{"text_format":"1","workbook":"xlsx","n_sheets":10,"sheets":["AgroForstRechner","EM","HGO","Risiko","DA","DAZF","DGK","KWK","Annuitäten","Kapitalwerte"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":0,"comments":1,"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":"AgroForstRechner","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"EM","index":1,"n_rows":40,"n_cols":25,"rows_kept":40,"cut":false,"hidden":true,"merged":[[25,2,27,2],[25,5,27,5],[22,6,22,7],[23,0,23,2],[23,3,23,5],[22,0,22,5],[3,10,3,23],[2,3,3,3],[0,0,0,7],[1,3,1,4],[13,5,13,7],[3,5,3,9],[13,2,13,3]]}
["Agroforst-Rechner"]
["Laufzeiten","Gehölzkultur","VS","Ackerkultur"]
["zu betrachtende Gesamtlaufzeit [Jahre]","Wassergehalt für energet. Eigenverwertung","Zinsatz in %",null,"Wiederholung der Fruchtfolge nach Jahren"]
[null,null,null,null,null,"ERLÖSE",null,null,null,null,"KOSTEN"]
["Umtriebszeit der Gehölze [Jahre]","Gehölzart","Landbaugebiet","Jahr","Fruchtfolge","Erzeugerpreis","Erzeugerpreis (Individualwert)","Ertrag","Ertrag (Individualwert)","Erlös","Saatgut","Saatgut (Individualwert)","Dünger","Dünger (Individualwert)","Pfl.Schutz","Pfl.Schutz (Individualwert)","Direktkosten","Lohnkosten","Lohnkosten (Individualwert)","Maschinen","Maschinen (Individualwert)","Trocknungskosten (Individualwert)","Arbeitserledigungskosten","Gesamtkosten","Gewinn"]
[null,null,null,{"$f":"IF(OR(E4=1,E4=2,E4=3,E4=4,E4=5,E4=6),1,\"-\")","v":"-"},null,{"$f":"IF(OR(D6<>1,E6=\"\"),\"\",(IF(G6<>\"\",G6,(IF(E6=DA!A3,DA!I3,IF(E6=DA!A4,DA!I4,IF(E6=DA!A5,DA!I5,IF(E6=DA!A6,DA!I6,IF(E6=DA!A7,DA!I7,IF(E6=DA!A4,DA!I8,IF(E6=DA!A8,DA!I4,IF(E6=DA!A9,DA!I9,IF(E6=DA!A10,DA!I10,IF(E6=DA!A11,DA!I11,IF(E6=DA!A12,DA!I12,IF(E6=DA!A13,DA!I13,IF(E6=DA!A14,DA!I14,IF(E6=DA!A15,DA!I15,IF(E6=DA!A16,DA!I16,IF(E6=DA!A17,DA!I17,IF(E6=DA!A18,DA!I18,IF(E6=DA!A19,DA!I19,IF(E6=DA!A20,DA!I20,IF(E6=DA!A21,DA!I21))))))))))))))))))))))))","v":""},null,{"$f":"IF(OR(D6<>1,E6=\"\"),\"\",(IF(I6<>\"\",I6,(SUM(IF(EM!C6=\"LBG I\",(IF(EM!E6=DA!A3,DA!J3,IF(EM!E6=DA!A4,DA!J4,IF(EM!E6=DA!A5,DA!J5,IF(EM!E6=DA!A6,DA!J6,IF(EM!E6=DA!A7,DA!J7,IF(EM!E6=DA!A8,DA!J8,IF(EM!E6=DA!A9,DA!J9,IF(EM!E6=DA!A10,DA!J10,IF(EM!E6=DA!A11,DA!J11,IF(EM!E6=DA!A12,DA!J12,IF(EM!E6=DA!A13,DA!J13,IF(EM!E6=DA!A14,DA!J14,IF(EM!E6=DA!A15,DA!J15,IF(EM!E6=DA!A16,DA!J16,IF(EM!E6=DA!A17,DA!J17,IF(EM!E6=DA!A18,DA!J18,IF(EM!E6=DA!A19,DA!J19,IF(EM!E6=DA!A20,DA!J20,IF(EM!E6=DA!A21,DA!J21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG II\",(IF(EM!E6=DA!A3,DA!K3,IF(EM!E6=DA!A4,DA!K4,IF(EM!E6=DA!A5,DA!K5,IF(EM!E6=DA!A6,DA!K6,IF(EM!E6=DA!A7,DA!K7,IF(EM!E6=DA!A8,DA!K8,IF(EM!E6=DA!A9,DA!K9,IF(EM!E6=DA!A10,DA!K10,IF(EM!E6=DA!A11,DA!K11,IF(EM!E6=DA!A12,DA!K12,IF(EM!E6=DA!A13,DA!K13,IF(EM!E6=DA!A14,DA!K14,IF(EM!E6=DA!A15,DA!K15,IF(EM!E6=DA!A16,DA!K16,IF(EM!E6=DA!A17,DA!K17,IF(EM!E6=DA!A18,DA!K18,IF(EM!E6=DA!A19,DA!K19,IF(EM!E6=DA!A20,DA!K20,IF(EM!E6=DA!A21,DA!K21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG III\",(IF(EM!E6=DA!A3,DA!L3,IF(EM!E6=DA!A4,DA!L4,IF(EM!E6=DA!A5,DA!L5,IF(EM!E6=DA!A6,DA!L6,IF(EM!E6=DA!A7,DA!L7,IF(EM!E6=DA!A8,DA!L8,IF(EM!E6=DA!A9,DA!L9,IF(EM!E6=DA!A10,DA!L10,IF(EM!E6=DA!A11,DA!L11,IF(EM!E6=DA!A12,DA!L12,IF(EM!E6=DA!A13,DA!L13,IF(EM!E6=DA!A14,DA!L14,IF(EM!E6=DA!A15,DA!L15,IF(EM!E6=DA!A16,DA!L16,IF(EM!E6=DA!A17,DA!L17,IF(EM!E6=DA!A18,DA!L18,IF(EM!E6=DA!A19,DA!L19,IF(EM!E6=DA!A20,DA!L20,IF(EM!E6=DA!A21,DA!L21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG IV\",(IF(EM!E6=DA!A3,DA!M3,IF(EM!E6=DA!A4,DA!M4,IF(EM!E6=DA!A5,DA!M5,IF(EM!E6=DA!A6,DA!M6,IF(EM!E6=DA!A7,DA!M7,IF(EM!E6=DA!A8,DA!M8,IF(EM!E6=DA!A9,DA!M9,IF(EM!E6=DA!A10,DA!M10,IF(EM!E6=DA!A11,DA!M11,IF(EM!E6=DA!A12,DA!M12,IF(EM!E6=DA!A13,DA!M13,IF(EM!E6=DA!A14,DA!M14,IF(EM!E6=DA!A15,DA!M15,IF(EM!E6=DA!A16,DA!M16,IF(EM!E6=DA!A17,DA!M17,IF(EM!E6=DA!A18,DA!M18,IF(EM!E6=DA!A19,DA!M19,IF(EM!E6=DA!A20,DA!M20,IF(EM!E6=DA!A21,DA!M21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG V\",(IF(EM!E6=DA!A3,DA!N3,IF(EM!E6=DA!A4,DA!N4,IF(EM!E6=DA!A5,DA!N5,IF(EM!E6=DA!A6,DA!N6,IF(EM!E6=DA!A7,DA!N7,IF(EM!E6=DA!A8,DA!N8,IF(EM!E6=DA!A9,DA!N9,IF(EM!E6=DA!A10,DA!N10,IF(EM!E6=DA!A11,DA!N11,IF(EM!E6=DA!A12,DA!N12,IF(EM!E6=DA!A13,DA!N13,IF(EM!E6=DA!A14,DA!N14,IF(EM!E6=DA!A15,DA!N15,IF(EM!E6=DA!A16,DA!N16,IF(EM!E6=DA!A17,DA!N17,IF(EM!E6=DA!A18,DA!N18,IF(EM!E6=DA!A19,DA!N19,IF(EM!E6=DA!A20,DA!N20))))))))))))))))))),\"\"))))))","v":""},null,{"$f":"IF(OR(D6<>1,E6=\"\"),\"\",(SUM(F6*H6)+(IF(L13=\"ja\",N13,0))+W21))","v":""},{"$f":"IF(OR(D6<>1,E6=\"\"),\"\",(IF(L6<>\"\",L6,(SUM(IF(EM!C6=\"LBG I\",(IF(EM!E6=DA!A3,DA!AN3,IF(EM!E6=DA!A4,DA!AN4,IF(EM!E6=DA!A5,DA!AN5,IF(EM!E6=DA!A6,DA!AN6,IF(EM!E6=DA!A7,DA!AN7,IF(EM!E6=DA!A8,DA!AN8,IF(EM!E6=DA!A9,DA!AN9,IF(EM!E6=DA!A10,DA!AN10,IF(EM!E6=DA!A11,DA!AN11,IF(EM!E6=DA!A12,DA!AN12,IF(EM!E6=DA!A13,DA!AN13,IF(EM!E6=DA!A14,DA!AN14,IF(EM!E6=DA!A15,DA!AN15,IF(EM!E6=DA!A16,DA!AN16,IF(EM!E6=DA!A17,DA!AN17,IF(EM!E6=DA!A18,DA!AN18,IF(EM!E6=DA!A19,DA!AN19,IF(EM!E6=DA!A20,DA!AN20,IF(EM!E6=DA!A21,DA!AN21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG II\",(IF(EM!E6=DA!A3,DA!AO3,IF(EM!E6=DA!A4,DA!AO4,IF(EM!E6=DA!A5,DA!AO5,IF(EM!E6=DA!A6,DA!AO6,IF(EM!E6=DA!A7,DA!AO7,IF(EM!E6=DA!A8,DA!AO8,IF(EM!E6=DA!A9,DA!AO9,IF(EM!E6=DA!A10,DA!AO10,IF(EM!E6=DA!A11,DA!AO11,IF(EM!E6=DA!A12,DA!AO12,IF(EM!E6=DA!A13,DA!AO13,IF(EM!E6=DA!A14,DA!AO14,IF(EM!E6=DA!A15,DA!AO15,IF(EM!E6=DA!A16,DA!AO16,IF(EM!E6=DA!A17,DA!AO17,IF(EM!E6=DA!A18,DA!AO18,IF(EM!E6=DA!A19,DA!AO19,IF(EM!E6=DA!A20,DA!AO20,IF(EM!E6=DA!A21,DA!AO21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG III\",(IF(EM!E6=DA!A3,DA!AP3,IF(EM!E6=DA!A4,DA!AP4,IF(EM!E6=DA!A5,DA!AP5,IF(EM!E6=DA!A6,DA!AP6,IF(EM!E6=DA!A7,DA!AP7,IF(EM!E6=DA!A8,DA!AP8,IF(EM!E6=DA!A9,DA!AP9,IF(EM!E6=DA!A10,DA!AP10,IF(EM!E6=DA!A11,DA!AP11,IF(EM!E6=DA!A12,DA!AP12,IF(EM!E6=DA!A13,DA!AP13,IF(EM!E6=DA!A14,DA!AP14,IF(EM!E6=DA!A15,DA!AP15,IF(EM!E6=DA!A16,DA!AP16,IF(EM!E6=DA!A17,DA!AP17,IF(EM!E6=DA!A18,DA!AP18,IF(EM!E6=DA!A19,DA!AP19,IF(EM!E6=DA!A20,DA!AP20,IF(EM!E6=DA!A21,DA!AP21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG IV\",(IF(EM!E6=DA!A3,DA!AQ3,IF(EM!E6=DA!A4,DA!AQ4,IF(EM!E6=DA!A5,DA!AQ5,IF(EM!E6=DA!A6,DA!AQ6,IF(EM!E6=DA!A7,DA!AQ7,IF(EM!E6=DA!A8,DA!AQ8,IF(EM!E6=DA!A9,DA!AQ9,IF(EM!E6=DA!A10,DA!AQ10,IF(EM!E6=DA!A11,DA!AQ11,IF(EM!E6=DA!A12,DA!AQ12,IF(EM!E6=DA!A13,DA!AQ13,IF(EM!E6=DA!A14,DA!AQ14,IF(EM!E6=DA!A15,DA!AQ15,IF(EM!E6=DA!A16,DA!AQ16,IF(EM!E6=DA!A17,DA!AQ17,IF(EM!E6=DA!A18,DA!AQ18,IF(EM!E6=DA!A19,DA!AQ19,IF(EM!E6=DA!A20,DA!AQ20,IF(EM!E6=DA!A21,DA!AQ21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG V\",(IF(EM!E6=DA!A3,DA!AR3,IF(EM!E6=DA!A4,DA!AR4,IF(EM!E6=DA!A5,DA!AR5,IF(EM!E6=DA!A6,DA!AR6,IF(EM!E6=DA!A7,DA!AR7,IF(EM!E6=DA!A8,DA!AR8,IF(EM!E6=DA!A9,DA!AR9,IF(EM!E6=DA!A10,DA!AR10,IF(EM!E6=DA!A11,DA!AR11,IF(EM!E6=DA!A12,DA!AR12,IF(EM!E6=DA!A13,DA!AR13,IF(EM!E6=DA!A14,DA!AR14,IF(EM!E6=DA!A15,DA!AR15,IF(EM!E6=DA!A16,DA!AR16,IF(EM!E6=DA!A17,DA!AR17,IF(EM!E6=DA!A18,DA!AR18,IF(EM!E6=DA!A19,DA!AR19,IF(EM!E6=DA!A20,DA!AR20))))))))))))))))))),\"\"))))))","v":""},null,{"$f":"IF(OR(D6<>1,E6=\"\"),\"\",(IF(N6<>\"\",N6,(SUM(IF(EM!C6=\"LBG I\",(IF(EM!E6=DA!A3,DA!AS3,IF(EM!E6=DA!A4,DA!AS4,IF(EM!E6=DA!A5,DA!AS5,IF(EM!E6=DA!A6,DA!AS6,IF(EM!E6=DA!A7,DA!AS7,IF(EM!E6=DA!A8,DA!AS8,IF(EM!E6=DA!A9,DA!AS9,IF(EM!E6=DA!A10,DA!AS10,IF(EM!E6=DA!A11,DA!AS11,IF(EM!E6=DA!A12,DA!AS12,IF(EM!E6=DA!A13,DA!AS13,IF(EM!E6=DA!A14,DA!AS14,IF(EM!E6=DA!A15,DA!AS15,IF(EM!E6=DA!A16,DA!AS16,IF(EM!E6=DA!A17,DA!AS17,IF(EM!E6=DA!A18,DA!AS18,IF(EM!E6=DA!A19,DA!AS19,IF(EM!E6=DA!A20,DA!AS20,IF(EM!E6=DA!A21,DA!AS21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG II\",(IF(EM!E6=DA!A3,DA!AT3,IF(EM!E6=DA!A4,DA!AT4,IF(EM!E6=DA!A5,DA!AT5,IF(EM!E6=DA!A6,DA!AT6,IF(EM!E6=DA!A7,DA!AT7,IF(EM!E6=DA!A8,DA!AT8,IF(EM!E6=DA!A9,DA!AT9,IF(EM!E6=DA!A10,DA!AT10,IF(EM!E6=DA!A11,DA!AT11,IF(EM!E6=DA!A12,DA!AT12,IF(EM!E6=DA!A13,DA!AT13,IF(EM!E6=DA!A14,DA!AT14,IF(EM!E6=DA!A15,DA!AT15,IF(EM!E6=DA!A16,DA!AT16,IF(EM!E6=DA!A17,DA!AT17,IF(EM!E6=DA!A18,DA!AT18,IF(EM!E6=DA!A19,DA!AT19,IF(EM!E6=DA!A20,DA!AT20,IF(EM!E6=DA!A21,DA!AT21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG III\",(IF(EM!E6=DA!A3,DA!AU3,IF(EM!E6=DA!A4,DA!AU4,IF(EM!E6=DA!A5,DA!AU5,IF(EM!E6=DA!A6,DA!AU6,IF(EM!E6=DA!A7,DA!AU7,IF(EM!E6=DA!A8,DA!AU8,IF(EM!E6=DA!A9,DA!AU9,IF(EM!E6=DA!A10,DA!AU10,IF(EM!E6=DA!A11,DA!AU11,IF(EM!E6=DA!A12,DA!AU12,IF(EM!E6=DA!A13,DA!AU13,IF(EM!E6=DA!A14,DA!AU14,IF(EM!E6=DA!A15,DA!AU15,IF(EM!E6=DA!A16,DA!AU16,IF(EM!E6=DA!A17,DA!AU17,IF(EM!E6=DA!A18,DA!AU18,IF(EM!E6=DA!A19,DA!AU19,IF(EM!E6=DA!A20,DA!AU20,IF(EM!E6=DA!A21,DA!AU21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG IV\",(IF(EM!E6=DA!A3,DA!AV3,IF(EM!E6=DA!A4,DA!AV4,IF(EM!E6=DA!A5,DA!AV5,IF(EM!E6=DA!A6,DA!AV6,IF(EM!E6=DA!A7,DA!AV7,IF(EM!E6=DA!A8,DA!AV8,IF(EM!E6=DA!A9,DA!AV9,IF(EM!E6=DA!A10,DA!AV10,IF(EM!E6=DA!A11,DA!AV11,IF(EM!E6=DA!A12,DA!AV12,IF(EM!E6=DA!A13,DA!AV13,IF(EM!E6=DA!A14,DA!AV14,IF(EM!E6=DA!A15,DA!AV15,IF(EM!E6=DA!A16,DA!AV16,IF(EM!E6=DA!A17,DA!AV17,IF(EM!E6=DA!A18,DA!AV18,IF(EM!E6=DA!A19,DA!AV19,IF(EM!E6=DA!A20,DA!AV20,IF(EM!E6=DA!A21,DA!AV21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG V\",(IF(EM!E6=DA!A3,DA!AW3,IF(EM!E6=DA!A4,DA!AW4,IF(EM!E6=DA!A5,DA!AW5,IF(EM!E6=DA!A6,DA!AW6,IF(EM!E6=DA!A7,DA!AW7,IF(EM!E6=DA!A8,DA!AW8,IF(EM!E6=DA!A9,DA!AW9,IF(EM!E6=DA!A10,DA!AW10,IF(EM!E6=DA!A11,DA!AW11,IF(EM!E6=DA!A12,DA!AW12,IF(EM!E6=DA!A13,DA!AW13,IF(EM!E6=DA!A14,DA!AW14,IF(EM!E6=DA!A15,DA!AW15,IF(EM!E6=DA!A16,DA!AW16,IF(EM!E6=DA!A17,DA!AW17,IF(EM!E6=DA!A18,DA!AW18,IF(EM!E6=DA!A19,DA!AW19,IF(EM!E6=DA!A20,DA!AW20))))))))))))))))))),\"\"))))))","v":""},null,{"$f":"IF(OR(D6<>1,E6=\"\"),\"\",(IF(P6<>\"\",P6,(SUM(IF(EM!C6=\"LBG I\",(IF(EM!E6=DA!A3,DA!AX3,IF(EM!E6=DA!A4,DA!AX4,IF(EM!E6=DA!A5,DA!AX5,IF(EM!E6=DA!A6,DA!AX6,IF(EM!E6=DA!A7,DA!AX7,IF(EM!E6=DA!A8,DA!AX8,IF(EM!E6=DA!A9,DA!AX9,IF(EM!E6=DA!A10,DA!AX10,IF(EM!E6=DA!A11,DA!AX11,IF(EM!E6=DA!A12,DA!AX12,IF(EM!E6=DA!A13,DA!AX13,IF(EM!E6=DA!A14,DA!AX14,IF(EM!E6=DA!A15,DA!AX15,IF(EM!E6=DA!A16,DA!AX16,IF(EM!E6=DA!A17,DA!AX17,IF(EM!E6=DA!A18,DA!AX18,IF(EM!E6=DA!A19,DA!AX19,IF(EM!E6=DA!A20,DA!AX20,IF(EM!E6=DA!A21,DA!AX21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG II\",(IF(EM!E6=DA!A3,DA!AY3,IF(EM!E6=DA!A4,DA!AY4,IF(EM!E6=DA!A5,DA!AY5,IF(EM!E6=DA!A6,DA!AY6,IF(EM!E6=DA!A7,DA!AY7,IF(EM!E6=DA!A8,DA!AY8,IF(EM!E6=DA!A9,DA!AY9,IF(EM!E6=DA!A10,DA!AY10,IF(EM!E6=DA!A11,DA!AY11,IF(EM!E6=DA!A12,DA!AY12,IF(EM!E6=DA!A13,DA!AY13,IF(EM!E6=DA!A14,DA!AY14,IF(EM!E6=DA!A15,DA!AY15,IF(EM!E6=DA!A16,DA!AY16,IF(EM!E6=DA!A17,DA!AY17,IF(EM!E6=DA!A18,DA!AY18,IF(EM!E6=DA!A19,DA!AY19,IF(EM!E6=DA!A20,DA!AY20,IF(EM!E6=DA!A21,DA!AY21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG III\",(IF(EM!E6=DA!A3,DA!AZ3,IF(EM!E6=DA!A4,DA!AZ4,IF(EM!E6=DA!A5,DA!AZ5,IF(EM!E6=DA!A6,DA!AZ6,IF(EM!E6=DA!A7,DA!AZ7,IF(EM!E6=DA!A8,DA!AZ8,IF(EM!E6=DA!A9,DA!AZ9,IF(EM!E6=DA!A10,DA!AZ10,IF(EM!E6=DA!A11,DA!AZ11,IF(EM!E6=DA!A12,DA!AZ12,IF(EM!E6=DA!A13,DA!AZ13,IF(EM!E6=DA!A14,DA!AZ14,IF(EM!E6=DA!A15,DA!AZ15,IF(EM!E6=DA!A16,DA!AZ16,IF(EM!E6=DA!A17,DA!AZ17,IF(EM!E6=DA!A18,DA!AZ18,IF(EM!E6=DA!A19,DA!AZ19,IF(EM!E6=DA!A20,DA!AZ20,IF(EM!E6=DA!A21,DA!AZ21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG IV\",(IF(EM!E6=DA!A3,DA!BA3,IF(EM!E6=DA!A4,DA!BA4,IF(EM!E6=DA!A5,DA!BA5,IF(EM!E6=DA!A6,DA!BA6,IF(EM!E6=DA!A7,DA!BA7,IF(EM!E6=DA!A8,DA!BA8,IF(EM!E6=DA!A9,DA!BA9,IF(EM!E6=DA!A10,DA!BA10,IF(EM!E6=DA!A11,DA!BA11,IF(EM!E6=DA!A12,DA!BA12,IF(EM!E6=DA!A13,DA!BA13,IF(EM!E6=DA!A14,DA!BA14,IF(EM!E6=DA!A15,DA!BA15,IF(EM!E6=DA!A16,DA!BA16,IF(EM!E6=DA!A17,DA!BA17,IF(EM!E6=DA!A18,DA!BA18,IF(EM!E6=DA!A19,DA!BA19,IF(EM!E6=DA!A20,DA!BA20,IF(EM!E6=DA!A21,DA!BA21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG V\",(IF(EM!E6=DA!A3,DA!BB3,IF(EM!E6=DA!A4,DA!BB4,IF(EM!E6=DA!A5,DA!BB5,IF(EM!E6=DA!A6,DA!BB6,IF(EM!E6=DA!A7,DA!BB7,IF(EM!E6=DA!A8,DA!BB8,IF(EM!E6=DA!A9,DA!BB9,IF(EM!E6=DA!A10,DA!BB10,IF(EM!E6=DA!A11,DA!BB11,IF(EM!E6=DA!A12,DA!BB12,IF(EM!E6=DA!A13,DA!BB13,IF(EM!E6=DA!A14,DA!BB14,IF(EM!E6=DA!A15,DA!BB15,IF(EM!E6=DA!A16,DA!BB16,IF(EM!E6=DA!A17,DA!BB17,IF(EM!E6=DA!A18,DA!BB18,IF(EM!E6=DA!A19,DA!BB19,IF(EM!E6=DA!A20,DA!BB20))))))))))))))))))),\"\"))))))","v":""},null,{"$f":"IF(OR(D6<>1,E6=\"\"),\"\",(SUM(K6+M6+O6+M13)))","v":""},{"$f":"IF(OR(D6<>1,E6=\"\"),\"\",(IF(S6<>\"\",S6,(SUM(IF(EM!C6=\"LBG I\",(IF(EM!E6=DA!A3,DA!BH3,IF(EM!E6=DA!A4,DA!BH4,IF(EM!E6=DA!A5,DA!BH5,IF(EM!E6=DA!A6,DA!BH6,IF(EM!E6=DA!A7,DA!BH7,IF(EM!E6=DA!A8,DA!BH8,IF(EM!E6=DA!A9,DA!BH9,IF(EM!E6=DA!A10,DA!BH10,IF(EM!E6=DA!A11,DA!BH11,IF(EM!E6=DA!A12,DA!BH12,IF(EM!E6=DA!A13,DA!BH13,IF(EM!E6=DA!A14,DA!BH14,IF(EM!E6=DA!A15,DA!BH15,IF(EM!E6=DA!A16,DA!BH16,IF(EM!E6=DA!A17,DA!BH17,IF(EM!E6=DA!A18,DA!BH18,IF(EM!E6=DA!A19,DA!BH19,IF(EM!E6=DA!A20,DA!BH20,IF(EM!E6=DA!A21,DA!BH21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG II\",(IF(EM!E6=DA!A3,DA!BI3,IF(EM!E6=DA!A4,DA!BI4,IF(EM!E6=DA!A5,DA!BI5,IF(EM!E6=DA!A6,DA!BI6,IF(EM!E6=DA!A7,DA!BI7,IF(EM!E6=DA!A8,DA!BI8,IF(EM!E6=DA!A9,DA!BI9,IF(EM!E6=DA!A10,DA!BI10,IF(EM!E6=DA!A11,DA!BI11,IF(EM!E6=DA!A12,DA!BI12,IF(EM!E6=DA!A13,DA!BI13,IF(EM!E6=DA!A14,DA!BI14,IF(EM!E6=DA!A15,DA!BI15,IF(EM!E6=DA!A16,DA!BI16,IF(EM!E6=DA!A17,DA!BI17,IF(EM!E6=DA!A18,DA!BI18,IF(EM!E6=DA!A19,DA!BI19,IF(EM!E6=DA!A20,DA!BI20,IF(EM!E6=DA!A21,DA!BI21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG