2,1.2749999999999999E-2,1.2749999999999999E-2,1.2749999999999999E-2,1.2749999999999999E-2,1.2749999999999999E-2,1.2749999999999999E-2,1.2749999999999999E-2,1.2749999999999999E-2,1.2749999999999999E-2,1.2749999999999999E-2,1.2749999999999999E-2,1.2749999999999999E-2,1.2749999999999999E-2,1.2749999999999999E-2,1.2749999999999999E-2,1.2749999999999999E-2,1.2749999999999999E-2,1.2749999999999999E-2,1.2749999999999999E-2,1.2749999999999999E-2,1.2749999999999999E-2,1.2749999999999999E-2,"PVSATZAN",{"$f":"IF(AH15=1,AH38+0.0025,AH38)","v":1.2749999999999999E-2}]
["W1STKL5",10240,null,10240,10240,10240,10240,10240,10240,10240,10240,10240,10240,10240,10240,10240,10240,10240,10240,10240,10240,10240,10240,10240,10240,10240,10240,10240,10240,10240,10240,10240,"W1STKL5",10240]
["W2STKL5",27029,null,27029,27029,27029,27029,27029,27029,27029,27029,27029,27029,27029,27029,27029,27029,27029,27029,27029,27029,27029,27029,27029,27029,27029,27029,27029,27029,27029,27029,27029,"W2STKL5",27029]
["W3STKL5",205043,null,205043,205043,205043,205043,205043,205043,205043,205043,205043,205043,205043,205043,205043,205043,205043,205043,205043,205043,205043,205043,205043,205043,205043,205043,205043,205043,205043,205043,205043,"W3STKL5",205043]
["GFB",8820,null,8820,8820,8820,8820,8820,8820,8820,8820,8820,8820,8820,8820,8820,8820,8820,8820,8820,8820,8820,8820,8820,8820,8820,8820,8820,8820,8820,8820,8820,"GFB",8820]
["SOLZFREI",972,null,972,972,972,972,972,972,972,972,972,972,972,972,972,972,972,972,972,972,972,972,972,972,972,972,972,972,972,972,972,"SOLZFREI",972]
[]
["MRE4JL",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,null,null,null,null,null,"MRE4JL"]
["ZRE4J",{"$f":"IF(B9=1,B17/100,IF(B9=2,B17*12/100,IF(B9=3,B17*360/7/100,B17*360/100)))","v":102000},null,{"$f":"IF(D9=1,D17/100,IF(D9=2,D17*12/100,IF(D9=3,D17*360/7/100,D17*360/100)))","v":66180},87600,68580,78180,78180,7980,40980,36180,57180,57180,40980,40800,54000,40800,60180,40980,40800,6780,6600,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"ZRE4J",{"$f":"IF(AH9=1,AH17/100,IF(AH9=2,AH17*12/100,IF(AH9=3,AH17*360/7/100,AH17*360/100)))","v":74580}]
["ZVBEZJ",{"$f":"IF(B9=1,B20/100,IF(B9=2,B20*12/100,IF(B9=3,B20*360/7/100,B20*360/100)))","v":0},null,{"$f":"IF(D9=1,D20/100,IF(D9=2,D20*12/100,IF(D9=3,D20*360/7/100,D20*360/100)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ZVBEZJ",{"$f":"IF(AH9=1,AH20/100,IF(AH9=2,AH20*12/100,IF(AH9=3,AH20*360/7/100,AH20*360/100)))","v":0}]
["JLFREIB",{"$f":"IF(B9=1,B10/100,IF(B9=2,B10*12/100,IF(B9=3,B10*360/7/100,B10*360/100)))","v":0},null,{"$f":"IF(D9=1,D10/100,IF(D9=2,D10*12/100,IF(D9=3,D10*360/7/100,D10*360/100)))","v":90},0,72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"JLFREIB",{"$f":"IF(AH9=1,AH10/100,IF(AH9=2,AH10*12/100,IF(AH9=3,AH10*360/7/100,AH10*360/100)))","v":72}]
["JLHINZU",{"$f":"IF(B9=1,B11/100,IF(B9=2,B11*12/100,IF(B9=3,B11*360/7/100,B11*360/100)))","v":0},null,{"$f":"IF(D9=1,D11/100,IF(D9=2,D11*12/100,IF(D9=3,D11*360/7/100,D11*360/100)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"JLHINZU",{"$f":"IF(AH9=1,AH11/100,IF(AH9=2,AH11*12/100,IF(AH9=3,AH11*360/7/100,AH11*360/100)))","v":0}]
["F",{"$f":"IF(B3=0,1,B6)","v":1},null,{"$f":"IF(D3=0,1,D6)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"F",{"$f":"IF(AH3=0,1,AH6)","v":1}]
[]
["MRE4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MRE4"]
["J",{"$f":"IF(B49=0,0,IF(B23<2006,1,IF(B23<2040,B23-2004,36)))","v":0},null,{"$f":"IF(D49=0,0,IF(D23<2006,1,IF(D23<2040,D23-2004,36)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"J",{"$f":"IF(AH49=0,0,IF(AH23<2006,1,IF(AH23<2040,AH23-2004,36)))","v":0}]
["TAB1",{"$f":"IF(B49=0,0,0.4-(B55-1)*0.016+IF(B55>16,(B55-16)*0.008,0))","v":0},null,{"$f":"IF(D49=0,0,0.4-(D55-1)*0.016+IF(D55>16,(D55-16)*0.008,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"TAB1",{"$f":"IF(AH49=0,0,0.4-(AH55-1)*0.016+IF(AH55>16,(AH55-16)*0.008,0))","v":0}]
["TAB2",{"$f":"IF(B49=0,0,3000-(B55-1)*120+IF(B55>16,(B55-16)*60,0))","v":0},null,{"$f":"IF(D49=0,0,3000-(D55-1)*120+IF(D55>16,(D55-16)*60,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"TAB2",{"$f":"IF(AH49=0,0,3000-(AH55-1)*120+IF(AH55>16,(AH55-16)*60,0))","v":0}]
["TAB3",{"$f":"IF(B49=0,0,900-(B55-1)*36+IF(B55>16,(B55-16)*18,0))","v":0},null,{"$f":"IF(D49=0,0,900-(D55-1)*36+IF(D55>16,(D55-16)*18,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"TAB3",{"$f":"IF(AH49=0,0,900-(AH55-1)*36+IF(AH55>16,(AH55-16)*18,0))","v":0}]
["VBEZB",{"$f":"IF(B49=0,0,IF(B9<>1,B21*12+B22,B21*B25+B22))","v":0},null,{"$f":"IF(D49=0,0,IF(D9<>1,D21*12+D22,D21*D25+D22))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"VBEZB",{"$f":"IF(AH49=0,0,IF(AH9<>1,AH21*12+AH22,AH21*AH25+AH22))","v":0}]
["HFVB",{"$f":"IF(B49=0,0,IF(B9<>1,B57,B57/12*B25))","v":0},null,{"$f":"IF(D49=0,0,IF(D9<>1,D57,D57/12*D25))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HFVB",{"$f":"IF(AH49=0,0,IF(AH9<>1,AH57,AH57/12*AH25))","v":0}]
["FVBZ",{"$f":"IF(B49=0,0,IF(B9<>1,B58,ROUNDUP(B58/12*B25,0)))","v":0},null,{"$f":"IF(D49=0,0,IF(D9<>1,D58,ROUNDUP(D58/12*D25,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"FVBZ",{"$f":"IF(AH49=0,0,IF(AH9<>1,AH58,ROUNDUP(AH58/12*AH25,0)))","v":0}]
["FVB",{"$f":"IF(B49=0,0,ROUNDUP(B59*B56/100,2))","v":0},null,{"$f":"IF(D49=0,0,ROUNDUP(D59*D56/100,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"FVB",{"$f":"IF(AH49=0,0,ROUNDUP(AH59*AH56/100,2))","v":0}]
["FVB",{"$f":"IF(B62>B60,B60,B62)","v":0},null,{"$f":"IF(D62>D60,D60,D62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"FVB",{"$f":"IF(AH62>AH60,AH60,AH62)","v":0}]
["HFVBZ",{"$f":"B59/100-B63","v":0},null,{"$f":"D59/100-D63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HFVBZ",{"$f":"AH59/100-AH63","v":0}]
["FVBZ",{"$f":"IF(B61>B64,ROUNDUP(B64,0),B61)","v":0},null,{"$f":"IF(D61>D64,ROUNDUP(D64,0),D61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"FVBZ",{"$f":"IF(AH61>AH64,ROUNDUP(AH64,0),AH61)","v":0}]
[]
["MRE4ALTE",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,null,null,null,null,null,"MRE4ALTE"]
["K",{"$f":"IF(B5=0,0,IF(B4<2006,1,IF(B4<2040,B4-2004,36)))","v":0},null,{"$f":"IF(D5=0,0,IF(D4<2006,1,IF(D4<2040,D4-2004,36)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"K",{"$f":"IF(AH5=0,0,IF(AH4<2006,1,IF(AH4<2040,AH4-2004,36)))","v":0}]
["TAB4",{"$f":"IF(B5=0,0,0.4-(B68-1)*0.016+IF(B68>16,(B68-16)*0.008,0))","v":0},null,{"$f":"IF(D5=0,0,0.4-(D68-1)*0.016+IF(D68>16,(D68-16)*0.008,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"TAB4",{"$f":"IF(AH5=0,0,0.4-(AH68-1)*0.016+IF(AH68>16,(AH68-16)*0.008,0))","v":0}]
["TAB5",{"$f":"IF(B5=0,0,1900-(B68-1)*76+IF(B68>16,(B68-16)*38,0))","v":0},null,{"$f":"IF(D5=0,0,1900-(D68-1)*76+IF(D68>16,(D68-16)*38,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"TAB5",{"$f":"IF(AH5=0,0,1900-(AH68-1)*76+IF(AH68>16,(AH68-16)*38,0))","v":0}]
["BMG",{"$f":"IF(B5=0,0,B48-B49)","v":0},null,{"$f":"IF(D5=0,0,D48-D49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"BMG",{"$f":"IF(AH5=0,0,AH48-AH49)","v":0}]
["ALTE",{"$f":"IF(B5=0,0,ROUNDUP(B71*B69,2))","v":0},null,{"$f":"IF(D5=0,0,ROUNDUP(D71*D69,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALTE",{"$f":"IF(AH5=0,0,ROUNDUP(AH71*AH69,2))","v":0}]
["HBALTE",{"$f":"B70","v":0},null,{"$f":"D70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HBALTE",{"$f":"AH70","v":0}]
["ALTE",{"$f":"IF(B72>B73,B73,B72)","v":0},null,{"$f":"IF(D72>D73,D73,D72)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ALTE",{"$f":"IF(AH72>AH73,AH73,AH72)","v":0}]
[]
["MRE4ABZ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MRE4ABZ"]
["ZRE4",{"$f":"B48-B63-B74-B50+B51","v":102000},null,{"$f":"D48-D63-D74-D50+D51","v":66090},87600,68508,78180,78180,7980,40980,36180,57180,57180,40980,40800,54000,40800,60180,40980,40800,6780,6600,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"ZRE4",{"$f":"AH48-AH63-AH74-AH50+AH51","v":74508}]
["ZRE4",{"$f":"IF(B77<0,0,B77)","v":102000},null,{"$f":"IF(D77<0,0,D77)","v":66090},87600,68508,78180,78180,7980,40980,36180,57180,57180,40980,40800,54000,40800,60180,40980,40800,6780,6600,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"ZRE4",{"$f":"IF(AH77<0,0,AH77)","v":74508}]
["ZRE4VP",{"$f":"B48","v":102000},null,{"$f":"D48","v":66180},87600,68580,78180,78180,7980,40980,36180,57180,57180,40980,40800,54000,40800,60180,40980,40800,6780,6600,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"ZRE4VP",{"$f":"AH48","v":74580}]
["ZVBEZ",{"$f":"B49-B63","v":0},null,{"$f":"D49-D63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ZVBEZ",{"$f":"AH49-AH63","v":0}]
["ZVBEZ",{"$f":"IF(B80<0,0,B80)","v":0},null,{"$f":"IF(D80<0,0,D80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ZVBEZ",{"$f":"IF(AH80<0,0,AH80)","v":0}]
[]
["MZTABFB",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,null,null,null,null,null,"MZTABFB"]
["KZTAB",{"$f":"IF(B19=3,2,1)","v":1},null,{"$f":"IF(D19=3,2,1)","v":2},1,2,2,1,1,2,1,1,2,2,1,2,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"KZTAB",{"$f":"IF(AH19=3,2,1)","v":1}]
["ANP",{"$f":"IF(B19>5,0,IF(B81=0,0,IF(B81-IF(B81<B65,B81,B65)<102,B81-IF(B81<B65,B81,B65),102)))+IF(B19>5,0,IF(B78=B81,0,IF(B78-B81<1000,B78-B81,1000)))","v":1000},null,{"$f":"IF(D19>5,0,IF(D81=0,0,IF(D81-IF(D81<D65,D81,D65)<102,D81-IF(D81<D65,D81,D65),102)))+IF(D19>5,0,IF(D78=D81,0,IF(D78-D81<1000,D78-D81,1000)))","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"ANP",{"$f":"IF(AH19>5,0,IF(AH81=0,0,IF(AH81-IF(AH81<AH65,AH81,AH65)<102,AH81-IF(AH81<AH65,AH81,AH65),102)))+IF(AH19>5,0,IF(AH78=AH81,0,IF(AH78-AH81<1000,AH78-AH81,1000)))","v":1000}]
["EFA",{"$f":"IF(B19=2,1908,0)","v":0},null,{"$f":"IF(D19=2,1908,0)","v":0},0,0,0,1908,0,0,0,0,0,0,0,0,0,0,1908,0,0,0,0,0,0,0,0,0,0,0,0,0,"EFA",{"$f":"IF(AH19=2,1908,0)","v":0}]
["SAP",{"$f":"IF(B19>5,0,36)","v":36},null,{"$f":"IF(D19>5,0,36)","v":36},36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,"SAP",{"$f":"IF(AH19>5,0,36)","v":36}]
["KFB",{"$f":"IF(B19<4,B24*7356,IF(B19=4,B24*3678,0))","v":3678},null,{"$f":"IF(D19<4,D24*7356,IF(D19=4,D24*3678,0))","v":7356},0,14712,22068,7356,0,14712,0,3678,7356,22068,3678,14712,0,0,7356,0,0,0,0,0,0,0,0,0,0,0,0,0,"KFB",{"$f":"IF(AH19<4,AH24*7356,IF(AH19=4,AH24*3678,0))","v":3678}]
["ZTABFB",{"$f":"B86+B85+B87+IF(B81<B65,B81,B65)","v":1036},null,{"$f":"D86+D85+D87+IF(D81<D65,D81,D65)","v":1036},1036,1036,1036,2944,1036,1036,1036,1036,1036,1036,1036,1036,1036,1036,2944,1036,1036,1036,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"ZTABFB",{"$f":"AH86+AH85+AH87+IF(AH81<AH65,AH81,AH65)","v":1036}]
[]
["MLSTJAHR",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,null,null,null,null,null,"MLSTJAHR"]
[]
["UPEVP",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,null,null,null,null,null,"UPEVP"]
["VSP1",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"VSP1",0]
["ZRE4VP",{"$f":"IF(B79>B32,B32,B79)","v":76200},null,{"$f":"IF(D79>D32,D32,D79)","v":66180},76200,68580,76200,76200,7980,40980,36180,57180,57180,40980,40800,54000,40800,60180,40980,40800,6780,6600,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"ZRE4VP",{"$f":"IF(AH79>AH32,AH32,AH79)","v":74580}]
["VSP1",{"$f":"TRUNC((B34*B95)*B33,2)","v":4844.79},null,{"$f":"TRUNC((D34*D95)*D33,2)","v":4207.72},4844.79,4360.3100000000004,4844.79,4844.79,507.36,2605.5,2300.3200000000002,3635.5,3635.5,2605.5,2594.06,3433.32,2594.06,3826.24,2605.5,2594.06,431.07,419.62,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"VSP1",{"$f":"TRUNC((AH34*AH95)*AH33,2)","v":4741.79}]
["VSP1",{"$f":"IF(B7>1,B94,B96)","v":0},null,{"$f":"IF(D7>1,D94,D96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"VSP1",{"$f":"IF(AH7>1,AH94,AH96)","v":0}]
["VSP2",{"$f":"TRUNC(0.12*B95,2)","v":9144},null,{"$f":"TRUNC(0.12*D95,2)","v":7941.6},9144,8229.6,9144,9144,957.6,4917.6000000000004,4341.6000000000004,6861.6,6861.6,4917.6000000000004,4896,6480,4896,7221.6,4917.6000000000004,4896,813.6,792,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"VSP2",{"$f":"TRUNC(0.12*AH95,2)","v":8949.6}]
["VHB",{"$f":"IF(B19=3,3000,1900)","v":1900},null,{"$f":"IF(D19=3,3000,1900)","v":3000},1900,3000,3000,1900,1900,3000,1900,1900,3000,3000,1900,3000,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,"VHB",{"$f":"IF(AH19=3,3000,1900)","v":1900}]
["VSP2",{"$f":"IF(B98>B99,B99,B98)","v":1900},null,{"$f":"IF(D98>D99,D99,D98)","v":3000},1900,3000,3000,1900,957.6,3000,1900,1900,3000,3000,1900,3000,1900,1900,1900,1900,813.6,792,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"VSP2",{"$f":"IF(AH98>AH99,AH99,AH98)","v":1900}]
["VSPN",{"$f":"ROUNDUP(B97+B100,0)","v":1900},null,{"$f":"ROUNDUP(D97+D100,0)","v":3000},1900,3000,3000,1900,958,3000,1900,1900,3000,3000,1900,3000,1900,1900,1900,1900,814,792,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"VSPN",{"$f":"ROUNDUP(AH97+AH100,0)","v":1900}]
[]
["MVSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MVSP"]
["ZRE4VP",{"$f":"IF(B95>B35,B35,B95)","v":52200},null,{"$f":"IF(D95>D35,D35,D95)","v":52200},52200,52200,52200,52200,7980,40980,36180,52200,52200,40980,40800,52200,40800,52200,40980,40800,6780,6600,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"ZRE4VP",{"$f":"IF(AH95>AH35,AH35,AH95)","v":52200}]
["VSP3: PKV=0",{"$f":"B104*(B36+B40)","v":4319.55},null,{"$f":"D104*(D36+D40)","v":4893.75},4893.75,4893.75,4893.75,4893.75,748.125,3841.875,3391.875,4893.75,4893.75,3841.875,3825,4893.75,3825,4893.75,3841.875,3825,635.625,618.75,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"VSP3: PKV=0",{"$f":"AH104*(AH36+AH40)","v":4319.55}]
["VSP3: STKL = 6",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"VSP3: STKL = 6",0]
["VSP3: PKV=1",{"$f":"B12*12/100","v":0},null,{"$f":"D12*12/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"VSP3: PKV=1",{"$f":"AH12*12/100","v":0}]
["VSP3: PKV=2",{"$f":"B107-B104*(B37+B39)","v":-4319.55},null,{"$f":"D107-D104*(D37+D39)","v":-4319.55},-4319.55,-4319.55,-4319.55,-4319.55,-660.34500000000003,-3391.0950000000003,-2993.895,-4319.55,-4319.55,-3391.0950000000003,-3376.2000000000003,-4319.55,-3376.2000000000003,-4319.55,-3391.0950000000003,-3376.2000000000003,-561.04500000000007,-546.15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"VSP3: PKV=2",{"$f":"AH107-AH104*(AH37+AH39)","v":-4319.55}]