III\",(IF(EM!E6=DA!A3,DA!BJ3,IF(EM!E6=DA!A4,DA!BJ4,IF(EM!E6=DA!A5,DA!BJ5,IF(EM!E6=DA!A6,DA!BJ6,IF(EM!E6=DA!A7,DA!BJ7,IF(EM!E6=DA!A8,DA!BJ8,IF(EM!E6=DA!A9,DA!BJ9,IF(EM!E6=DA!A10,DA!BJ10,IF(EM!E6=DA!A11,DA!BJ11,IF(EM!E6=DA!A12,DA!BJ12,IF(EM!E6=DA!A13,DA!BJ13,IF(EM!E6=DA!A14,DA!BJ14,IF(EM!E6=DA!A15,DA!BJ15,IF(EM!E6=DA!A16,DA!BJ16,IF(EM!E6=DA!A17,DA!BJ17,IF(EM!E6=DA!A18,DA!BJ18,IF(EM!E6=DA!A19,DA!BJ19,IF(EM!E6=DA!A20,DA!BJ20,IF(EM!E6=DA!A21,DA!BJ21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG IV\",(IF(EM!E6=DA!A3,DA!BK3,IF(EM!E6=DA!A4,DA!BK4,IF(EM!E6=DA!A5,DA!BK5,IF(EM!E6=DA!A6,DA!BK6,IF(EM!E6=DA!A7,DA!BK7,IF(EM!E6=DA!A8,DA!BK8,IF(EM!E6=DA!A9,DA!BK9,IF(EM!E6=DA!A10,DA!BK10,IF(EM!E6=DA!A11,DA!BK11,IF(EM!E6=DA!A12,DA!BK12,IF(EM!E6=DA!A13,DA!BK13,IF(EM!E6=DA!A14,DA!BK14,IF(EM!E6=DA!A15,DA!BK15,IF(EM!E6=DA!A16,DA!BK16,IF(EM!E6=DA!A17,DA!BK17,IF(EM!E6=DA!A18,DA!BK18,IF(EM!E6=DA!A19,DA!BK19,IF(EM!E6=DA!A20,DA!BK20,IF(EM!E6=DA!A21,DA!BK21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG V\",(IF(EM!E6=DA!A3,DA!BL3,IF(EM!E6=DA!A4,DA!BL4,IF(EM!E6=DA!A5,DA!BL5,IF(EM!E6=DA!A6,DA!BL6,IF(EM!E6=DA!A7,DA!BL7,IF(EM!E6=DA!A8,DA!BL8,IF(EM!E6=DA!A9,DA!BL9,IF(EM!E6=DA!A10,DA!BL10,IF(EM!E6=DA!A11,DA!BL11,IF(EM!E6=DA!A12,DA!BL12,IF(EM!E6=DA!A13,DA!BL13,IF(EM!E6=DA!A14,DA!BL14,IF(EM!E6=DA!A15,DA!BL15,IF(EM!E6=DA!A16,DA!BL16,IF(EM!E6=DA!A17,DA!BL17,IF(EM!E6=DA!A18,DA!BL18,IF(EM!E6=DA!A19,DA!BL19,IF(EM!E6=DA!A20,DA!BL20))))))))))))))))))),\"\"))))))","v":""},null,{"$f":"IF(OR(D6<>1,E6=\"\"),\"\",(IF(U6<>\"\",U6,(SUM(IF(EM!C6=\"LBG I\",(IF(EM!E6=DA!A3,DA!BC3,IF(EM!E6=DA!A4,DA!BC4,IF(EM!E6=DA!A5,DA!BC5,IF(EM!E6=DA!A6,DA!BC6,IF(EM!E6=DA!A7,DA!BC7,IF(EM!E6=DA!A8,DA!BC8,IF(EM!E6=DA!A9,DA!BC9,IF(EM!E6=DA!A10,DA!BC10,IF(EM!E6=DA!A11,DA!BC11,IF(EM!E6=DA!A12,DA!BC12,IF(EM!E6=DA!A13,DA!BC13,IF(EM!E6=DA!A14,DA!BC14,IF(EM!E6=DA!A15,DA!BC15,IF(EM!E6=DA!A16,DA!BC16,IF(EM!E6=DA!A17,DA!BC17,IF(EM!E6=DA!A18,DA!BC18,IF(EM!E6=DA!A19,DA!BC19,IF(EM!E6=DA!A20,DA!BC20,IF(EM!E6=DA!A21,DA!BC21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG II\",(IF(EM!E6=DA!A3,DA!BD3,IF(EM!E6=DA!A4,DA!BD4,IF(EM!E6=DA!A5,DA!BD5,IF(EM!E6=DA!A6,DA!BD6,IF(EM!E6=DA!A7,DA!BD7,IF(EM!E6=DA!A8,DA!BD8,IF(EM!E6=DA!A9,DA!BD9,IF(EM!E6=DA!A10,DA!BD10,IF(EM!E6=DA!A11,DA!BD11,IF(EM!E6=DA!A12,DA!BD12,IF(EM!E6=DA!A13,DA!BD13,IF(EM!E6=DA!A14,DA!BD14,IF(EM!E6=DA!A15,DA!BD15,IF(EM!E6=DA!A16,DA!BD16,IF(EM!E6=DA!A17,DA!BD17,IF(EM!E6=DA!A18,DA!BD18,IF(EM!E6=DA!A19,DA!BD19,IF(EM!E6=DA!A20,DA!BD20,IF(EM!E6=DA!A21,DA!BD21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG III\",(IF(EM!E6=DA!A3,DA!BE3,IF(EM!E6=DA!A4,DA!BE4,IF(EM!E6=DA!A5,DA!BE5,IF(EM!E6=DA!A6,DA!BE6,IF(EM!E6=DA!A7,DA!BE7,IF(EM!E6=DA!A8,DA!BE8,IF(EM!E6=DA!A9,DA!BE9,IF(EM!E6=DA!A10,DA!BE10,IF(EM!E6=DA!A11,DA!BE11,IF(EM!E6=DA!A12,DA!BE12,IF(EM!E6=DA!A13,DA!BE13,IF(EM!E6=DA!A14,DA!BE14,IF(EM!E6=DA!A15,DA!BE15,IF(EM!E6=DA!A16,DA!BE16,IF(EM!E6=DA!A17,DA!BE17,IF(EM!E6=DA!A18,DA!BE18,IF(EM!E6=DA!A19,DA!BE19,IF(EM!E6=DA!A20,DA!BE20,IF(EM!E6=DA!A21,DA!BE21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG IV\",(IF(EM!E6=DA!A3,DA!BF3,IF(EM!E6=DA!A4,DA!BF4,IF(EM!E6=DA!A5,DA!BF5,IF(EM!E6=DA!A6,DA!BF6,IF(EM!E6=DA!A7,DA!BF7,IF(EM!E6=DA!A8,DA!BF8,IF(EM!E6=DA!A9,DA!BF9,IF(EM!E6=DA!A10,DA!BF10,IF(EM!E6=DA!A11,DA!BF11,IF(EM!E6=DA!A12,DA!BF12,IF(EM!E6=DA!A13,DA!BF13,IF(EM!E6=DA!A14,DA!BF14,IF(EM!E6=DA!A15,DA!BF15,IF(EM!E6=DA!A16,DA!BF16,IF(EM!E6=DA!A17,DA!BF17,IF(EM!E6=DA!A18,DA!BF18,IF(EM!E6=DA!A19,DA!BF19,IF(EM!E6=DA!A20,DA!BF20,IF(EM!E6=DA!A21,DA!BF21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG V\",(IF(EM!E6=DA!A3,DA!BG3,IF(EM!E6=DA!A4,DA!BG4,IF(EM!E6=DA!A5,DA!BG5,IF(EM!E6=DA!A6,DA!BG6,IF(EM!E6=DA!A7,DA!BG7,IF(EM!E6=DA!A8,DA!BG8,IF(EM!E6=DA!A9,DA!BG9,IF(EM!E6=DA!A10,DA!BG10,IF(EM!E6=DA!A11,DA!BG11,IF(EM!E6=DA!A12,DA!BG12,IF(EM!E6=DA!A13,DA!BG13,IF(EM!E6=DA!A14,DA!BG14,IF(EM!E6=DA!A15,DA!BG15,IF(EM!E6=DA!A16,DA!BG16,IF(EM!E6=DA!A17,DA!BG17,IF(EM!E6=DA!A18,DA!BG18,IF(EM!E6=DA!A19,DA!BG19,IF(EM!E6=DA!A20,DA!BG20))))))))))))))))))),\"\"))))))","v":""},null,null,{"$f":"IF(OR(D6<>1,E6=\"\"),\"\",(SUM(R6,T6)*(IF(A20=0,1,IF(A20=5,1.05,IF(A20=10,1.1))))+(IF(V6<>\"\",V6))))","v":""},{"$f":"IF(OR(D6<>1,E6=\"\"),\"\",(SUM(Q6,W6)+V21))","v":""},{"$f":"IF(OR(D6<>1,E6=\"\"),\"\",((J6-X6)))","v":""}]
["Rotationen der Ackerfrüchte [Jahre]","Wassergehalt für Verkauf",null,{"$f":"IF(OR(E4=2,E4=3,E4=4,E4=5,E4=6),2,\"-\")","v":"-"},null,{"$f":"IF(OR(D7<>2,E7=\"\"),\"\",(IF(G7<>\"\",G7,(IF(E7=DA!A3,DA!I3,IF(E7=DA!A4,DA!I4,IF(E7=DA!A5,DA!I5,IF(E7=DA!A6,DA!I6,IF(E7=DA!A7,DA!I7,IF(E7=DA!A4,DA!I8,IF(E7=DA!A8,DA!I4,IF(E7=DA!A9,DA!I9,IF(E7=DA!A10,DA!I10,IF(E7=DA!A11,DA!I11,IF(E7=DA!A12,DA!I12,IF(E7=DA!A13,DA!I13,IF(E7=DA!A14,DA!I14,IF(E7=DA!A15,DA!I15,IF(E7=DA!A16,DA!I16,IF(E7=DA!A17,DA!I17,IF(E7=DA!A18,DA!I18,IF(E7=DA!A19,DA!I19,IF(E7=DA!A20,DA!I20,IF(E7=DA!A21,DA!I21))))))))))))))))))))))))","v":""},null,{"$f":"IF(OR(D7<>2,E7=\"\"),\"\",(IF(I7<>\"\",I7,(SUM(IF(EM!C6=\"LBG I\",(IF(EM!E7=DA!A3,DA!J3,IF(EM!E7=DA!A4,DA!J4,IF(EM!E7=DA!A5,DA!J5,IF(EM!E7=DA!A6,DA!J6,IF(EM!E7=DA!A7,DA!J7,IF(EM!E7=DA!A8,DA!J8,IF(EM!E7=DA!A9,DA!J9,IF(EM!E7=DA!A10,DA!J10,IF(EM!E7=DA!A11,DA!J11,IF(EM!E7=DA!A12,DA!J12,IF(EM!E7=DA!A13,DA!J13,IF(EM!E7=DA!A14,DA!J14,IF(EM!E7=DA!A15,DA!J15,IF(EM!E7=DA!A16,DA!J16,IF(EM!E7=DA!A17,DA!J17,IF(EM!E7=DA!A18,DA!J18,IF(EM!E7=DA!A19,DA!J19,IF(EM!E7=DA!A20,DA!J20,IF(EM!E7=DA!A21,DA!J21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG II\",(IF(EM!E7=DA!A3,DA!K3,IF(EM!E7=DA!A4,DA!K4,IF(EM!E7=DA!A5,DA!K5,IF(EM!E7=DA!A6,DA!K6,IF(EM!E7=DA!A7,DA!K7,IF(EM!E7=DA!A8,DA!K8,IF(EM!E7=DA!A9,DA!K9,IF(EM!E7=DA!A10,DA!K10,IF(EM!E7=DA!A11,DA!K11,IF(EM!E7=DA!A12,DA!K12,IF(EM!E7=DA!A13,DA!K13,IF(EM!E7=DA!A14,DA!K14,IF(EM!E7=DA!A15,DA!K15,IF(EM!E7=DA!A16,DA!K16,IF(EM!E7=DA!A17,DA!K17,IF(EM!E7=DA!A18,DA!K18,IF(EM!E7=DA!A19,DA!K19,IF(EM!E7=DA!A20,DA!K20,IF(EM!E7=DA!A21,DA!K21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG III\",(IF(EM!E7=DA!A3,DA!L3,IF(EM!E7=DA!A4,DA!L4,IF(EM!E7=DA!A5,DA!L5,IF(EM!E7=DA!A6,DA!L6,IF(EM!E7=DA!A7,DA!L7,IF(EM!E7=DA!A8,DA!L8,IF(EM!E7=DA!A9,DA!L9,IF(EM!E7=DA!A10,DA!L10,IF(EM!E7=DA!A11,DA!L11,IF(EM!E7=DA!A12,DA!L12,IF(EM!E7=DA!A13,DA!L13,IF(EM!E7=DA!A14,DA!L14,IF(EM!E7=DA!A15,DA!L15,IF(EM!E7=DA!A16,DA!L16,IF(EM!E7=DA!A17,DA!L17,IF(EM!E7=DA!A18,DA!L18,IF(EM!E7=DA!A19,DA!L19,IF(EM!E7=DA!A20,DA!L20,IF(EM!E7=DA!A21,DA!L21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG IV\",(IF(EM!E7=DA!A3,DA!M3,IF(EM!E7=DA!A4,DA!M4,IF(EM!E7=DA!A5,DA!M5,IF(EM!E7=DA!A6,DA!M6,IF(EM!E7=DA!A7,DA!M7,IF(EM!E7=DA!A8,DA!M8,IF(EM!E7=DA!A9,DA!M9,IF(EM!E7=DA!A10,DA!M10,IF(EM!E7=DA!A11,DA!M11,IF(EM!E7=DA!A12,DA!M12,IF(EM!E7=DA!A13,DA!M13,IF(EM!E7=DA!A14,DA!M14,IF(EM!E7=DA!A15,DA!M15,IF(EM!E7=DA!A16,DA!M16,IF(EM!E7=DA!A17,DA!M17,IF(EM!E7=DA!A18,DA!M18,IF(EM!E7=DA!A19,DA!M19,IF(EM!E7=DA!A20,DA!M20,IF(EM!E7=DA!A21,DA!M21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG V\",(IF(EM!E7=DA!A3,DA!N3,IF(EM!E7=DA!A4,DA!N4,IF(EM!E7=DA!A5,DA!N5,IF(EM!E7=DA!A6,DA!N6,IF(EM!E7=DA!A7,DA!N7,IF(EM!E7=DA!A8,DA!N8,IF(EM!E7=DA!A9,DA!N9,IF(EM!E7=DA!A10,DA!N10,IF(EM!E7=DA!A11,DA!N11,IF(EM!E7=DA!A12,DA!N12,IF(EM!E7=DA!A13,DA!N13,IF(EM!E7=DA!A14,DA!N14,IF(EM!E7=DA!A15,DA!N15,IF(EM!E7=DA!A16,DA!N16,IF(EM!E7=DA!A17,DA!N17,IF(EM!E7=DA!A18,DA!N18,IF(EM!E7=DA!A19,DA!N19,IF(EM!E7=DA!A20,DA!N20))))))))))))))))))),\"\"))))))","v":""},null,{"$f":"IF(OR(D7<>2,E7=\"\"),\"\",(SUM(F7*H7)+(IF(L14=\"ja\",N14,0))+W22))","v":""},{"$f":"IF(OR(D7<>2,E7=\"\"),\"\",(IF(L7<>\"\",L7,(SUM(IF(EM!C6=\"LBG I\",(IF(EM!E7=DA!A3,DA!AN3,IF(EM!E7=DA!A4,DA!AN4,IF(EM!E7=DA!A5,DA!AN5,IF(EM!E7=DA!A6,DA!AN6,IF(EM!E7=DA!A7,DA!AN7,IF(EM!E7=DA!A8,DA!AN8,IF(EM!E7=DA!A9,DA!AN9,IF(EM!E7=DA!A10,DA!AN10,IF(EM!E7=DA!A11,DA!AN11,IF(EM!E7=DA!A12,DA!AN12,IF(EM!E7=DA!A13,DA!AN13,IF(EM!E7=DA!A14,DA!AN14,IF(EM!E7=DA!A15,DA!AN15,IF(EM!E7=DA!A16,DA!AN16,IF(EM!E7=DA!A17,DA!AN17,IF(EM!E7=DA!A18,DA!AN18,IF(EM!E7=DA!A19,DA!AN19,IF(EM!E7=DA!A20,DA!AN20,IF(EM!E7=DA!A21,DA!AN21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG II\",(IF(EM!E7=DA!A3,DA!AO3,IF(EM!E7=DA!A4,DA!AO4,IF(EM!E7=DA!A5,DA!AO5,IF(EM!E7=DA!A6,DA!AO6,IF(EM!E7=DA!A7,DA!AO7,IF(EM!E7=DA!A8,DA!AO8,IF(EM!E7=DA!A9,DA!AO9,IF(EM!E7=DA!A10,DA!AO10,IF(EM!E7=DA!A11,DA!AO11,IF(EM!E7=DA!A12,DA!AO12,IF(EM!E7=DA!A13,DA!AO13,IF(EM!E7=DA!A14,DA!AO14,IF(EM!E7=DA!A15,DA!AO15,IF(EM!E7=DA!A16,DA!AO16,IF(EM!E7=DA!A17,DA!AO17,IF(EM!E7=DA!A18,DA!AO18,IF(EM!E7=DA!A19,DA!AO19,IF(EM!E7=DA!A20,DA!AO20,IF(EM!E7=DA!A21,DA!AO21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG III\",(IF(EM!E7=DA!A3,DA!AP3,IF(EM!E7=DA!A4,DA!AP4,IF(EM!E7=DA!A5,DA!AP5,IF(EM!E7=DA!A6,DA!AP6,IF(EM!E7=DA!A7,DA!AP7,IF(EM!E7=DA!A8,DA!AP8,IF(EM!E7=DA!A9,DA!AP9,IF(EM!E7=DA!A10,DA!AP10,IF(EM!E7=DA!A11,DA!AP11,IF(EM!E7=DA!A12,DA!AP12,IF(EM!E7=DA!A13,DA!AP13,IF(EM!E7=DA!A14,DA!AP14,IF(EM!E7=DA!A15,DA!AP15,IF(EM!E7=DA!A16,DA!AP16,IF(EM!E7=DA!A17,DA!AP17,IF(EM!E7=DA!A18,DA!AP18,IF(EM!E7=DA!A19,DA!AP19,IF(EM!E7=DA!A20,DA!AP20,IF(EM!E7=DA!A21,DA!AP21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG IV\",(IF(EM!E7=DA!A3,DA!AQ3,IF(EM!E7=DA!A4,DA!AQ4,IF(EM!E7=DA!A5,DA!AQ5,IF(EM!E7=DA!A6,DA!AQ6,IF(EM!E7=DA!A7,DA!AQ7,IF(EM!E7=DA!A8,DA!AQ8,IF(EM!E7=DA!A9,DA!AQ9,IF(EM!E7=DA!A10,DA!AQ10,IF(EM!E7=DA!A11,DA!AQ11,IF(EM!E7=DA!A12,DA!AQ12,IF(EM!E7=DA!A13,DA!AQ13,IF(EM!E7=DA!A14,DA!AQ14,IF(EM!E7=DA!A15,DA!AQ15,IF(EM!E7=DA!A16,DA!AQ16,IF(EM!E7=DA!A17,DA!AQ17,IF(EM!E7=DA!A18,DA!AQ18,IF(EM!E7=DA!A19,DA!AQ19,IF(EM!E7=DA!A20,DA!AQ20,IF(EM!E7=DA!A21,DA!AQ21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG V\",(IF(EM!E7=DA!A3,DA!AR3,IF(EM!E7=DA!A4,DA!AR4,IF(EM!E7=DA!A5,DA!AR5,IF(EM!E7=DA!A6,DA!AR6,IF(EM!E7=DA!A7,DA!AR7,IF(EM!E7=DA!A8,DA!AR8,IF(EM!E7=DA!A9,DA!AR9,IF(EM!E7=DA!A10,DA!AR10,IF(EM!E7=DA!A11,DA!AR11,IF(EM!E7=DA!A12,DA!AR12,IF(EM!E7=DA!A13,DA!AR13,IF(EM!E7=DA!A14,DA!AR14,IF(EM!E7=DA!A15,DA!AR15,IF(EM!E7=DA!A16,DA!AR16,IF(EM!E7=DA!A17,DA!AR17,IF(EM!E7=DA!A18,DA!AR18,IF(EM!E7=DA!A19,DA!AR19,IF(EM!E7=DA!A20,DA!AR20))))))))))))))))))),\"\"))))))","v":""},null,{"$f":"IF(OR(D7<>2,E7=\"\"),\"\",(IF(N7<>\"\",N7,(SUM(IF(EM!C6=\"LBG I\",(IF(EM!E7=DA!A3,DA!AS3,IF(EM!E7=DA!A4,DA!AS4,IF(EM!E7=DA!A5,DA!AS5,IF(EM!E7=DA!A6,DA!AS6,IF(EM!E7=DA!A7,DA!AS7,IF(EM!E7=DA!A8,DA!AS8,IF(EM!E7=DA!A9,DA!AS9,IF(EM!E7=DA!A10,DA!AS10,IF(EM!E7=DA!A11,DA!AS11,IF(EM!E7=DA!A12,DA!AS12,IF(EM!E7=DA!A13,DA!AS13,IF(EM!E7=DA!A14,DA!AS14,IF(EM!E7=DA!A15,DA!AS15,IF(EM!E7=DA!A16,DA!AS16,IF(EM!E7=DA!A17,DA!AS17,IF(EM!E7=DA!A18,DA!AS18,IF(EM!E7=DA!A19,DA!AS19,IF(EM!E7=DA!A20,DA!AS20,IF(EM!E7=DA!A21,DA!AS21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG II\",(IF(EM!E7=DA!A3,DA!AT3,IF(EM!E7=DA!A4,DA!AT4,IF(EM!E7=DA!A5,DA!AT5,IF(EM!E7=DA!A6,DA!AT6,IF(EM!E7=DA!A7,DA!AT7,IF(EM!E7=DA!A8,DA!AT8,IF(EM!E7=DA!A9,DA!AT9,IF(EM!E7=DA!A10,DA!AT10,IF(EM!E7=DA!A11,DA!AT11,IF(EM!E7=DA!A12,DA!AT12,IF(EM!E7=DA!A13,DA!AT13,IF(EM!E7=DA!A14,DA!AT14,IF(EM!E7=DA!A15,DA!AT15,IF(EM!E7=DA!A16,DA!AT16,IF(EM!E7=DA!A17,DA!AT17,IF(EM!E7=DA!A18,DA!AT18,IF(EM!E7=DA!A19,DA!AT19,IF(EM!E7=DA!A20,DA!AT20,IF(EM!E7=DA!A21,DA!AT21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG III\",(IF(EM!E7=DA!A3,DA!AU3,IF(EM!E7=DA!A4,DA!AU4,IF(EM!E7=DA!A5,DA!AU5,IF(EM!E7=DA!A6,DA!AU6,IF(EM!E7=DA!A7,DA!AU7,IF(EM!E7=DA!A8,DA!AU8,IF(EM!E7=DA!A9,DA!AU9,IF(EM!E7=DA!A10,DA!AU10,IF(EM!E7=DA!A11,DA!AU11,IF(EM!E7=DA!A12,DA!AU12,IF(EM!E7=DA!A13,DA!AU13,IF(EM!E7=DA!A14,DA!AU14,IF(EM!E7=DA!A15,DA!AU15,IF(EM!E7=DA!A16,DA!AU16,IF(EM!E7=DA!A17,DA!AU17,IF(EM!E7=DA!A18,DA!AU18,IF(EM!E7=DA!A19,DA!AU19,IF(EM!E7=DA!A20,DA!AU20,IF(EM!E7=DA!A21,DA!AU21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG IV\",(IF(EM!E7=DA!A3,DA!AV3,IF(EM!E7=DA!A4,DA!AV4,IF(EM!E7=DA!A5,DA!AV5,IF(EM!E7=DA!A6,DA!AV6,IF(EM!E7=DA!A7,DA!AV7,IF(EM!E7=DA!A8,DA!AV8,IF(EM!E7=DA!A9,DA!AV9,IF(EM!E7=DA!A10,DA!AV10,IF(EM!E7=DA!A11,DA!AV11,IF(EM!E7=DA!A12,DA!AV12,IF(EM!E7=DA!A13,DA!AV13,IF(EM!E7=DA!A14,DA!AV14,IF(EM!E7=DA!A15,DA!AV15,IF(EM!E7=DA!A16,DA!AV16,IF(EM!E7=DA!A17,DA!AV17,IF(EM!E7=DA!A18,DA!AV18,IF(EM!E7=DA!A19,DA!AV19,IF(EM!E7=DA!A20,DA!AV20,IF(EM!E7=DA!A21,DA!AV21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG V\",(IF(EM!E7=DA!A3,DA!AW3,IF(EM!E7=DA!A4,DA!AW4,IF(EM!E7=DA!A5,DA!AW5,IF(EM!E7=DA!A6,DA!AW6,IF(EM!E7=DA!A7,DA!AW7,IF(EM!E7=DA!A8,DA!AW8,IF(EM!E7=DA!A9,DA!AW9,IF(EM!E7=DA!A10,DA!AW10,IF(EM!E7=DA!A11,DA!AW11,IF(EM!E7=DA!A12,DA!AW12,IF(EM!E7=DA!A13,DA!AW13,IF(EM!E7=DA!A14,DA!AW14,IF(EM!E7=DA!A15,DA!AW15,IF(EM!E7=DA!A16,DA!AW16,IF(EM!E7=DA!A17,DA!AW17,IF(EM!E7=DA!A18,DA!AW18,IF(EM!E7=DA!A19,DA!AW19,IF(EM!E7=DA!A20,DA!AW20))))))))))))))))))),\"\"))))))","v":""},null,{"$f":"IF(OR(D7<>2,E7=\"\"),\"\",(IF(P7<>\"\",P7,(SUM(IF(EM!C6=\"LBG I\",(IF(EM!E7=DA!A3,DA!AX3,IF(EM!E7=DA!A4,DA!AX4,IF(EM!E7=DA!A5,DA!AX5,IF(EM!E7=DA!A6,DA!AX6,IF(EM!E7=DA!A7,DA!AX7,IF(EM!E7=DA!A8,DA!AX8,IF(EM!E7=DA!A9,DA!AX9,IF(EM!E7=DA!A10,DA!AX10,IF(EM!E7=DA!A11,DA!AX11,IF(EM!E7=DA!A12,DA!AX12,IF(EM!E7=DA!A13,DA!AX13,IF(EM!E7=DA!A14,DA!AX14,IF(EM!E7=DA!A15,DA!AX15,IF(EM!E7=DA!A16,DA!AX16,IF(EM!E7=DA!A17,DA!AX17,IF(EM!E7=DA!A18,DA!AX18,IF(EM!E7=DA!A19,DA!AX19,IF(EM!E7=DA!A20,DA!AX20,IF(EM!E7=DA!A21,DA!AX21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG II\",(IF(EM!E7=DA!A3,DA!AY3,IF(EM!E7=DA!A4,DA!AY4,IF(EM!E7=DA!A5,DA!AY5,IF(EM!E7=DA!A6,DA!AY6,IF(EM!E7=DA!A7,DA!AY7,IF(EM!E7=DA!A8,DA!AY8,IF(EM!E7=DA!A9,DA!AY9,IF(EM!E7=DA!A10,DA!AY10,IF(EM!E7=DA!A11,DA!AY11,IF(EM!E7=DA!A12,DA!AY12,IF(EM!E7=DA!A13,DA!AY13,IF(EM!E7=DA!A14,DA!AY14,IF(EM!E7=DA!A15,DA!AY15,IF(EM!E7=DA!A16,DA!AY16,IF(EM!E7=DA!A17,DA!AY17,IF(EM!E7=DA!A18,DA!AY18,IF(EM!E7=DA!A19,DA!AY19,IF(EM!E7=DA!A20,DA!AY20,IF(EM!E7=DA!A21,DA!AY21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG III\",(IF(EM!E7=DA!A3,DA!AZ3,IF(EM!E7=DA!A4,DA!AZ4,IF(EM!E7=DA!A5,DA!AZ5,IF(EM!E7=DA!A6,DA!AZ6,IF(EM!E7=DA!A7,DA!AZ7,IF(EM!E7=DA!A8,DA!AZ8,IF(EM!E7=DA!A9,DA!AZ9,IF(EM!E7=DA!A10,DA!AZ10,IF(EM!E7=DA!A11,DA!AZ11,IF(EM!E7=DA!A12,DA!AZ12,IF(EM!E7=DA!A13,DA!AZ13,IF(EM!E7=DA!A14,DA!AZ14,IF(EM!E7=DA!A15,DA!AZ15,IF(EM!E7=DA!A16,DA!AZ16,IF(EM!E7=DA!A17,DA!AZ17,IF(EM!E7=DA!A18,DA!AZ18,IF(EM!E7=DA!A19,DA!AZ19,IF(EM!E7=DA!A20,DA!AZ20,IF(EM!E7=DA!A21,DA!AZ21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG IV\",(IF(EM!E7=DA!A3,DA!BA3,IF(EM!E7=DA!A4,DA!BA4,IF(EM!E7=DA!A5,DA!BA5,IF(EM!E7=DA!A6,DA!BA6,IF(EM!E7=DA!A7,DA!BA7,IF(EM!E7=DA!A8,DA!BA8,IF(EM!E7=DA!A9,DA!BA9,IF(EM!E7=DA!A10,DA!BA10,IF(EM!E7=DA!A11,DA!BA11,IF(EM!E7=DA!A12,DA!BA12,IF(EM!E7=DA!A13,DA!BA13,IF(EM!E7=DA!A14,DA!BA14,IF(EM!E7=DA!A15,DA!BA15,IF(EM!E7=DA!A16,DA!BA16,IF(EM!E7=DA!A17,DA!BA17,IF(EM!E7=DA!A18,DA!BA18,IF(EM!E7=DA!A19,DA!BA19,IF(EM!E7=DA!A20,DA!BA20,IF(EM!E7=DA!A21,DA!BA21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG V\",(IF(EM!E7=DA!A3,DA!BB3,IF(EM!E7=DA!A4,DA!BB4,IF(EM!E7=DA!A5,DA!BB5,IF(EM!E7=DA!A6,DA!BB6,IF(EM!E7=DA!A7,DA!BB7,IF(EM!E7=DA!A8,DA!BB8,IF(EM!E7=DA!A9,DA!BB9,IF(EM!E7=DA!A10,DA!BB10,IF(EM!E7=DA!A11,DA!BB11,IF(EM!E7=DA!A12,DA!BB12,IF(EM!E7=DA!A13,DA!BB13,IF(EM!E7=DA!A14,DA!BB14,IF(EM!E7=DA!A15,DA!BB15,IF(EM!E7=DA!A16,DA!BB16,IF(EM!E7=DA!A17,DA!BB17,IF(EM!E7=DA!A18,DA!BB18,IF(EM!E7=DA!A19,DA!BB19,IF(EM!E7=DA!A20,DA!BB20))))))))))))))))))),\"\"))))))","v":""},null,{"$f":"IF(OR(D7<>2,E7=\"\"),\"\",(SUM(K7+M7+O7+M14)))","v":""},{"$f":"IF(OR(D7<>2,E7=\"\"),\"\",(IF(S7<>\"\",S7,(SUM(IF(EM!C6=\"LBG I\",(IF(EM!E7=DA!A3,DA!BH3,IF(EM!E7=DA!A4,DA!BH4,IF(EM!E7=DA!A5,DA!BH5,IF(EM!E7=DA!A6,DA!BH6,IF(EM!E7=DA!A7,DA!BH7,IF(EM!E7=DA!A8,DA!BH8,IF(EM!E7=DA!A9,DA!BH9,IF(EM!E7=DA!A10,DA!BH10,IF(EM!E7=DA!A11,DA!BH11,IF(EM!E7=DA!A12,DA!BH12,IF(EM!E7=DA!A13,DA!BH13,IF(EM!E7=DA!A14,DA!BH14,IF(EM!E7=DA!A15,DA!BH15,IF(EM!E7=DA!A16,DA!BH16,IF(EM!E7=DA!A17,DA!BH17,IF(EM!E7=DA!A18,DA!BH18,IF(EM!E7=DA!A19,DA!BH19,IF(EM!E7=DA!A20,DA!BH20,IF(EM!E7=DA!A21,DA!BH21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG II\",(IF(EM!E7=DA!A3,DA!BI3,IF(EM!E7=DA!A4,DA!BI4,IF(EM!E7=DA!A5,DA!BI5,IF(EM!E7=DA!A6,DA!BI6,IF(EM!E7=DA!A7,DA!BI7,IF(EM!E7=DA!A8,DA!BI8,IF(EM!E7=DA!A9,DA!BI9,IF(EM!E7=DA!A10,DA!BI10,IF(EM!E7=DA!A11,DA!BI11,IF(EM!E7=DA!A12,DA!BI12,IF(EM!E7=DA!A13,DA!BI13,IF(EM!E7=DA!A14,DA!BI14,IF(EM!E7=DA!A15,DA!BI15,IF(EM!E7=DA!A16,DA!BI16,IF(EM!E7=DA!A17,DA!BI17,IF(EM!E7=DA!A18,DA!BI18,IF(EM!E7=DA!A19,DA!BI19,IF(EM!E7=DA!A20,DA!BI20,IF(EM!E7=DA!A21,DA!BI21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG III\",(IF(EM!E7=DA!A3,DA!BJ3,IF(EM!E7=DA!A4,DA!BJ4,IF(EM!E7=DA!A5,DA!BJ5,IF(EM!E7=DA!A6,DA!BJ6,IF(EM!E7=DA!A7,DA!BJ7,IF(EM!E7=DA!A8,DA!BJ8,IF(EM!E7=DA!A9,DA!BJ9,IF(EM!E7=DA!A10,DA!BJ10,IF(EM!E7=DA!A11,DA!BJ11,IF(EM!E7=DA!A12,DA!BJ12,IF(EM!E7=DA!A13,DA!BJ13,IF(EM!E7=DA!A14,DA!BJ14,IF(EM!E7=DA!A15,DA!BJ15,IF(EM!E7=DA!A16,DA!BJ16,IF(EM!E7=DA!A17,DA!BJ17,IF(EM!E7=DA!A18,DA!BJ18,IF(EM!E7=DA!A19,DA!BJ19,IF(EM!E7=DA!A20,DA!BJ20,IF(EM!E7=DA!A21,DA!BJ21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG IV\",(IF(EM!E7=DA!A3,DA!BK3,IF(EM!E7=DA!A4,DA!BK4,IF(EM!E7=DA!A5,DA!BK5,IF(EM!E7=DA!A6,DA!BK6,IF(EM!E7=DA!A7,DA!BK7,IF(EM!E7=DA!A8,DA!BK8,IF(EM!E7=DA!A9,DA!BK9,IF(EM!E7=DA!A10,DA!BK10,IF(EM!E7=DA!A11,DA!BK11,IF(EM!E7=DA!A12,DA!BK12,IF(EM!E7=DA!A13,DA!BK13,IF(EM!E7=DA!A14,DA!BK14,IF(EM!E7=DA!A15,DA!BK15,IF(EM!E7=DA!A16,DA!BK16,IF(EM!E7=DA!A17,DA!BK17,IF(EM!E7=DA!A18,DA!BK18,IF(EM!E7=DA!A19,DA!BK19,IF(EM!E7=DA!A20,DA!BK20,IF(EM!E7=DA!A21,DA!BK21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG V\",(IF(EM!E7=DA!A3,DA!BL3,IF(EM!E7=DA!A4,DA!BL4,IF(EM!E7=DA!A5,DA!BL5,IF(EM!E7=DA!A6,DA!BL6,IF(EM!E7=DA!A7,DA!BL7,IF(EM!E7=DA!A8,DA!BL8,IF(EM!E7=DA!A9,DA!BL9,IF(EM!E7=DA!A10,DA!BL10,IF(EM!E7=DA!A11,DA!BL11,IF(EM!E7=DA!A12,DA!BL12,IF(EM!E7=DA!A13,DA!BL13,IF(EM!E7=DA!A14,DA!BL14,IF(EM!E7=DA!A15,DA!BL15,IF(EM!E7=DA!A16,DA!BL16,IF(EM!E7=DA!A17,DA!BL17,IF(EM!E7=DA!A18,DA!BL18,IF(EM!E7=DA!A19,DA!BL19,IF(EM!E7=DA!A20,DA!BL20))))))))))))))))))),\"\"))))))","v":""},null,{"$f":"IF(OR(D7<>2,E7=\"\"),\"\",(IF(U7<>\"\",U7,(SUM(IF(EM!C6=\"LBG I\",(IF(EM!E7=DA!A3,DA!BC3,IF(EM!E7=DA!A4,DA!BC4,IF(EM!E7=DA!A5,DA!BC5,IF(EM!E7=DA!A6,DA!BC6,IF(EM!E7=DA!A7,DA!BC7,IF(EM!E7=DA!A8,DA!BC8,IF(EM!E7=DA!A9,DA!BC9,IF(EM!E7=DA!A10,DA!BC10,IF(EM!E7=DA!A11,DA!BC11,IF(EM!E7=DA!A12,DA!BC12,IF(EM!E7=DA!A13,DA!BC13,IF(EM!E7=DA!A14,DA!BC14,IF(EM!E7=DA!A15,DA!BC15,IF(EM!E7=DA!A16,DA!BC16,IF(EM!E7=DA!A17,DA!BC17,IF(EM!E7=DA!A18,DA!BC18,IF(EM!E7=DA!A19,DA!BC19,IF(EM!E7=DA!A20,DA!BC20,IF(EM!E7=DA!A21,DA!BC21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG II\",(IF(EM!E7=DA!A3,DA!BD3,IF(EM!E7=DA!A4,DA!BD4,IF(EM!E7=DA!A5,DA!BD5,IF(EM!E7=DA!A6,DA!BD6,IF(EM!E7=DA!A7,DA!BD7,IF(EM!E7=DA!A8,DA!BD8,IF(EM!E7=DA!A9,DA!BD9,IF(EM!E7=DA!A10,DA!BD10,IF(EM!E7=DA!A11,DA!BD11,IF(EM!E7=DA!A12,DA!BD12,IF(EM!E7=DA!A13,DA!BD13,IF(EM!E7=DA!A14,DA!BD14,IF(EM!E7=DA!A15,DA!BD15,IF(EM!E7=DA!A16,DA!BD16,IF(EM!E7=DA!A17,DA!BD17,IF(EM!E7=DA!A18,DA!BD18,IF(EM!E7=DA!A19,DA!BD19,IF(EM!E7=DA!A20,DA!BD20,IF(EM!E7=DA!A21,DA!BD21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG III\",(IF(EM!E7=DA!A3,DA!BE3,IF(EM!E7=DA!A4,DA!BE4,IF(EM!E7=DA!A5,DA!BE5,IF(EM!E7=DA!A6,DA!BE6,IF(EM!E7=DA!A7,DA!BE7,IF(EM!E7=DA!A8,DA!BE8,IF(EM!E7=DA!A9,DA!BE9,IF(EM!E7=DA!A10,DA!BE10,IF(EM!E7=DA!A11,DA!BE11,IF(EM!E7=DA!A12,DA!BE12,IF(EM!E7=DA!A13,DA!BE13,IF(EM!E7=DA!A14,DA!BE14,IF(EM!E7=DA!A15,DA!BE15,IF(EM!E7=DA!A16,DA!BE16,IF(EM!E7=DA!A17,DA!BE17,IF(EM!E7=DA!A18,DA!BE18,IF(EM!E7=DA!A19,DA!BE19,IF(EM!E7=DA!A20,DA!BE20,IF(EM!E7=DA!A21,DA!BE21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG IV\",(IF(EM!E7=DA!A3,DA!BF3,IF(EM!E7=DA!A4,DA!BF4,IF(EM!E7=DA!A5,DA!BF5,IF(EM!E7=DA!A6,DA!BF6,IF(EM!E7=DA!A7,DA!BF7,IF(EM!E7=DA!A8,DA!BF8,IF(EM!E7=DA!A9,DA!BF9,IF(EM!E7=DA!A10,DA!BF10,IF(EM!E7=DA!A11,DA!BF11,IF(EM!E7=DA!A12,DA!BF12,IF(EM!E7=DA!A13,DA!BF13,IF(EM!E7=DA!A14,DA!BF14,IF(EM!E7=DA!A15,DA!BF15,IF(EM!E7=DA!A16,DA!BF16,IF(EM!E7=DA!A17,DA!BF17,IF(EM!E7=DA!A18,DA!BF18,IF(EM!E7=DA!A19,DA!BF19,IF(EM!E7=DA!A20,DA!BF20,IF(EM!E7=DA!A21,DA!BF21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG V\",(IF(EM!E7=DA!A3,DA!BG3,IF(EM!E7=DA!A4,DA!BG4,IF(EM!E7=DA!A5,DA!BG5,IF(EM!E7=DA!A6,DA!BG6,IF(EM!E7=DA!A7,DA!BG7,IF(EM!E7=DA!A8,DA!BG8,IF(EM!E7=DA!A9,DA!BG9,IF(EM!E7=DA!A10,DA!BG10,IF(EM!E7=DA!A11,DA!BG11,IF(EM!E7=DA!A12,DA!BG12,IF(EM!E7=DA!A13,DA!BG13,IF(EM!E7=DA!A14,DA!BG14,IF(EM!E7=DA!A15,DA!BG15,IF(EM!E7=DA!A16,DA!BG16,IF(EM!E7=DA!A17,DA!BG17,IF(EM!E7=DA!A18,DA!BG18,IF(EM!E7=DA!A19,DA!BG19,IF(EM!E7=DA!A20,DA!BG20))))))))))))))))))),\"\"))))))","v":""},null,null,{"$f":"IF(OR(D7<>2,E7=\"\"),\"\",(SUM(R7,T7)*(IF(A20=0,1,IF(A20=5,1.05,IF(A20=10,1.1))))+(IF(V7<>\"\",V7))))","v":""},{"$f":"IF(OR(D7<>2,E7=\"\"),\"\",(SUM(Q7,W7)+V22))","v":""},{"$f":"IF(OR(D7<>2,E7=\"\"),\"\",(J7-X7))","v":""}]