["VSP3",{"$f":"IF(B13=0,B105,IF(AND(B13>0,B19=6),B106,IF(B13=1,B107,B108)))","v":0},null,{"$f":"IF(D13=0,D105,IF(AND(D13>0,D19=6),D106,IF(D13=1,D107,D108)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"VSP3",{"$f":"IF(AH13=0,AH105,IF(AND(AH13>0,AH19=6),AH106,IF(AH13=1,AH107,AH108)))","v":0}]
["VSP",{"$f":"ROUNDUP(B109+B97,0)","v":0},null,{"$f":"ROUNDUP(D109+D97,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"VSP",{"$f":"ROUNDUP(AH109+AH97,0)","v":0}]
[]
["UPEVP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UPEVP"]
["VSP",{"$f":"IF(B101>B110,B101,B110)","v":1900},null,{"$f":"IF(D101>D110,D101,D110)","v":3000},1900,3000,3000,1900,958,3000,1900,1900,3000,3000,1900,3000,1900,1900,1900,1900,814,792,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"VSP",{"$f":"IF(AH101>AH110,AH101,AH110)","v":1900}]
[]
["MLSTJAHR",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,null,null,null,null,null,"MLSTJAHR"]
["ZVE",{"$f":"B78-B89-B113","v":99064},null,{"$f":"D78-D89-D113","v":62054},84664,64472,74144,73336,5986,36944,33244,54244,53144,36944,37864,49964,37864,57244,36136,37864,4930,4772,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"ZVE",{"$f":"AH78-AH89-AH113","v":71572}]
[]
["UPMLST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UPMLST"]
["ZVE, X",{"$f":"IF(B116<1,0,ROUNDDOWN(B116/B84,0))","v":99064},null,{"$f":"IF(D116<1,0,ROUNDDOWN(D116/D84,0))","v":31027},84664,32236,37072,73336,5986,18472,33244,54244,26572,18472,37864,24982,37864,57244,36136,37864,4930,4772,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"ZVE, X",{"$f":"IF(AH116<1,0,ROUNDDOWN(AH116/AH84,0))","v":71572}]
[]
["UPTAB17",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,null,null,null,null,null,"UPTAB17"]
["ST",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ST",0]
["Y",{"$f":"IF(B19>4,0,TRUNC((B119-B44)/10000,6))","v":9.0244},null,{"$f":"IF(D19>4,0,TRUNC((D119-D44)/10000,6))","v":2.2206999999999999},7.5843999999999996,2.3416000000000001,2.8252000000000002,6.4516,-0.28339999999999999,0.96519999999999995,2.4424000000000001,4.5423999999999998,1.7751999999999999,0.96519999999999995,2.9043999999999999,1.6162000000000001,0,4.8423999999999996,2.7315999999999998,2.9043999999999999,-0.38900000000000001,-0.40479999999999999,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Y",{"$f":"IF(AH19>4,0,TRUNC((AH119-AH44)/10000,6))","v":6.2751999999999999}]
["RW",{"$f":"B123*1007.27","v":9090.007388},null,{"$f":"D123*1007.27","v":2236.8444890000001},7639.5385879999994,2358.6234319999999,2845.739204,6498.5031319999998,-285.46031799999997,972.21700399999997,2460.1562480000002,4575.4232480000001,1788.1057039999998,972.21700399999997,2925.5149879999999,1627.9497740000002,0,4877.6042479999996,2751.4587319999996,2925.5149879999999,-391.82803000000001,-407.74289599999997,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"RW",{"$f":"AH123*1007.27","v":6320.8207039999998}]
["RW",{"$f":"IF(B19>4,0,B124+1400)","v":10490.007388},null,{"$f":"IF(D19>4,0,D124+1400)","v":3636.8444890000001},9039.5385879999994,3758.6234319999999,4245.7392039999995,7898.5031319999998,1114.5396820000001,2372.2170040000001,3860.1562480000002,5975.4232480000001,3188.1057039999996,2372.2170040000001,4325.5149879999999,3027.9497740000002,0,6277.6042479999996,4151.4587319999991,4325.5149879999999,1008.17197,992.25710400000003,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"RW",{"$f":"IF(AH19>4,0,AH124+1400)","v":7720.8207039999998}]
["ST",{"$f":"ROUNDDOWN(B125*B123,0)","v":94666},null,{"$f":"ROUNDDOWN(D125*D123,0)","v":8076},68559,8801,11995,50957,-315,2289,9428,27142,5659,2289,12563,4893,0,30398,11340,12563,-392,-401,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"ST",{"$f":"ROUNDDOWN(AH125*AH123,0)","v":48449}]
["Y",{"$f":"IF(B19>4,0,TRUNC((B119-13769)/10000,6))","v":8.5295000000000005},null,{"$f":"IF(D19>4,0,TRUNC((D119-13769)/10000,6))","v":1.7258},7.0895000000000001,1.8467,2.3302999999999998,5.9566999999999997,-0.77829999999999999,0.4703,1.9475,4.0475000000000003,1.2803,0.4703,2.4095,1.1213,0,4.3475000000000001,2.2366999999999999,2.4095,-0.88390000000000002,-0.89970000000000006,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Y",{"$f":"IF(AH19>4,0,TRUNC((AH119-13769)/10000,6))","v":5.7803000000000004}]
["RW",{"$f":"B127*223.76","v":1908.5609200000001},null,{"$f":"D127*223.76","v":386.165008},1586.3465200000001,413.21759199999997,521.42792799999995,1332.8711919999998,-174.15240799999998,105.23432799999999,435.77260000000001,905.66860000000008,286.47992799999997,105.23432799999999,539.14972,250.90208799999999,0,972.79660000000001,500.48399199999994,539.14972,-197.781464,-201.31687200000002,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"RW",{"$f":"AH127*223.76","v":1293.399928}]
["RW",{"$f":"IF(B19>4,0,B128+2397)","v":4305.5609199999999},null,{"$f":"IF(D19>4,0,D128+2397)","v":2783.1650079999999},3983.3465200000001,2810.217592,2918.4279280000001,3729.8711919999996,2222.8475920000001,2502.234328,2832.7726000000002,3302.6686,2683.4799279999997,2502.234328,2936.1497199999999,2647.9020879999998,0,3369.7966000000001,2897.4839919999999,2936.1497199999999,2199.2185359999999,2195.6831280000001,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"RW",{"$f":"IF(AH19>4,0,AH128+2397)","v":3690.3999279999998}]
["RW",{"$f":"B129*B127","v":36724.281867140002},null,{"$f":"D129*D127","v":4803.1861708063998},28239.935153540002,5189.6288271464,6800.8126006183993,22217.723729386398,-1730.0422808536,1176.8008044584001,5516.8246385000002,13367.5511585,3435.6593518183995,1176.8008044584001,7074.6527503399993,2969.0926112743996,0,14650.190718500002,6480.8024449063996,7074.6527503399993,-1943.8892639704,-1975.4561102616003,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"RW",{"$f":"AH129*AH127","v":21331.6187038184}]
["ST",{"$f":"IF(B19>4,0,ROUNDDOWN(B130+939.57,0))","v":37663},null,{"$f":"IF(D19>4,0,ROUNDDOWN(D130+939.57,0))","v":5742},29179,6129,7740,23157,-790,2116,6456,14307,4375,2116,8014,3908,0,15589,7420,8014,-1004,-1035,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"ST",{"$f":"IF(AH19>4,0,ROUNDDOWN(AH130+939.57,0))","v":22271}]
["ST",{"$f":"IF(B19>4,0,ROUNDDOWN((B119*0.42)-8475.44,0))","v":33131},null,{"$f":"IF(D19>4,0,ROUNDDOWN((D119*0.42)-8475.44,0))","v":4555},27083,5063,7094,22325,-5961,-717,5487,14307,2684,-717,7427,2017,0,15567,6701,7427,-6404,-6471,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"ST",{"$f":"IF(AH19>4,0,ROUNDDOWN((AH119*0.42)-8475.44,0))","v":21584}]
["ST",{"$f":"IF(B19>4,0,ROUNDDOWN((B119*0.45)-16164.53,0))","v":28414},null,{"$f":"IF(D19>4,0,ROUNDDOWN((D119*0.45)-16164.53,0))","v":-2202},21934,-1658,517,16836,-13470,-7852,-1204,8245,-4207,-7852,874,-4922,0,9595,96,874,-13946,-14017,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"ST",{"$f":"IF(AH19>4,0,ROUNDDOWN((AH119*0.45)-16164.53,0))","v":16042}]
["ST",{"$f":"IF(B119<B44+1,B122,IF(B119<13770,B126*B84,IF(B119<54058,B131*B84,IF(B119<256304,B132*B84,B133*B84))))","v":33131},null,{"$f":"IF(D119<D44+1,D122,IF(D119<13770,D126*D84,IF(D119<54058,D131*D84,IF(D119<256304,D132*D84,D133*D84))))","v":11484},27083,12258,15480,22325,0,4232,6456,14307,8750,4232,8014,7816,0,15567,7420,8014,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"ST",{"$f":"IF(AH119<AH44+1,AH122,IF(AH119<13770,AH126*AH84,IF(AH119<54058,AH131*AH84,IF(AH119<256304,AH132*AH84,AH133*AH84))))","v":21584}]
[]
["MST5-6",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,null,null,null,null,null,"MST5-6"]
["ZZX",{"$f":"IF(B19>4,B119,0)","v":0},null,{"$f":"IF(D19>4,D119,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,37864,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ZZX",{"$f":"IF(AH19>4,AH119,0)","v":0}]
["ZX",{"$f":"IF(B137>B42,B42,B137)","v":0},null,{"$f":"IF(D137>D42,D42,D137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,27029,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ZX",{"$f":"IF(AH137>AH42,AH42,AH137)","v":0}]
[]
["UP5-6",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,null,null,null,null,null,"UP5-6"]
["X",{"$f":"B138*1.25","v":0},null,{"$f":"D138*1.25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,33786.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X",{"$f":"AH138*1.25","v":0}]
[]
["UPTAB17",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UPTAB17"]
["ST",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ST",0]
["Y",{"$f":"TRUNC((B141-B44)/10000,6)","v":-0.88200000000000001},null,{"$f":"TRUNC((D141-D44)/10000,6)","v":-0.88200000000000001},-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,2.4966249999999999,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,"Y",{"$f":"TRUNC((AH141-AH44)/10000,6)","v":-0.88200000000000001}]
["RW",{"$f":"B145*1007.27","v":-888.41214000000002},null,{"$f":"D145*1007.27","v":-888.41214000000002},-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,2514.7754637499997,-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,"RW",{"$f":"AH145*1007.27","v":-888.41214000000002}]
["RW",{"$f":"B146+1400","v":511.58785999999998},null,{"$f":"D146+1400","v":511.58785999999998},511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,3914.7754637499997,511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,"RW",{"$f":"AH146+1400","v":511.58785999999998}]
["ST",{"$f":"ROUNDDOWN(B147*B145,0)","v":-451},null,{"$f":"ROUNDDOWN(D147*D145,0)","v":-451},-451,-451,-451,-451,-451,-451,-451,-451,-451,-451,-451,-451,9773,-451,-451,-451,-451,-451,-451,-451,-451,-451,-451,-451,-451,-451,-451,-451,"ST",{"$f":"ROUNDDOWN(AH147*AH145,0)","v":-451}]
["Y",{"$f":"TRUNC((B141-13769)/10000,6)","v":-1.3769},null,{"$f":"TRUNC((D141-13769)/10000,6)","v":-1.3769},-1.3769,-1.3769,-1.3769,-1.3769,-1.3769,-1.3769,-1.3769,-1.3769,-1.3769,-1.3769,-1.3769,-1.3769,2.001725,-1.3769,-1.3769,-1.3769,-1.3769,-1.3769,-1.3769,-1.3769,-1.3769,-1.3769,-1.3769,-1.3769,-1.3769,-1.3769,-1.3769,-1.3769,"Y",{"$f":"TRUNC((AH141-13769)/10000,6)","v":-1.3769}]
["RW",{"$f":"B149*223.76","v":-308.095144},null,{"$f":"D149*223.76","v":-308.095144},-308.095144,-308.095144,-308.095144,-308.095144,-308.095144,-308.095144,-308.095144,-308.095144,-308.095144,-308.095144,-308.095144,-308.095144,447.90598599999998,-308.095144,-308.095144,-308.095144,-308.095144,-308.095144,-308.095144,-308.095144,-308.095144,-308.095144,-308.095144,-308.095144,-308.095144,-308.095144,-308.095144,-308.095144,"RW",{"$f":"AH149*223.76","v":-308.095144}]
["RW",{"$f":"B150+2397","v":2088.9048560000001},null,{"$f":"D150+2397","v":2088.9048560000001},2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,2844.9059859999998,2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,"RW",{"$f":"AH150+2397","v":2088.9048560000001}]
["RW",{"$f":"B151*B149","v":-2876.2130962264},null,{"$f":"D151*D149","v":-2876.2130962264},-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,5694.719434825849,-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,"RW",{"$f":"AH151*AH149","v":-2876.2130962264}]
["ST",{"$f":"ROUNDDOWN(B152+939.57,0)","v":-1936},null,{"$f":"ROUNDDOWN(D152+939.57,0)","v":-1936},-1936,-1936,-1936,-1936,-1936,-1936,-1936,-1936,-1936,-1936,-1936,-1936,6634,-1936,-1936,-1936,-1936,-1936,-1936,-1936,-1936,-1936,-1936,-1936,-1936,-1936,-1936,-1936,"ST",{"$f":"ROUNDDOWN(AH152+939.57,0)","v":-1936}]
["ST",{"$f":"ROUNDDOWN((B141*0.42)-8475.44,0)","v":-8475},null,{"$f":"ROUNDDOWN((D141*0.42)-8475.44,0)","v":-8475},-8475,-8475,-8475,-8475,-8475,-8475,-8475,-8475,-8475,-8475,-8475,-8475,5714,-8475,-8475,-8475,-8475,-8475,-8475,-8475,-8475,-8475,-8475,-8475,-8475,-8475,-8475,-8475,"ST",{"$f":"ROUNDDOWN((AH141*0.42)-8475.44,0)","v":-8475}]
["ST",{"$f":"ROUNDDOWN((B141*0.45)-16164.53,0)","v":-16164},null,{"$f":"ROUNDDOWN((D141*0.45)-16164.53,0)","v":-16164},-16164,-16164,-16164,-16164,-16164,-16164,-16164,-16164,-16164,-16164,-16164,-16164,-960,-16164,-16164,-16164,-16164,-16164,-16164,-16164,-16164,-16164,-16164,-16164,-16164,-16164,-16164,-16164,"ST",{"$f":"ROUNDDOWN((AH141*0.45)-16164.53,0)","v":-16164}]
["ST",{"$f":"IF(B141<B44+1,B144,IF(B141<13770,B148*B84,IF(B141<54058,B153*B84,IF(B141<256304,B154*B84,B155*B84))))","v":0},null,{"$f":"IF(D141<D44+1,D144,IF(D141<13770,D148*D84,IF(D141<54058,D153*D84,IF(D141<256304,D154*D84,D155*D84))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,6634,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ST",{"$f":"IF(AH141<AH44+1,AH144,IF(AH141<13770,AH148*AH84,IF(AH141<54058,AH153*AH84,IF(AH141<256304,AH154*AH84,AH155*AH84))))","v":0}]
["ST1",{"$f":"B156","v":0},null,{"$f":"D156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,6634,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ST1",{"$f":"AH156","v":0}]
["X",{"$f":"B138*0.75","v":0},null,{"$f":"D138*0.75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,20271.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X",{"$f":"AH138*0.75","v":0}]
[]
["UPTAB17",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UPTAB17"]
["ST",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ST",0]
["Y",{"$f":"TRUNC((B158-B44)/10000,6)","v":-0.88200000000000001},null,{"$f":"TRUNC((D158-D44)/10000,6)","v":-0.88200000000000001},-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,1.1451750000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,"Y",{"$f":"TRUNC((AH158-AH44)/10000,6)","v":-0.88200000000000001}]
["RW",{"$f":"B162*1007.27","v":-888.41214000000002},null,{"$f":"D162*1007.27","v":-888.41214000000002},-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,1153.5004222499999,-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,"RW",{"$f":"AH162*1007.27","v":-888.41214000000002}]
["RW",{"$f":"B163+1400","v":511.58785999999998},null,{"$f":"D163+1400","v":511.58785999999998},511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,2553.5004222500002,511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,"RW",{"$f":"AH163+1400","v":511.58785999999998}]