[{"$f":"IF(AND(ISNUMBER(E4),A4<>\"\"),A4/E4,\"\")","v":""},null,null,{"$f":"IF(OR(E4=3,E4=4,E4=5,E4=6),3,\"-\")","v":"-"},null,{"$f":"IF(OR(D8<>3,E8=\"\"),\"\",(IF(G8<>\"\",G8,(IF(E8=DA!A3,DA!I3,IF(E8=DA!A4,DA!I4,IF(E8=DA!A5,DA!I5,IF(E8=DA!A6,DA!I6,IF(E8=DA!A7,DA!I7,IF(E8=DA!A4,DA!I8,IF(E8=DA!A8,DA!I4,IF(E8=DA!A9,DA!I9,IF(E8=DA!A10,DA!I10,IF(E8=DA!A11,DA!I11,IF(E8=DA!A12,DA!I12,IF(E8=DA!A13,DA!I13,IF(E8=DA!A14,DA!I14,IF(E8=DA!A15,DA!I15,IF(E8=DA!A16,DA!I16,IF(E8=DA!A17,DA!I17,IF(E8=DA!A18,DA!I18,IF(E8=DA!A19,DA!I19,IF(E8=DA!A20,DA!I20,IF(E8=DA!A21,DA!I21))))))))))))))))))))))))","v":""},null,{"$f":"IF(OR(D8<>3,E8=\"\"),\"\",(IF(I8<>\"\",I8,(SUM(IF(EM!C6=\"LBG I\",(IF(EM!E8=DA!A3,DA!J3,IF(EM!E8=DA!A4,DA!J4,IF(EM!E8=DA!A5,DA!J5,IF(EM!E8=DA!A6,DA!J6,IF(EM!E8=DA!A7,DA!J7,IF(EM!E8=DA!A8,DA!J8,IF(EM!E8=DA!A9,DA!J9,IF(EM!E8=DA!A10,DA!J10,IF(EM!E8=DA!A11,DA!J11,IF(EM!E8=DA!A12,DA!J12,IF(EM!E8=DA!A13,DA!J13,IF(EM!E8=DA!A14,DA!J14,IF(EM!E8=DA!A15,DA!J15,IF(EM!E8=DA!A16,DA!J16,IF(EM!E8=DA!A17,DA!J17,IF(EM!E8=DA!A18,DA!J18,IF(EM!E8=DA!A19,DA!J19,IF(EM!E8=DA!A20,DA!J20,IF(EM!E8=DA!A21,DA!J21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG II\",(IF(EM!E8=DA!A3,DA!K3,IF(EM!E8=DA!A4,DA!K4,IF(EM!E8=DA!A5,DA!K5,IF(EM!E8=DA!A6,DA!K6,IF(EM!E8=DA!A7,DA!K7,IF(EM!E8=DA!A8,DA!K8,IF(EM!E8=DA!A9,DA!K9,IF(EM!E8=DA!A10,DA!K10,IF(EM!E8=DA!A11,DA!K11,IF(EM!E8=DA!A12,DA!K12,IF(EM!E8=DA!A13,DA!K13,IF(EM!E8=DA!A14,DA!K14,IF(EM!E8=DA!A15,DA!K15,IF(EM!E8=DA!A16,DA!K16,IF(EM!E8=DA!A17,DA!K17,IF(EM!E8=DA!A18,DA!K18,IF(EM!E8=DA!A19,DA!K19,IF(EM!E8=DA!A20,DA!K20,IF(EM!E8=DA!A21,DA!K21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG III\",(IF(EM!E8=DA!A3,DA!L3,IF(EM!E8=DA!A4,DA!L4,IF(EM!E8=DA!A5,DA!L5,IF(EM!E8=DA!A6,DA!L6,IF(EM!E8=DA!A7,DA!L7,IF(EM!E8=DA!A8,DA!L8,IF(EM!E8=DA!A9,DA!L9,IF(EM!E8=DA!A10,DA!L10,IF(EM!E8=DA!A11,DA!L11,IF(EM!E8=DA!A12,DA!L12,IF(EM!E8=DA!A13,DA!L13,IF(EM!E8=DA!A14,DA!L14,IF(EM!E8=DA!A15,DA!L15,IF(EM!E8=DA!A16,DA!L16,IF(EM!E8=DA!A17,DA!L17,IF(EM!E8=DA!A18,DA!L18,IF(EM!E8=DA!A19,DA!L19,IF(EM!E8=DA!A20,DA!L20,IF(EM!E8=DA!A21,DA!L21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG IV\",(IF(EM!E8=DA!A3,DA!M3,IF(EM!E8=DA!A4,DA!M4,IF(EM!E8=DA!A5,DA!M5,IF(EM!E8=DA!A6,DA!M6,IF(EM!E8=DA!A7,DA!M7,IF(EM!E8=DA!A8,DA!M8,IF(EM!E8=DA!A9,DA!M9,IF(EM!E8=DA!A10,DA!M10,IF(EM!E8=DA!A11,DA!M11,IF(EM!E8=DA!A12,DA!M12,IF(EM!E8=DA!A13,DA!M13,IF(EM!E8=DA!A14,DA!M14,IF(EM!E8=DA!A15,DA!M15,IF(EM!E8=DA!A16,DA!M16,IF(EM!E8=DA!A17,DA!M17,IF(EM!E8=DA!A18,DA!M18,IF(EM!E8=DA!A19,DA!M19,IF(EM!E8=DA!A20,DA!M20,IF(EM!E8=DA!A21,DA!M21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG V\",(IF(EM!E8=DA!A3,DA!N3,IF(EM!E8=DA!A4,DA!N4,IF(EM!E8=DA!A5,DA!N5,IF(EM!E8=DA!A6,DA!N6,IF(EM!E8=DA!A7,DA!N7,IF(EM!E8=DA!A8,DA!N8,IF(EM!E8=DA!A9,DA!N9,IF(EM!E8=DA!A10,DA!N10,IF(EM!E8=DA!A11,DA!N11,IF(EM!E8=DA!A12,DA!N12,IF(EM!E8=DA!A13,DA!N13,IF(EM!E8=DA!A14,DA!N14,IF(EM!E8=DA!A15,DA!N15,IF(EM!E8=DA!A16,DA!N16,IF(EM!E8=DA!A17,DA!N17,IF(EM!E8=DA!A18,DA!N18,IF(EM!E8=DA!A19,DA!N19,IF(EM!E8=DA!A20,DA!N20))))))))))))))))))),\"\"))))))","v":""},null,{"$f":"IF(OR(D8<>3,E8=\"\"),\"\",(SUM(F8*H8)+(IF(L15=\"ja\",N15,0))+W23))","v":""},{"$f":"IF(OR(D8<>3,E8=\"\"),\"\",(IF(L8<>\"\",L8,(SUM(IF(EM!C6=\"LBG I\",(IF(EM!E8=DA!A3,DA!AN3,IF(EM!E8=DA!A4,DA!AN4,IF(EM!E8=DA!A5,DA!AN5,IF(EM!E8=DA!A6,DA!AN6,IF(EM!E8=DA!A7,DA!AN7,IF(EM!E8=DA!A8,DA!AN8,IF(EM!E8=DA!A9,DA!AN9,IF(EM!E8=DA!A10,DA!AN10,IF(EM!E8=DA!A11,DA!AN11,IF(EM!E8=DA!A12,DA!AN12,IF(EM!E8=DA!A13,DA!AN13,IF(EM!E8=DA!A14,DA!AN14,IF(EM!E8=DA!A15,DA!AN15,IF(EM!E8=DA!A16,DA!AN16,IF(EM!E8=DA!A17,DA!AN17,IF(EM!E8=DA!A18,DA!AN18,IF(EM!E8=DA!A19,DA!AN19,IF(EM!E8=DA!A20,DA!AN20,IF(EM!E8=DA!A21,DA!AN21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG II\",(IF(EM!E8=DA!A3,DA!AO3,IF(EM!E8=DA!A4,DA!AO4,IF(EM!E8=DA!A5,DA!AO5,IF(EM!E8=DA!A6,DA!AO6,IF(EM!E8=DA!A7,DA!AO7,IF(EM!E8=DA!A8,DA!AO8,IF(EM!E8=DA!A9,DA!AO9,IF(EM!E8=DA!A10,DA!AO10,IF(EM!E8=DA!A11,DA!AO11,IF(EM!E8=DA!A12,DA!AO12,IF(EM!E8=DA!A13,DA!AO13,IF(EM!E8=DA!A14,DA!AO14,IF(EM!E8=DA!A15,DA!AO15,IF(EM!E8=DA!A16,DA!AO16,IF(EM!E8=DA!A17,DA!AO17,IF(EM!E8=DA!A18,DA!AO18,IF(EM!E8=DA!A19,DA!AO19,IF(EM!E8=DA!A20,DA!AO20,IF(EM!E8=DA!A21,DA!AO21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG III\",(IF(EM!E8=DA!A3,DA!AP3,IF(EM!E8=DA!A4,DA!AP4,IF(EM!E8=DA!A5,DA!AP5,IF(EM!E8=DA!A6,DA!AP6,IF(EM!E8=DA!A7,DA!AP7,IF(EM!E8=DA!A8,DA!AP8,IF(EM!E8=DA!A9,DA!AP9,IF(EM!E8=DA!A10,DA!AP10,IF(EM!E8=DA!A11,DA!AP11,IF(EM!E8=DA!A12,DA!AP12,IF(EM!E8=DA!A13,DA!AP13,IF(EM!E8=DA!A14,DA!AP14,IF(EM!E8=DA!A15,DA!AP15,IF(EM!E8=DA!A16,DA!AP16,IF(EM!E8=DA!A17,DA!AP17,IF(EM!E8=DA!A18,DA!AP18,IF(EM!E8=DA!A19,DA!AP19,IF(EM!E8=DA!A20,DA!AP20,IF(EM!E8=DA!A21,DA!AP21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG IV\",(IF(EM!E8=DA!A3,DA!AQ3,IF(EM!E8=DA!A4,DA!AQ4,IF(EM!E8=DA!A5,DA!AQ5,IF(EM!E8=DA!A6,DA!AQ6,IF(EM!E8=DA!A7,DA!AQ7,IF(EM!E8=DA!A8,DA!AQ8,IF(EM!E8=DA!A9,DA!AQ9,IF(EM!E8=DA!A10,DA!AQ10,IF(EM!E8=DA!A11,DA!AQ11,IF(EM!E8=DA!A12,DA!AQ12,IF(EM!E8=DA!A13,DA!AQ13,IF(EM!E8=DA!A14,DA!AQ14,IF(EM!E8=DA!A15,DA!AQ15,IF(EM!E8=DA!A16,DA!AQ16,IF(EM!E8=DA!A17,DA!AQ17,IF(EM!E8=DA!A18,DA!AQ18,IF(EM!E8=DA!A19,DA!AQ19,IF(EM!E8=DA!A20,DA!AQ20,IF(EM!E8=DA!A21,DA!AQ21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG V\",(IF(EM!E8=DA!A3,DA!AR3,IF(EM!E8=DA!A4,DA!AR4,IF(EM!E8=DA!A5,DA!AR5,IF(EM!E8=DA!A6,DA!AR6,IF(EM!E8=DA!A7,DA!AR7,IF(EM!E8=DA!A8,DA!AR8,IF(EM!E8=DA!A9,DA!AR9,IF(EM!E8=DA!A10,DA!AR10,IF(EM!E8=DA!A11,DA!AR11,IF(EM!E8=DA!A12,DA!AR12,IF(EM!E8=DA!A13,DA!AR13,IF(EM!E8=DA!A14,DA!AR14,IF(EM!E8=DA!A15,DA!AR15,IF(EM!E8=DA!A16,DA!AR16,IF(EM!E8=DA!A17,DA!AR17,IF(EM!E8=DA!A18,DA!AR18,IF(EM!E8=DA!A19,DA!AR19,IF(EM!E8=DA!A20,DA!AR20))))))))))))))))))),\"\"))))))","v":""},null,{"$f":"IF(OR(D8<>3,E8=\"\"),\"\",(IF(N8<>\"\",N8,(SUM(IF(EM!C6=\"LBG I\",(IF(EM!E8=DA!A3,DA!AS3,IF(EM!E8=DA!A4,DA!AS4,IF(EM!E8=DA!A5,DA!AS5,IF(EM!E8=DA!A6,DA!AS6,IF(EM!E8=DA!A7,DA!AS7,IF(EM!E8=DA!A8,DA!AS8,IF(EM!E8=DA!A9,DA!AS9,IF(EM!E8=DA!A10,DA!AS10,IF(EM!E8=DA!A11,DA!AS11,IF(EM!E8=DA!A12,DA!AS12,IF(EM!E8=DA!A13,DA!AS13,IF(EM!E8=DA!A14,DA!AS14,IF(EM!E8=DA!A15,DA!AS15,IF(EM!E8=DA!A16,DA!AS16,IF(EM!E8=DA!A17,DA!AS17,IF(EM!E8=DA!A18,DA!AS18,IF(EM!E8=DA!A19,DA!AS19,IF(EM!E8=DA!A20,DA!AS20,IF(EM!E8=DA!A21,DA!AS21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG II\",(IF(EM!E8=DA!A3,DA!AT3,IF(EM!E8=DA!A4,DA!AT4,IF(EM!E8=DA!A5,DA!AT5,IF(EM!E8=DA!A6,DA!AT6,IF(EM!E8=DA!A7,DA!AT7,IF(EM!E8=DA!A8,DA!AT8,IF(EM!E8=DA!A9,DA!AT9,IF(EM!E8=DA!A10,DA!AT10,IF(EM!E8=DA!A11,DA!AT11,IF(EM!E8=DA!A12,DA!AT12,IF(EM!E8=DA!A13,DA!AT13,IF(EM!E8=DA!A14,DA!AT14,IF(EM!E8=DA!A15,DA!AT15,IF(EM!E8=DA!A16,DA!AT16,IF(EM!E8=DA!A17,DA!AT17,IF(EM!E8=DA!A18,DA!AT18,IF(EM!E8=DA!A19,DA!AT19,IF(EM!E8=DA!A20,DA!AT20,IF(EM!E8=DA!A21,DA!AT21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG III\",(IF(EM!E8=DA!A3,DA!AU3,IF(EM!E8=DA!A4,DA!AU4,IF(EM!E8=DA!A5,DA!AU5,IF(EM!E8=DA!A6,DA!AU6,IF(EM!E8=DA!A7,DA!AU7,IF(EM!E8=DA!A8,DA!AU8,IF(EM!E8=DA!A9,DA!AU9,IF(EM!E8=DA!A10,DA!AU10,IF(EM!E8=DA!A11,DA!AU11,IF(EM!E8=DA!A12,DA!AU12,IF(EM!E8=DA!A13,DA!AU13,IF(EM!E8=DA!A14,DA!AU14,IF(EM!E8=DA!A15,DA!AU15,IF(EM!E8=DA!A16,DA!AU16,IF(EM!E8=DA!A17,DA!AU17,IF(EM!E8=DA!A18,DA!AU18,IF(EM!E8=DA!A19,DA!AU19,IF(EM!E8=DA!A20,DA!AU20,IF(EM!E8=DA!A21,DA!AU21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG IV\",(IF(EM!E8=DA!A3,DA!AV3,IF(EM!E8=DA!A4,DA!AV4,IF(EM!E8=DA!A5,DA!AV5,IF(EM!E8=DA!A6,DA!AV6,IF(EM!E8=DA!A7,DA!AV7,IF(EM!E8=DA!A8,DA!AV8,IF(EM!E8=DA!A9,DA!AV9,IF(EM!E8=DA!A10,DA!AV10,IF(EM!E8=DA!A11,DA!AV11,IF(EM!E8=DA!A12,DA!AV12,IF(EM!E8=DA!A13,DA!AV13,IF(EM!E8=DA!A14,DA!AV14,IF(EM!E8=DA!A15,DA!AV15,IF(EM!E8=DA!A16,DA!AV16,IF(EM!E8=DA!A17,DA!AV17,IF(EM!E8=DA!A18,DA!AV18,IF(EM!E8=DA!A19,DA!AV19,IF(EM!E8=DA!A20,DA!AV20,IF(EM!E8=DA!A21,DA!AV21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG V\",(IF(EM!E8=DA!A3,DA!AW3,IF(EM!E8=DA!A4,DA!AW4,IF(EM!E8=DA!A5,DA!AW5,IF(EM!E8=DA!A6,DA!AW6,IF(EM!E8=DA!A7,DA!AW7,IF(EM!E8=DA!A8,DA!AW8,IF(EM!E8=DA!A9,DA!AW9,IF(EM!E8=DA!A10,DA!AW10,IF(EM!E8=DA!A11,DA!AW11,IF(EM!E8=DA!A12,DA!AW12,IF(EM!E8=DA!A13,DA!AW13,IF(EM!E8=DA!A14,DA!AW14,IF(EM!E8=DA!A15,DA!AW15,IF(EM!E8=DA!A16,DA!AW16,IF(EM!E8=DA!A17,DA!AW17,IF(EM!E8=DA!A18,DA!AW18,IF(EM!E8=DA!A19,DA!AW19,IF(EM!E8=DA!A20,DA!AW20))))))))))))))))))),\"\"))))))","v":""},null,{"$f":"IF(OR(D8<>3,E8=\"\"),\"\",(IF(P8<>\"\",P8,(SUM(IF(EM!C6=\"LBG I\",(IF(EM!E8=DA!A3,DA!AX3,IF(EM!E8=DA!A4,DA!AX4,IF(EM!E8=DA!A5,DA!AX5,IF(EM!E8=DA!A6,DA!AX6,IF(EM!E8=DA!A7,DA!AX7,IF(EM!E8=DA!A8,DA!AX8,IF(EM!E8=DA!A9,DA!AX9,IF(EM!E8=DA!A10,DA!AX10,IF(EM!E8=DA!A11,DA!AX11,IF(EM!E8=DA!A12,DA!AX12,IF(EM!E8=DA!A13,DA!AX13,IF(EM!E8=DA!A14,DA!AX14,IF(EM!E8=DA!A15,DA!AX15,IF(EM!E8=DA!A16,DA!AX16,IF(EM!E8=DA!A17,DA!AX17,IF(EM!E8=DA!A18,DA!AX18,IF(EM!E8=DA!A19,DA!AX19,IF(EM!E8=DA!A20,DA!AX20,IF(EM!E8=DA!A21,DA!AX21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG II\",(IF(EM!E8=DA!A3,DA!AY3,IF(EM!E8=DA!A4,DA!AY4,IF(EM!E8=DA!A5,DA!AY5,IF(EM!E8=DA!A6,DA!AY6,IF(EM!E8=DA!A7,DA!AY7,IF(EM!E8=DA!A8,DA!AY8,IF(EM!E8=DA!A9,DA!AY9,IF(EM!E8=DA!A10,DA!AY10,IF(EM!E8=DA!A11,DA!AY11,IF(EM!E8=DA!A12,DA!AY12,IF(EM!E8=DA!A13,DA!AY13,IF(EM!E8=DA!A14,DA!AY14,IF(EM!E8=DA!A15,DA!AY15,IF(EM!E8=DA!A16,DA!AY16,IF(EM!E8=DA!A17,DA!AY17,IF(EM!E8=DA!A18,DA!AY18,IF(EM!E8=DA!A19,DA!AY19,IF(EM!E8=DA!A20,DA!AY20,IF(EM!E8=DA!A21,DA!AY21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG III\",(IF(EM!E8=DA!A3,DA!AZ3,IF(EM!E8=DA!A4,DA!AZ4,IF(EM!E8=DA!A5,DA!AZ5,IF(EM!E8=DA!A6,DA!AZ6,IF(EM!E8=DA!A7,DA!AZ7,IF(EM!E8=DA!A8,DA!AZ8,IF(EM!E8=DA!A9,DA!AZ9,IF(EM!E8=DA!A10,DA!AZ10,IF(EM!E8=DA!A11,DA!AZ11,IF(EM!E8=DA!A12,DA!AZ12,IF(EM!E8=DA!A13,DA!AZ13,IF(EM!E8=DA!A14,DA!AZ14,IF(EM!E8=DA!A15,DA!AZ15,IF(EM!E8=DA!A16,DA!AZ16,IF(EM!E8=DA!A17,DA!AZ17,IF(EM!E8=DA!A18,DA!AZ18,IF(EM!E8=DA!A19,DA!AZ19,IF(EM!E8=DA!A20,DA!AZ20,IF(EM!E8=DA!A21,DA!AZ21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG IV\",(IF(EM!E8=DA!A3,DA!BA3,IF(EM!E8=DA!A4,DA!BA4,IF(EM!E8=DA!A5,DA!BA5,IF(EM!E8=DA!A6,DA!BA6,IF(EM!E8=DA!A7,DA!BA7,IF(EM!E8=DA!A8,DA!BA8,IF(EM!E8=DA!A9,DA!BA9,IF(EM!E8=DA!A10,DA!BA10,IF(EM!E8=DA!A11,DA!BA11,IF(EM!E8=DA!A12,DA!BA12,IF(EM!E8=DA!A13,DA!BA13,IF(EM!E8=DA!A14,DA!BA14,IF(EM!E8=DA!A15,DA!BA15,IF(EM!E8=DA!A16,DA!BA16,IF(EM!E8=DA!A17,DA!BA17,IF(EM!E8=DA!A18,DA!BA18,IF(EM!E8=DA!A19,DA!BA19,IF(EM!E8=DA!A20,DA!BA20,IF(EM!E8=DA!A21,DA!BA21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG V\",(IF(EM!E8=DA!A3,DA!BB3,IF(EM!E8=DA!A4,DA!BB4,IF(EM!E8=DA!A5,DA!BB5,IF(EM!E8=DA!A6,DA!BB6,IF(EM!E8=DA!A7,DA!BB7,IF(EM!E8=DA!A8,DA!BB8,IF(EM!E8=DA!A9,DA!BB9,IF(EM!E8=DA!A10,DA!BB10,IF(EM!E8=DA!A11,DA!BB11,IF(EM!E8=DA!A12,DA!BB12,IF(EM!E8=DA!A13,DA!BB13,IF(EM!E8=DA!A14,DA!BB14,IF(EM!E8=DA!A15,DA!BB15,IF(EM!E8=DA!A16,DA!BB16,IF(EM!E8=DA!A17,DA!BB17,IF(EM!E8=DA!A18,DA!BB18,IF(EM!E8=DA!A19,DA!BB19,IF(EM!E8=DA!A20,DA!BB20))))))))))))))))))),\"\"))))))","v":""},null,{"$f":"IF(OR(D8<>3,E8=\"\"),\"\",(SUM(K8+M8+O8+M15)))","v":""},{"$f":"IF(OR(D8<>3,E8=\"\"),\"\",(IF(S8<>\"\",S8,(SUM(IF(EM!C6=\"LBG I\",(IF(EM!E8=DA!A3,DA!BH3,IF(EM!E8=DA!A4,DA!BH4,IF(EM!E8=DA!A5,DA!BH5,IF(EM!E8=DA!A6,DA!BH6,IF(EM!E8=DA!A7,DA!BH7,IF(EM!E8=DA!A8,DA!BH8,IF(EM!E8=DA!A9,DA!BH9,IF(EM!E8=DA!A10,DA!BH10,IF(EM!E8=DA!A11,DA!BH11,IF(EM!E8=DA!A12,DA!BH12,IF(EM!E8=DA!A13,DA!BH13,IF(EM!E8=DA!A14,DA!BH14,IF(EM!E8=DA!A15,DA!BH15,IF(EM!E8=DA!A16,DA!BH16,IF(EM!E8=DA!A17,DA!BH17,IF(EM!E8=DA!A18,DA!BH18,IF(EM!E8=DA!A19,DA!BH19,IF(EM!E8=DA!A20,DA!BH20,IF(EM!E8=DA!A21,DA!BH21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG II\",(IF(EM!E8=DA!A3,DA!BI3,IF(EM!E8=DA!A4,DA!BI4,IF(EM!E8=DA!A5,DA!BI5,IF(EM!E8=DA!A6,DA!BI6,IF(EM!E8=DA!A7,DA!BI7,IF(EM!E8=DA!A8,DA!BI8,IF(EM!E8=DA!A9,DA!BI9,IF(EM!E8=DA!A10,DA!BI10,IF(EM!E8=DA!A11,DA!BI11,IF(EM!E8=DA!A12,DA!BI12,IF(EM!E8=DA!A13,DA!BI13,IF(EM!E8=DA!A14,DA!BI14,IF(EM!E8=DA!A15,DA!BI15,IF(EM!E8=DA!A16,DA!BI16,IF(EM!E8=DA!A17,DA!BI17,IF(EM!E8=DA!A18,DA!BI18,IF(EM!E8=DA!A19,DA!BI19,IF(EM!E8=DA!A20,DA!BI20,IF(EM!E8=DA!A21,DA!BI21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG III\",(IF(EM!E8=DA!A3,DA!BJ3,IF(EM!E8=DA!A4,DA!BJ4,IF(EM!E8=DA!A5,DA!BJ5,IF(EM!E8=DA!A6,DA!BJ6,IF(EM!E8=DA!A7,DA!BJ7,IF(EM!E8=DA!A8,DA!BJ8,IF(EM!E8=DA!A9,DA!BJ9,IF(EM!E8=DA!A10,DA!BJ10,IF(EM!E8=DA!A11,DA!BJ11,IF(EM!E8=DA!A12,DA!BJ12,IF(EM!E8=DA!A13,DA!BJ13,IF(EM!E8=DA!A14,DA!BJ14,IF(EM!E8=DA!A15,DA!BJ15,IF(EM!E8=DA!A16,DA!BJ16,IF(EM!E8=DA!A17,DA!BJ17,IF(EM!E8=DA!A18,DA!BJ18,IF(EM!E8=DA!A19,DA!BJ19,IF(EM!E8=DA!A20,DA!BJ20,IF(EM!E8=DA!A21,DA!BJ21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG IV\",(IF(EM!E8=DA!A3,DA!BK3,IF(EM!E8=DA!A4,DA!BK4,IF(EM!E8=DA!A5,DA!BK5,IF(EM!E8=DA!A6,DA!BK6,IF(EM!E8=DA!A7,DA!BK7,IF(EM!E8=DA!A8,DA!BK8,IF(EM!E8=DA!A9,DA!BK9,IF(EM!E8=DA!A10,DA!BK10,IF(EM!E8=DA!A11,DA!BK11,IF(EM!E8=DA!A12,DA!BK12,IF(EM!E8=DA!A13,DA!BK13,IF(EM!E8=DA!A14,DA!BK14,IF(EM!E8=DA!A15,DA!BK15,IF(EM!E8=DA!A16,DA!BK16,IF(EM!E8=DA!A17,DA!BK17,IF(EM!E8=DA!A18,DA!BK18,IF(EM!E8=DA!A19,DA!BK19,IF(EM!E8=DA!A20,DA!BK20,IF(EM!E8=DA!A21,DA!BK21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG V\",(IF(EM!E8=DA!A3,DA!BL3,IF(EM!E8=DA!A4,DA!BL4,IF(EM!E8=DA!A5,DA!BL5,IF(EM!E8=DA!A6,DA!BL6,IF(EM!E8=DA!A7,DA!BL7,IF(EM!E8=DA!A8,DA!BL8,IF(EM!E8=DA!A9,DA!BL9,IF(EM!E8=DA!A10,DA!BL10,IF(EM!E8=DA!A11,DA!BL11,IF(EM!E8=DA!A12,DA!BL12,IF(EM!E8=DA!A13,DA!BL13,IF(EM!E8=DA!A14,DA!BL14,IF(EM!E8=DA!A15,DA!BL15,IF(EM!E8=DA!A16,DA!BL16,IF(EM!E8=DA!A17,DA!BL17,IF(EM!E8=DA!A18,DA!BL18,IF(EM!E8=DA!A19,DA!BL19,IF(EM!E8=DA!A20,DA!BL20))))))))))))))))))),\"\"))))))","v":""},null,{"$f":"IF(OR(D8<>3,E8=\"\"),\"\",(IF(U8<>\"\",U8,(SUM(IF(EM!C6=\"LBG