["ST",{"$f":"ROUNDDOWN(B164*B162,0)","v":-451},null,{"$f":"ROUNDDOWN(D164*D162,0)","v":-451},-451,-451,-451,-451,-451,-451,-451,-451,-451,-451,-451,-451,2924,-451,-451,-451,-451,-451,-451,-451,-451,-451,-451,-451,-451,-451,-451,-451,"ST",{"$f":"ROUNDDOWN(AH164*AH162,0)","v":-451}]
["Y",{"$f":"TRUNC((B158-13769)/10000,6)","v":-1.3769},null,{"$f":"TRUNC((D158-13769)/10000,6)","v":-1.3769},-1.3769,-1.3769,-1.3769,-1.3769,-1.3769,-1.3769,-1.3769,-1.3769,-1.3769,-1.3769,-1.3769,-1.3769,0.65027500000000005,-1.3769,-1.3769,-1.3769,-1.3769,-1.3769,-1.3769,-1.3769,-1.3769,-1.3769,-1.3769,-1.3769,-1.3769,-1.3769,-1.3769,-1.3769,"Y",{"$f":"TRUNC((AH158-13769)/10000,6)","v":-1.3769}]
["RW",{"$f":"B166*223.76","v":-308.095144},null,{"$f":"D166*223.76","v":-308.095144},-308.095144,-308.095144,-308.095144,-308.095144,-308.095144,-308.095144,-308.095144,-308.095144,-308.095144,-308.095144,-308.095144,-308.095144,145.50553400000001,-308.095144,-308.095144,-308.095144,-308.095144,-308.095144,-308.095144,-308.095144,-308.095144,-308.095144,-308.095144,-308.095144,-308.095144,-308.095144,-308.095144,-308.095144,"RW",{"$f":"AH166*223.76","v":-308.095144}]
["RW",{"$f":"B167+2397","v":2088.9048560000001},null,{"$f":"D167+2397","v":2088.9048560000001},2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,2542.5055339999999,2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,"RW",{"$f":"AH167+2397","v":2088.9048560000001}]
["RW",{"$f":"B168*B166","v":-2876.2130962264},null,{"$f":"D168*D166","v":-2876.2130962264},-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,1653.3277861218501,-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,"RW",{"$f":"AH168*AH166","v":-2876.2130962264}]
["ST",{"$f":"ROUNDDOWN(B169+939.57,0)","v":-1936},null,{"$f":"ROUNDDOWN(D169+939.57,0)","v":-1936},-1936,-1936,-1936,-1936,-1936,-1936,-1936,-1936,-1936,-1936,-1936,-1936,2592,-1936,-1936,-1936,-1936,-1936,-1936,-1936,-1936,-1936,-1936,-1936,-1936,-1936,-1936,-1936,"ST",{"$f":"ROUNDDOWN(AH169+939.57,0)","v":-1936}]
["ST",{"$f":"ROUNDDOWN((B158*0.42)-8475.44,0)","v":-8475},null,{"$f":"ROUNDDOWN((D158*0.42)-8475.44,0)","v":-8475},-8475,-8475,-8475,-8475,-8475,-8475,-8475,-8475,-8475,-8475,-8475,-8475,38,-8475,-8475,-8475,-8475,-8475,-8475,-8475,-8475,-8475,-8475,-8475,-8475,-8475,-8475,-8475,"ST",{"$f":"ROUNDDOWN((AH158*0.42)-8475.44,0)","v":-8475}]
["ST",{"$f":"ROUNDDOWN((B158*0.45)-16164.53,0)","v":-16164},null,{"$f":"ROUNDDOWN((D158*0.45)-16164.53,0)","v":-16164},-16164,-16164,-16164,-16164,-16164,-16164,-16164,-16164,-16164,-16164,-16164,-16164,-7042,-16164,-16164,-16164,-16164,-16164,-16164,-16164,-16164,-16164,-16164,-16164,-16164,-16164,-16164,-16164,"ST",{"$f":"ROUNDDOWN((AH158*0.45)-16164.53,0)","v":-16164}]
["ST",{"$f":"IF(B158<B44+1,B161,IF(B158<13770,B165*B84,IF(B158<54058,B170*B84,IF(B158<256304,B171*B84,B172*B84))))","v":0},null,{"$f":"IF(D158<D44+1,D161,IF(D158<13770,D165*D84,IF(D158<54058,D170*D84,IF(D158<256304,D171*D84,D172*D84))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2592,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ST",{"$f":"IF(AH158<AH44+1,AH161,IF(AH158<13770,AH165*AH84,IF(AH158<54058,AH170*AH84,IF(AH158<256304,AH171*AH84,AH172*AH84))))","v":0}]
["ST2",{"$f":"B173","v":0},null,{"$f":"D173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2592,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ST2",{"$f":"AH173","v":0}]
["DIFF",{"$f":"(B157-B174)*2","v":0},null,{"$f":"(D157-D174)*2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,8084,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"DIFF",{"$f":"(AH157-AH174)*2","v":0}]
["MIST",{"$f":"ROUNDDOWN(B138*0.14,0)","v":0},null,{"$f":"ROUNDDOWN(D138*0.14,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,3784,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"MIST",{"$f":"ROUNDDOWN(AH138*0.14,0)","v":0}]
["ST",{"$f":"IF(B176>B175,B176,B175)","v":0},null,{"$f":"IF(D176>D175,D176,D175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,8084,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ST",{"$f":"IF(AH176>AH175,AH176,AH175)","v":0}]
["ZX",{"$f":"IF(B137>B41,B41,B177)","v":0},null,{"$f":"IF(D137>D41,D41,D177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,10240,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ZX",{"$f":"IF(AH137>AH41,AH41,AH177)","v":0}]
["VERGL",{"$f":"B177","v":0},null,{"$f":"D177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,8084,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"VERGL",{"$f":"AH177","v":0}]
[]
["UP5-6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UP5-6"]
["X",{"$f":"B178*1.25","v":0},null,{"$f":"D178*1.25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,12800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X",{"$f":"AH178*1.25","v":0}]
[]
["UPTAB17",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,null,null,null,null,null,"UPTAB17"]
["ST",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ST",0]
["Y",{"$f":"TRUNC((B182-B44)/10000,6)","v":-0.88200000000000001},null,{"$f":"TRUNC((D182-D44)/10000,6)","v":-0.88200000000000001},-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,0.39800000000000002,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,"Y",{"$f":"TRUNC((AH182-AH44)/10000,6)","v":-0.88200000000000001}]
["RW",{"$f":"B186*1007.27","v":-888.41214000000002},null,{"$f":"D186*1007.27","v":-888.41214000000002},-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,400.89346,-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,"RW",{"$f":"AH186*1007.27","v":-888.41214000000002}]
["RW",{"$f":"B187+1400","v":511.58785999999998},null,{"$f":"D187+1400","v":511.58785999999998},511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,1800.89346,511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,"RW",{"$f":"AH187+1400","v":511.58785999999998}]
["ST",{"$f":"ROUNDDOWN(B188*B186,0)","v":-451},null,{"$f":"ROUNDDOWN(D188*D186,0)","v":-451},-451,-451,-451,-451,-451,-451,-451,-451,-451,-451,-451,-451,716,-451,-451,-451,-451,-451,-451,-451,-451,-451,-451,-451,-451,-451,-451,-451,"ST",{"$f":"ROUNDDOWN(AH188*AH186,0)","v":-451}]
["Y",{"$f":"TRUNC((B182-13769)/10000,6)","v":-1.3769},null,{"$f":"TRUNC((D182-13769)/10000,6)","v":-1.3769},-1.3769,-1.3769,-1.3769,-1.3769,-1.3769,-1.3769,-1.3769,-1.3769,-1.3769,-1.3769,-1.3769,-1.3769,-9.69E-2,-1.3769,-1.3769,-1.3769,-1.3769,-1.3769,-1.3769,-1.3769,-1.3769,-1.3769,-1.3769,-1.3769,-1.3769,-1.3769,-1.3769,-1.3769,"Y",{"$f":"TRUNC((AH182-13769)/10000,6)","v":-1.3769}]
["RW",{"$f":"B190*223.76","v":-308.095144},null,{"$f":"D190*223.76","v":-308.095144},-308.095144,-308.095144,-308.095144,-308.095144,-308.095144,-308.095144,-308.095144,-308.095144,-308.095144,-308.095144,-308.095144,-308.095144,-21.682344000000001,-308.095144,-308.095144,-308.095144,-308.095144,-308.095144,-308.095144,-308.095144,-308.095144,-308.095144,-308.095144,-308.095144,-308.095144,-308.095144,-308.095144,-308.095144,"RW",{"$f":"AH190*223.76","v":-308.095144}]
["RW",{"$f":"B191+2397","v":2088.9048560000001},null,{"$f":"D191+2397","v":2088.9048560000001},2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,2375.3176560000002,2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,"RW",{"$f":"AH191+2397","v":2088.9048560000001}]
["RW",{"$f":"B192*B190","v":-2876.2130962264},null,{"$f":"D192*D190","v":-2876.2130962264},-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,-230.16828086640001,-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,"RW",{"$f":"AH192*AH190","v":-2876.2130962264}]
["ST",{"$f":"ROUNDDOWN(B193+939.57,0)","v":-1936},null,{"$f":"ROUNDDOWN(D193+939.57,0)","v":-1936},-1936,-1936,-1936,-1936,-1936,-1936,-1936,-1936,-1936,-1936,-1936,-1936,709,-1936,-1936,-1936,-1936,-1936,-1936,-1936,-1936,-1936,-1936,-1936,-1936,-1936,-1936,-1936,"ST",{"$f":"ROUNDDOWN(AH193+939.57,0)","v":-1936}]
["ST",{"$f":"ROUNDDOWN((B182*0.42)-8475.44,0)","v":-8475},null,{"$f":"ROUNDDOWN((D182*0.42)-8475.44,0)","v":-8475},-8475,-8475,-8475,-8475,-8475,-8475,-8475,-8475,-8475,-8475,-8475,-8475,-3099,-8475,-8475,-8475,-8475,-8475,-8475,-8475,-8475,-8475,-8475,-8475,-8475,-8475,-8475,-8475,"ST",{"$f":"ROUNDDOWN((AH182*0.42)-8475.44,0)","v":-8475}]
["ST",{"$f":"ROUNDDOWN((B182*0.45)-16164.53,0)","v":-16164},null,{"$f":"ROUNDDOWN((D182*0.45)-16164.53,0)","v":-16164},-16164,-16164,-16164,-16164,-16164,-16164,-16164,-16164,-16164,-16164,-16164,-16164,-10404,-16164,-16164,-16164,-16164,-16164,-16164,-16164,-16164,-16164,-16164,-16164,-16164,-16164,-16164,-16164,"ST",{"$f":"ROUNDDOWN((AH182*0.45)-16164.53,0)","v":-16164}]
["ST",{"$f":"IF(B182<B44+1,B185,IF(B182<13770,B189*B84,IF(B182<54058,B194*B84,IF(B182<256304,B195*B84,B196*B84))))","v":0},null,{"$f":"IF(D182<D44+1,D185,IF(D182<13770,D189*D84,IF(D182<54058,D194*D84,IF(D182<256304,D195*D84,D196*D84))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,716,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ST",{"$f":"IF(AH182<AH44+1,AH185,IF(AH182<13770,AH189*AH84,IF(AH182<54058,AH194*AH84,IF(AH182<256304,AH195*AH84,AH196*AH84))))","v":0}]
["ST1",{"$f":"B197","v":0},null,{"$f":"D197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,716,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ST1",{"$f":"AH197","v":0}]
["X",{"$f":"B178*0.75","v":0},null,{"$f":"D178*0.75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,7680,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X",{"$f":"AH178*0.75","v":0}]
[]
["UPTAB17",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,null,null,null,null,null,"UPTAB17"]
["ST",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ST",0]
["Y",{"$f":"TRUNC((B199-B44)/10000,6)","v":-0.88200000000000001},null,{"$f":"TRUNC((D199-D44)/10000,6)","v":-0.88200000000000001},-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.114,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,-0.88200000000000001,"Y",{"$f":"TRUNC((AH199-AH44)/10000,6)","v":-0.88200000000000001}]
["RW",{"$f":"B203*1007.27","v":-888.41214000000002},null,{"$f":"D203*1007.27","v":-888.41214000000002},-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,-114.82878000000001,-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,-888.41214000000002,"RW",{"$f":"AH203*1007.27","v":-888.41214000000002}]
["RW",{"$f":"B204+1400","v":511.58785999999998},null,{"$f":"D204+1400","v":511.58785999999998},511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,1285.1712199999999,511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,511.58785999999998,"RW",{"$f":"AH204+1400","v":511.58785999999998}]
["ST",{"$f":"ROUNDDOWN(B205*B203,0)","v":-451},null,{"$f":"ROUNDDOWN(D205*D203,0)","v":-451},-451,-451,-451,-451,-451,-451,-451,-451,-451,-451,-451,-451,-146,-451,-451,-451,-451,-451,-451,-451,-451,-451,-451,-451,-451,-451,-451,-451,"ST",{"$f":"ROUNDDOWN(AH205*AH203,0)","v":-451}]
["Y",{"$f":"TRUNC((B199-13769)/10000,6)","v":-1.3769},null,{"$f":"TRUNC((D199-13769)/10000,6)","v":-1.3769},-1.3769,-1.3769,-1.3769,-1.3769,-1.3769,-1.3769,-1.3769,-1.3769,-1.3769,-1.3769,-1.3769,-1.3769,-0.6089,-1.3769,-1.3769,-1.3769,-1.3769,-1.3769,-1.3769,-1.3769,-1.3769,-1.3769,-1.3769,-1.3769,-1.3769,-1.3769,-1.3769,-1.3769,"Y",{"$f":"TRUNC((AH199-13769)/10000,6)","v":-1.3769}]
["RW",{"$f":"B207*223.76","v":-308.095144},null,{"$f":"D207*223.76","v":-308.095144},-308.095144,-308.095144,-308.095144,-308.095144,-308.095144,-308.095144,-308.095144,-308.095144,-308.095144,-308.095144,-308.095144,-308.095144,-136.24746400000001,-308.095144,-308.095144,-308.095144,-308.095144,-308.095144,-308.095144,-308.095144,-308.095144,-308.095144,-308.095144,-308.095144,-308.095144,-308.095144,-308.095144,-308.095144,"RW",{"$f":"AH207*223.76","v":-308.095144}]
["RW",{"$f":"B208+2397","v":2088.9048560000001},null,{"$f":"D208+2397","v":2088.9048560000001},2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,2260.752536,2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,2088.9048560000001,"RW",{"$f":"AH208+2397","v":2088.9048560000001}]
["RW",{"$f":"B209*B207","v":-2876.2130962264},null,{"$f":"D209*D207","v":-2876.2130962264},-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,-1376.5722191703999,-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,-2876.2130962264,"RW",{"$f":"AH209*AH207","v":-2876.2130962264}]
["ST",{"$f":"ROUNDDOWN(B210+939.57,0)","v":-1936},null,{"$f":"ROUNDDOWN(D210+939.57,0)","v":-1936},-1936,-1936,-1936,-1936,-1936,-1936,-1936,-1936,-1936,-1936,-1936,-1936,-437,-1936,-1936,-1936,-1936,-1936,-1936,-1936,-1936,-1936,-1936,-1936,-1936,-1936,-1936,-1936,"ST",{"$f":"ROUNDDOWN(AH210+939.57,0)","v":-1936}]
["ST",{"$f":"ROUNDDOWN((B199*0.42)-8475.44,0)","v":-8475},null,{"$f":"ROUNDDOWN((D199*0.42)-8475.44,0)","v":-8475},-8475,-8475,-8475,-8475,-8475,-8475,-8475,-8475,-8475,-8475,-8475,-8475,-5249,-8475,-8475,-8475,-8475,-8475,-8475,-8475,-8475,-8475,-8475,-8475,-8475,-8475,-8475,-8475,"ST",{"$f":"ROUNDDOWN((AH199*0.42)-8475.44,0)","v":-8475}]
["ST",{"$f":"ROUNDDOWN((B199*0.45)-16164.53,0)","v":-16164},null,{"$f":"ROUNDDOWN((D199*0.45)-16164.53,0)","v":-16164},-16164,-16164,-16164,-16164,-16164,-16164,-16164,-16164,-16164,-16164,-16164,-16164,-12708,-16164,-16164,-16164,-16164,-16164,-16164,-16164,-16164,-16164,-16164,-16164,-16164,-16164,-16164,-16164,"ST",{"$f":"ROUNDDOWN((AH199*0.45)-16164.53,0)","v":-16164}]
["ST",{"$f":"IF(B199<B44+1,B202,IF(B199<13770,B206*B84,IF(B199<54058,B211*B84,IF(B199<256304,B212*B84,B213*B84))))","v":0},null,{"$f":"IF(D199<D44+1,D202,IF(D199<13770,D206*D84,IF(D199<54058,D211*D84,IF(D199<256304,D212*D84,D213*D84))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ST",{"$f":"IF(AH199<AH44+1,AH202,IF(AH199<13770,AH206*AH84,IF(AH199<54058,AH211*AH84,IF(AH199<256304,AH212*AH84,AH213*AH84))))","v":0}]
["ST2",{"$f":"B214","v":0},null,{"$f":"D214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ST2",{"$f":"AH214","v":0}]
["DIFF",{"$f":"(B198-B215)*2","v":0},null,{"$f":"(D198-D215)*2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1432,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"DIFF",{"$f":"(AH198-AH215)*2","v":0}]
["MIST",{"$f":"ROUNDDOWN(B178*0.14,0)","v":0},null,{"$f":"ROUNDDOWN(D178*0.14,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1433,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"MIST",{"$f":"ROUNDDOWN(AH178*0.14,0)","v":0}]
["ST",{"$f":"IF(B217>B216,B217,B216)","v":0},null,{"$f":"IF(D217>D216,D217,D216)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1433,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ST",{"$f":"IF(AH217>AH216,AH217,AH216)","v":0}]
["HOCH",{"$f":"ROUNDDOWN(B218+((B137-B41)*0.42),0)","v":-4300},null,{"$f":"ROUNDDOWN(D218+((D137-D41)*0.42),0)","v":-4300},-4300,-4300,-4300,-4300,-4300,-4300,-4300,-4300,-4300,-4300,-4300,-4300,13035,-4300,-4300,-4300,-4300,-4300,-4300,-4300,-4300,-4300,-4300,-4300,-4300,-4300,-4300,-4300,"HOCH",{"$f":"ROUNDDOWN(AH218+((AH137-AH41)*0.42),0)","v":-4300}]
["ST",{"$f":"IF(B219<B179,B219,B179)","v":-4300},null,{"$f":"IF(D219<D179,D219,D179)","v":-4300},-4300,-4300,-4300,-4300,-4300,-4300,-4300,-4300,-4300,-4300,-4300,-4300,8084,-4300,-4300,-4300,-4300,-4300,-4300,-4300,-4300,-4300,-4300,-4300,-4300,-4300,-4300,-4300,"ST",{"$f":"IF(AH219<AH179,AH219,AH179)","v":-4300}]
["ST",{"$f":"IF(B137>B43,ROUNDDOWN((B177+(B43-B42)*0.42)+(B137-B43)*0.45,0),IF(B137>B42,ROUNDDOWN(B177+((B137-B42)*0.42),0),IF(B137>B41,B220,B177)))","v":0},null,{"$f":"IF(D137>D43,ROUNDDOWN((D177+(D43-D42)*0.42)+(D137-D43)*0.45,0),IF(D137>D42,ROUNDDOWN(D177+((D137-D42)*0.42),0),IF(D137>D41,D220,D177)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,12634,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ST",{"$f":"IF(AH137>AH43,ROUNDDOWN((AH177+(AH43-AH42)*0.42)+(AH137-AH43)*0.45,0),IF(AH137>AH42,ROUNDDOWN(AH177+((AH137-AH42)*0.42),0),IF(AH137>AH41,AH220,AH177)))","v":0}]
[]
["LSTJAHR",{"$f":"ROUNDDOWN(IF(B19<5,B134,B221)*B52,0)","v":33131},null,{"$f":"ROUNDDOWN(IF(D19<5,D134,D221)*D52,0)","v":11484},27083,12258,15480,22325,0,4232,6456,14307,8750,4232,8014,7816,12634,15567,7420,8014,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"LSTJAHR",{"$f":"ROUNDDOWN(IF(AH19<5,AH134,AH221)*AH52,0)","v":21584}]
[]
["UPLSTLZZ",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,null,null,null,null,null,"UPLSTLZZ"]
["JW",{"$f":"B223*100","v":3313100},null,{"$f":"D223*100","v":1148400},2708300,1225800,1548000,2232500,0,423200,645600,1430700,875000,423200,801400,781600,1263400,1556700,742000,801400,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"JW",{"$f":"AH223*100","v":2158400}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AH230/100)-Lohnsteuer!$F$54","v":777.16000000000008}]
["UPANTEIL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UPANTEIL"]
["ANTEIL1",{"$f":"IF(B9=1,B226,IF(B9=2,ROUNDDOWN(B226/12,0),IF(B9=3,ROUNDDOWN((B226*7)/360,0),ROUNDDOWN(B226/360,0))))","v":276091},null,{"$f":"IF(D9=1,D226,IF(D9=2,ROUNDDOWN(D226/12,0),IF(D9=3,ROUNDDOWN((D226*7)/360,0),ROUNDDOWN(D226/360,0))))","v":95700},225691,102150,129000,186041,0,35266,53800,119225,72916,35266,66783,65133,105283,129725,61833,66783,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"ANTEIL1",{"$f":"IF(AH9=1,AH226,IF(AH9=2,ROUNDDOWN(AH226/12,0),IF(AH9=3,ROUNDDOWN((AH226*7)/360,0),ROUNDDOWN(AH226/360,0))))","v":179866}]
["LSTLZZ",{"$f":"B229","v":276091},null,{"$f":"D229","v":95700},225691,102150,129000,186041,0,35266,53800,119225,72916,35266,66783,65133,105283,129725,61833,66783,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"LSTLZZ",{"$f":"AH229","v":179866}]
["ZTABFB",{"$f":"B89+B88","v":4714},null,{"$f":"D89+D88","v":8392},1036,15748,23104,10300,1036,15748,1036,4714,8392,23104,4714,15748,1036,1036,10300,1036,1036,1036,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"ZTABFB",{"$f":"AH89+AH88","v":4714}]
["ZVE",{"$f":"B78-B231-B113","v":95386},null,{"$f":"D78-D231-D113","v":54698},84664,49760,52076,65980,5986,22232,33244,50566,45788,14876,34186,35252,37864,57244,28780,37864,4930,4772,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"ZVE",{"$f":"AH78-AH231-AH113","v":67894}]
["ZVE, X",{"$f":"IF(B232<36,0,ROUNDDOWN(B232/B84,0))","v":95386},null,{"$f":"IF(D232<36,0,ROUNDDOWN(D232/D84,0))","v":27349},84664,24880,26038,65980,5986,11116,33244,50566,22894,7438,34186,17626,37864,57244,28780,37864,4930,4772,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"ZVE, X",{"$f":"IF(AH232<36,0,ROUNDDOWN(AH232/AH84,0))","v":67894}]
[]
["UPTAB17",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,null,null,null,null,null,"UPTAB17"]
["ST",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ST",0]
["Y",{"$f":"TRUNC((B233-B44)/10000,6)","v":8.6565999999999992},null,{"$f":"TRUNC((D233-D44)/10000,6)","v":1.8529},7.5843999999999996,1.6060000000000001,1.7218,5.7160000000000002,-0.28339999999999999,0.2296,2.4424000000000001,4.1745999999999999,1.4074,-0.13819999999999999,2.5366,0.88060000000000005,2.9043999999999999,4.8423999999999996,1.996,2.9043999999999999,-0.38900000000000001,-0.40479999999999999,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Y",{"$f":"TRUNC((AH233-AH44)/10000,6)","v":5.9074}]
["RW",{"$f":"B237*1007.27","v":8719.5334819999989},null,{"$f":"D237*1007.27","v":1866.3705829999999},7639.5385879999994,1617.67562,1734.3174859999999,5757.5553200000004,-285.46031799999997,231.269192,2460.1562480000002,4204.9493419999999,1417.6317979999999,-139.204714,2555.0410819999997,887.00196200000005,2925.5149879999999,4877.6042479999996,2010.5109199999999,2925.5149879999999,-391.82803000000001,-407.74289599999997,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"RW",{"$f":"AH237*1007.27","v":5950.3467979999996}]
["RW",{"$f":"B238+1400","v":10119.533481999999},null,{"$f":"D238+1400","v":3266.3705829999999},9039.5385879999994,3017.67562,3134.3174859999999,7157.5553200000004,1114.5396820000001,1631.269192,3860.1562480000002,5604.9493419999999,2817.6317979999999,1260.795286,3955.0410819999997,2287.0019620000003,4325.5149879999999,6277.6042479999996,3410.5109199999997,4325.5149879999999,1008.17197,992.25710400000003,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"RW",{"$f":"AH238+1400","v":7350.3467979999996}]
["ST",{"$f":"ROUNDDOWN(B239*B237,0)","v":87600},null,{"$f":"ROUNDDOWN(D239*D237,0)","v":6052},68559,4846,5396,40912,-315,374,9428,23398,3965,-174,10032,2013,12563,30398,6807,12563,-392,-401,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"ST",{"$f":"ROUNDDOWN(AH239*AH237,0)","v":43421}]
["Y",{"$f":"TRUNC((B233-13769)/10000,6)","v":8.1616999999999997},null,{"$f":"TRUNC((D233-13769)/10000,6)","v":1.3580000000000001},7.0895000000000001,1.1111,1.2269000000000001,5.2210999999999999,-0.77829999999999999,-0.26529999999999998,1.9475,3.6797,0.91249999999999998,-0.6331,2.0417000000000001,0.38569999999999999,2.4095,4.3475000000000001,1.5011000000000001,2.4095,-0.88390000000000002,-0.89970000000000006,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Y",{"$f":"TRUNC((AH233-13769)/10000,6)","v":5.4124999999999996}]
["RW",{"$f":"B241*223.76","v":1826.261992},null,{"$f":"D241*223.76","v":303.86608000000001},1586.3465200000001,248.61973599999999,274.53114399999998,1168.273336,-174.15240799999998,-59.363527999999995,435.77260000000001,823.36967199999992,204.18099999999998,-141.66245599999999,456.85079200000001,86.304231999999999,539.14972,972.79660000000001,335.88613600000002,539.14972,-197.781464,-201.31687200000002,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"RW",{"$f":"AH241*223.76","v":1211.1009999999999}]
["RW",{"$f":"B242+2397","v":4223.2619919999997},null,{"$f":"D242+2397","v":2700.8660799999998},3983.3465200000001,2645.6197360000001,2671.531144,3565.2733360000002,2222.8475920000001,2337.6364720000001,2832.7726000000002,3220.3696719999998,2601.181,2255.337544,2853.8507920000002,2483.304232,2936.1497199999999,3369.7966000000001,2732.8861360000001,2936.1497199999999,2199.2185359999999,2195.6831280000001,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"RW",{"$f":"AH242+2397","v":3608.1009999999997}]
["RW",{"$f":"B243*B241","v":34468.997400106397},null,{"$f":"D243*D241","v":3667.77613664},28239.935153540002,2939.5480886696,3277.7015605736005,18614.648614589601,-1730.0422808536,-620.1749560216,5516.8246385000002,11849.994282058398,2373.5776624999999,-1427.8541991064001,5826.7071620264005,957.8104422824,7074.6527503399993,14650.190718500002,4102.3353787496007,7074.6527503399993,-1943.8892639704,-1975.4561102616003,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"RW",{"$f":"AH243*AH241","v":19528.846662499996}]
["ST",{"$f":"ROUNDDOWN(B244+939.57,0)","v":35408},null,{"$f":"ROUNDDOWN(D244+939.57,0)","v":4607},29179,3879,4217,19554,-790,319,6456,12789,3313,-488,6766,1897,8014,15589,5041,8014,-1004,-1035,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"ST",{"$f":"ROUNDDOWN(AH244+939.57,0)","v":20468}]
["ST",{"$f":"ROUNDDOWN((B233*0.42)-8475.44,0)","v":31586},null,{"$f":"ROUNDDOWN((D233*0.42)-8475.44,0)","v":3011},27083,1974,2460,19236,-5961,-3806,5487,12762,1140,-5351,5882,-1072,7427,15567,3612,7427,-6404,-6471,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"ST",{"$f":"ROUNDDOWN((AH233*0.42)-8475.44,0)","v":20040}]
["ST",{"$f":"ROUNDDOWN((B233*0.45)-16164.53,0)","v":26759},null,{"$f":"ROUNDDOWN((D233*0.45)-16164.53,0)","v":-3857},21934,-4968,-4447,13526,-13470,-11162,-1204,6590,-5862,-12817,-780,-8232,874,9595,-3213,874,-13946,-14017,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"ST",{"$f":"ROUNDDOWN((AH233*0.45)-16164.53,0)","v":14387}]
["ST",{"$f":"IF(B233<B44+1,B236,IF(B233<13770,B240*B84,IF(B233<54058,B245*B84,IF(B233<256304,B246*B84,B247*B84))))","v":31586},null,{"$f":"IF(D233<D44+1,D236,IF(D233<13770,D240*D84,IF(D233<54058,D245*D84,IF(D233<256304,D246*D84,D247*D84))))","v":9214},27083,7758,8434,19236,0,748,6456,12789,6626,0,6766,3794,8014,15567,5041,8014,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"ST",{"$f":"IF(AH233<AH44+1,AH236,IF(AH233<13770,AH240*AH84,IF(AH233<54058,AH245*AH84,IF(AH233<256304,AH246*AH84,AH247*AH84))))","v":20040}]
["JBMG",{"$f":"IF(B24>0,ROUNDDOWN(B248*B52,0),B223)","v":31586},null,{"$f":"IF(D24>0,ROUNDDOWN(D248*D52,0),D223)","v":9214},27083,7758,8434,19236,0,748,6456,12789,6626,0,6766,3794,12634,15567,5041,8014,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"JBMG",{"$f":"IF(AH24>0,ROUNDDOWN(AH248*AH52,0),AH223)","v":20040}]
[]
["MSOLZ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MSOLZ"]
["SOLZFREI",{"$f":"B45*B84","v":972},null,{"$f":"D45*D84","v":1944},972,1944,1944,972,972,1944,972,972,1944,1944,972,1944,972,972,972,972,972,972,972,972,972,972,972,972,972,972,972,972,"SOLZFREI",{"$f":"AH45*AH84","v":972}]
["SOLZJ",{"$f":"ROUNDDOWN((B249*5.5)/100,2)","v":1737.23},null,{"$f":"ROUNDDOWN((D249*5.5)/100,2)","v":506.77},1489.56,426.69,463.87,1057.98,0,41.14,355.08,703.39,364.43,0,372.13,208.67,694.87,856.18,277.25,440.77,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"SOLZJ",{"$f":"ROUNDDOWN((AH249*5.5)/100,2)","v":1102.2}]
["SOLZMIN",{"$f":"((B249-B252)*20)/100","v":6122.8},null,{"$f":"((D249-D252)*20)/100","v":1454},5222.2,1162.8,1298,3652.8,-194.4,-239.2,1096.8,2363.4,936.4,-388.8,1158.8,370,2332.4,2919,813.8,1408.4,-194.4,-194.4,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"SOLZMIN",{"$f":"((AH249-AH252)*20)/100","v":3813.6}]
["SOLZJ",{"$f":"IF(B254<B253,B254,B253)","v":1737.23},null,{"$f":"IF(D254<D253,D254,D253)","v":506.77},1489.56,426.69,463.87,1057.98,-194.4,-239.2,355.08,703.39,364.43,-388.8,372.13,208.67,694.87,856.18,277.25,440.77,-194.4,-194.4,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"SOLZJ",{"$f":"IF(AH254<AH253,AH254,AH253)","v":1102.2}]
["JW",{"$f":"B255*100","v":173723},null,{"$f":"D255*100","v":50677},148956,42669,46387,105798,-19440,-23920,35508,70339,36443,-38880,37213,20867,69487,85618,27725,44077,-19440,-19440,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"JW",{"$f":"AH255*100","v":110220}]
[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,null,null,null,null,null,null,null,{"$f":"(AH260/100)-Lohnsteuer!F57","v":91.85}]
["UPANTEIL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UPANTEIL"]
["ANTEIL1",{"$f":"IF(B9=1,B256,IF(B9=2,ROUNDDOWN(B256/12,0),IF(B9=3,ROUNDDOWN((B256*7)/360,0),ROUNDDOWN(B256/360,0))))","v":14476},null,{"$f":"IF(D9=1,D256,IF(D9=2,ROUNDDOWN(D256/12,0),IF(D9=3,ROUNDDOWN((D256*7)/360,0),ROUNDDOWN(D256/360,0))))","v":4223},12413,3555,3865,8816,-1620,-1993,2959,5861,3036,-3240,3101,1738,5790,7134,2310,3673,-1620,-1620,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"ANTEIL1",{"$f":"IF(AH9=1,AH256,IF(AH9=2,ROUNDDOWN(AH256/12,0),IF(AH9=3,ROUNDDOWN((AH256*7)/360,0),ROUNDDOWN(AH256/360,0))))","v":9185}]
["SOLZLZZ",{"$f":"IF(B249>B252,B259,0)","v":14476},null,{"$f":"IF(D249>D252,D259,0)","v":4223},12413,3555,3865,8816,0,0,2959,5861,3036,0,3101,1738,5790,7134,2310,3673,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"SOLZLZZ",{"$f":"IF(AH249>AH252,AH259,0)","v":9185}]
["JW",{"$f":"B249*100","v":3158600},null,{"$f":"D249*100","v":921400},2708300,775800,843400,1923600,0,74800,645600,1278900,662600,0,676600,379400,1263400,1556700,504100,801400,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"JW",{"$f":"AH249*100","v":2004000}]
[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,null,null,null,null,null,null,null,{"$f":"IF(Lohnsteuer!F58>0,TRUNC(Steuer2017!AH265*Lohnsteuer!F58/100,2)-Lohnsteuer!F59,0)","v":92.12}]
["UPANTEIL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UPANTEIL"]
["ANTEIL1",{"$f":"IF(B9=1,B261,IF(B9=2,ROUNDDOWN(B261/12,0),IF(B9=3,ROUNDDOWN((B261*7)/360,0),ROUNDDOWN(B261/360,0))))","v":263216},null,{"$f":"IF(D9=1,D261,IF(D9=2,ROUNDDOWN(D261/12,0),IF(D9=3,ROUNDDOWN((D261*7)/360,0),ROUNDDOWN(D261/360,0))))","v":76783},225691,64650,70283,160300,0,6233,53800,106575,55216,0,56383,31616,105283,129725,42008,66783,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"ANTEIL1",{"$f":"IF(AH9=1,AH261,IF(AH9=2,ROUNDDOWN(AH261/12,0),IF(AH9=3,ROUNDDOWN((AH261*7)/360,0),ROUNDDOWN(AH261/360,0))))","v":167000}]
["BK",{"$f":"IF(B16>0,B264,0)","v":263216},null,{"$f":"IF(D16>0,D264,0)","v":76783},225691,64650,70283,160300,0,6233,53800,106575,55216,0,56383,31616,105283,129725,42008,66783,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"BK",{"$f":"IF(AH16>0,AH264,0)","v":167000}]