I\",(IF(EM!E8=DA!A3,DA!BC3,IF(EM!E8=DA!A4,DA!BC4,IF(EM!E8=DA!A5,DA!BC5,IF(EM!E8=DA!A6,DA!BC6,IF(EM!E8=DA!A7,DA!BC7,IF(EM!E8=DA!A8,DA!BC8,IF(EM!E8=DA!A9,DA!BC9,IF(EM!E8=DA!A10,DA!BC10,IF(EM!E8=DA!A11,DA!BC11,IF(EM!E8=DA!A12,DA!BC12,IF(EM!E8=DA!A13,DA!BC13,IF(EM!E8=DA!A14,DA!BC14,IF(EM!E8=DA!A15,DA!BC15,IF(EM!E8=DA!A16,DA!BC16,IF(EM!E8=DA!A17,DA!BC17,IF(EM!E8=DA!A18,DA!BC18,IF(EM!E8=DA!A19,DA!BC19,IF(EM!E8=DA!A20,DA!BC20,IF(EM!E8=DA!A21,DA!BC21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG II\",(IF(EM!E8=DA!A3,DA!BD3,IF(EM!E8=DA!A4,DA!BD4,IF(EM!E8=DA!A5,DA!BD5,IF(EM!E8=DA!A6,DA!BD6,IF(EM!E8=DA!A7,DA!BD7,IF(EM!E8=DA!A8,DA!BD8,IF(EM!E8=DA!A9,DA!BD9,IF(EM!E8=DA!A10,DA!BD10,IF(EM!E8=DA!A11,DA!BD11,IF(EM!E8=DA!A12,DA!BD12,IF(EM!E8=DA!A13,DA!BD13,IF(EM!E8=DA!A14,DA!BD14,IF(EM!E8=DA!A15,DA!BD15,IF(EM!E8=DA!A16,DA!BD16,IF(EM!E8=DA!A17,DA!BD17,IF(EM!E8=DA!A18,DA!BD18,IF(EM!E8=DA!A19,DA!BD19,IF(EM!E8=DA!A20,DA!BD20,IF(EM!E8=DA!A21,DA!BD21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG III\",(IF(EM!E8=DA!A3,DA!BE3,IF(EM!E8=DA!A4,DA!BE4,IF(EM!E8=DA!A5,DA!BE5,IF(EM!E8=DA!A6,DA!BE6,IF(EM!E8=DA!A7,DA!BE7,IF(EM!E8=DA!A8,DA!BE8,IF(EM!E8=DA!A9,DA!BE9,IF(EM!E8=DA!A10,DA!BE10,IF(EM!E8=DA!A11,DA!BE11,IF(EM!E8=DA!A12,DA!BE12,IF(EM!E8=DA!A13,DA!BE13,IF(EM!E8=DA!A14,DA!BE14,IF(EM!E8=DA!A15,DA!BE15,IF(EM!E8=DA!A16,DA!BE16,IF(EM!E8=DA!A17,DA!BE17,IF(EM!E8=DA!A18,DA!BE18,IF(EM!E8=DA!A19,DA!BE19,IF(EM!E8=DA!A20,DA!BE20,IF(EM!E8=DA!A21,DA!BE21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG IV\",(IF(EM!E8=DA!A3,DA!BF3,IF(EM!E8=DA!A4,DA!BF4,IF(EM!E8=DA!A5,DA!BF5,IF(EM!E8=DA!A6,DA!BF6,IF(EM!E8=DA!A7,DA!BF7,IF(EM!E8=DA!A8,DA!BF8,IF(EM!E8=DA!A9,DA!BF9,IF(EM!E8=DA!A10,DA!BF10,IF(EM!E8=DA!A11,DA!BF11,IF(EM!E8=DA!A12,DA!BF12,IF(EM!E8=DA!A13,DA!BF13,IF(EM!E8=DA!A14,DA!BF14,IF(EM!E8=DA!A15,DA!BF15,IF(EM!E8=DA!A16,DA!BF16,IF(EM!E8=DA!A17,DA!BF17,IF(EM!E8=DA!A18,DA!BF18,IF(EM!E8=DA!A19,DA!BF19,IF(EM!E8=DA!A20,DA!BF20,IF(EM!E8=DA!A21,DA!BF21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG V\",(IF(EM!E8=DA!A3,DA!BG3,IF(EM!E8=DA!A4,DA!BG4,IF(EM!E8=DA!A5,DA!BG5,IF(EM!E8=DA!A6,DA!BG6,IF(EM!E8=DA!A7,DA!BG7,IF(EM!E8=DA!A8,DA!BG8,IF(EM!E8=DA!A9,DA!BG9,IF(EM!E8=DA!A10,DA!BG10,IF(EM!E8=DA!A11,DA!BG11,IF(EM!E8=DA!A12,DA!BG12,IF(EM!E8=DA!A13,DA!BG13,IF(EM!E8=DA!A14,DA!BG14,IF(EM!E8=DA!A15,DA!BG15,IF(EM!E8=DA!A16,DA!BG16,IF(EM!E8=DA!A17,DA!BG17,IF(EM!E8=DA!A18,DA!BG18,IF(EM!E8=DA!A19,DA!BG19,IF(EM!E8=DA!A20,DA!BG20))))))))))))))))))),\"\"))))))","v":""},null,null,{"$f":"IF(OR(D8<>3,E8=\"\"),\"\",(SUM(R8,T8)*(IF(A20=0,1,IF(A20=5,1.05,IF(A20=10,1.1))))+(IF(V8<>\"\",V8))))","v":""},{"$f":"IF(OR(D8<>3,E8=\"\"),\"\",(SUM(Q8,W8)+V23))","v":""},{"$f":"IF(OR(D8<>3,E8=\"\"),\"\",(J8-X8))","v":""}]
["Rotationen der Gehölze [Jahre]","Verkaufspreis [€/ha]",null,{"$f":"IF(OR(E4=4,E4=5,E4=6),4,\"-\")","v":"-"},null,{"$f":"IF(OR(D9<>4,E9=\"\"),\"\",(IF(G9<>\"\",G9,(IF(E9=DA!A3,DA!I3,IF(E9=DA!A4,DA!I4,IF(E9=DA!A5,DA!I5,IF(E9=DA!A6,DA!I6,IF(E9=DA!A7,DA!I7,IF(E9=DA!A4,DA!I8,IF(E9=DA!A8,DA!I4,IF(E9=DA!A9,DA!I9,IF(E9=DA!A10,DA!I10,IF(E9=DA!A11,DA!I11,IF(E9=DA!A12,DA!I12,IF(E9=DA!A13,DA!I13,IF(E9=DA!A14,DA!I14,IF(E9=DA!A15,DA!I15,IF(E9=DA!A16,DA!I16,IF(E9=DA!A17,DA!I17,IF(E9=DA!A18,DA!I18,IF(E9=DA!A19,DA!I19,IF(E9=DA!A20,DA!I20,IF(E9=DA!A21,DA!I21))))))))))))))))))))))))","v":""},null,{"$f":"IF(OR(D9<>4,E9=\"\"),\"\",(IF(I9<>\"\",I9,(SUM(IF(EM!C6=\"LBG I\",(IF(EM!E9=DA!A3,DA!J3,IF(EM!E9=DA!A4,DA!J4,IF(EM!E9=DA!A5,DA!J5,IF(EM!E9=DA!A6,DA!J6,IF(EM!E9=DA!A7,DA!J7,IF(EM!E9=DA!A8,DA!J8,IF(EM!E9=DA!A9,DA!J9,IF(EM!E9=DA!A10,DA!J10,IF(EM!E9=DA!A11,DA!J11,IF(EM!E9=DA!A12,DA!J12,IF(EM!E9=DA!A13,DA!J13,IF(EM!E9=DA!A14,DA!J14,IF(EM!E9=DA!A15,DA!J15,IF(EM!E9=DA!A16,DA!J16,IF(EM!E9=DA!A17,DA!J17,IF(EM!E9=DA!A18,DA!J18,IF(EM!E9=DA!A19,DA!J19,IF(EM!E9=DA!A20,DA!J20,IF(EM!E9=DA!A21,DA!J21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG II\",(IF(EM!E9=DA!A3,DA!K3,IF(EM!E9=DA!A4,DA!K4,IF(EM!E9=DA!A5,DA!K5,IF(EM!E9=DA!A6,DA!K6,IF(EM!E9=DA!A7,DA!K7,IF(EM!E9=DA!A8,DA!K8,IF(EM!E9=DA!A9,DA!K9,IF(EM!E9=DA!A10,DA!K10,IF(EM!E9=DA!A11,DA!K11,IF(EM!E9=DA!A12,DA!K12,IF(EM!E9=DA!A13,DA!K13,IF(EM!E9=DA!A14,DA!K14,IF(EM!E9=DA!A15,DA!K15,IF(EM!E9=DA!A16,DA!K16,IF(EM!E9=DA!A17,DA!K17,IF(EM!E9=DA!A18,DA!K18,IF(EM!E9=DA!A19,DA!K19,IF(EM!E9=DA!A20,DA!K20,IF(EM!E9=DA!A21,DA!K21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG III\",(IF(EM!E9=DA!A3,DA!L3,IF(EM!E9=DA!A4,DA!L4,IF(EM!E9=DA!A5,DA!L5,IF(EM!E9=DA!A6,DA!L6,IF(EM!E9=DA!A7,DA!L7,IF(EM!E9=DA!A8,DA!L8,IF(EM!E9=DA!A9,DA!L9,IF(EM!E9=DA!A10,DA!L10,IF(EM!E9=DA!A11,DA!L11,IF(EM!E9=DA!A12,DA!L12,IF(EM!E9=DA!A13,DA!L13,IF(EM!E9=DA!A14,DA!L14,IF(EM!E9=DA!A15,DA!L15,IF(EM!E9=DA!A16,DA!L16,IF(EM!E9=DA!A17,DA!L17,IF(EM!E9=DA!A18,DA!L18,IF(EM!E9=DA!A19,DA!L19,IF(EM!E9=DA!A20,DA!L20,IF(EM!E9=DA!A21,DA!L21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG IV\",(IF(EM!E9=DA!A3,DA!M3,IF(EM!E9=DA!A4,DA!M4,IF(EM!E9=DA!A5,DA!M5,IF(EM!E9=DA!A6,DA!M6,IF(EM!E9=DA!A7,DA!M7,IF(EM!E9=DA!A8,DA!M8,IF(EM!E9=DA!A9,DA!M9,IF(EM!E9=DA!A10,DA!M10,IF(EM!E9=DA!A11,DA!M11,IF(EM!E9=DA!A12,DA!M12,IF(EM!E9=DA!A13,DA!M13,IF(EM!E9=DA!A14,DA!M14,IF(EM!E9=DA!A15,DA!M15,IF(EM!E9=DA!A16,DA!M16,IF(EM!E9=DA!A17,DA!M17,IF(EM!E9=DA!A18,DA!M18,IF(EM!E9=DA!A19,DA!M19,IF(EM!E9=DA!A20,DA!M20,IF(EM!E9=DA!A21,DA!M21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG V\",(IF(EM!E9=DA!A3,DA!N3,IF(EM!E9=DA!A4,DA!N4,IF(EM!E9=DA!A5,DA!N5,IF(EM!E9=DA!A6,DA!N6,IF(EM!E9=DA!A7,DA!N7,IF(EM!E9=DA!A8,DA!N8,IF(EM!E9=DA!A9,DA!N9,IF(EM!E9=DA!A10,DA!N10,IF(EM!E9=DA!A11,DA!N11,IF(EM!E9=DA!A12,DA!N12,IF(EM!E9=DA!A13,DA!N13,IF(EM!E9=DA!A14,DA!N14,IF(EM!E9=DA!A15,DA!N15,IF(EM!E9=DA!A16,DA!N16,IF(EM!E9=DA!A17,DA!N17,IF(EM!E9=DA!A18,DA!N18,IF(EM!E9=DA!A19,DA!N19,IF(EM!E9=DA!A20,DA!N20))))))))))))))))))),\"\"))))))","v":""},null,{"$f":"IF(OR(D9<>4,E9=\"\"),\"\",(SUM(F9*H9)+(IF(L16=\"ja\",N16,0))+W24))","v":""},{"$f":"IF(OR(D9<>4,E9=\"\"),\"\",(IF(L9<>\"\",L9,(SUM(IF(EM!C6=\"LBG I\",(IF(EM!E9=DA!A3,DA!AN3,IF(EM!E9=DA!A4,DA!AN4,IF(EM!E9=DA!A5,DA!AN5,IF(EM!E9=DA!A6,DA!AN6,IF(EM!E9=DA!A7,DA!AN7,IF(EM!E9=DA!A8,DA!AN8,IF(EM!E9=DA!A9,DA!AN9,IF(EM!E9=DA!A10,DA!AN10,IF(EM!E9=DA!A11,DA!AN11,IF(EM!E9=DA!A12,DA!AN12,IF(EM!E9=DA!A13,DA!AN13,IF(EM!E9=DA!A14,DA!AN14,IF(EM!E9=DA!A15,DA!AN15,IF(EM!E9=DA!A16,DA!AN16,IF(EM!E9=DA!A17,DA!AN17,IF(EM!E9=DA!A18,DA!AN18,IF(EM!E9=DA!A19,DA!AN19,IF(EM!E9=DA!A20,DA!AN20,IF(EM!E9=DA!A21,DA!AN21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG II\",(IF(EM!E9=DA!A3,DA!AO3,IF(EM!E9=DA!A4,DA!AO4,IF(EM!E9=DA!A5,DA!AO5,IF(EM!E9=DA!A6,DA!AO6,IF(EM!E9=DA!A7,DA!AO7,IF(EM!E9=DA!A8,DA!AO8,IF(EM!E9=DA!A9,DA!AO9,IF(EM!E9=DA!A10,DA!AO10,IF(EM!E9=DA!A11,DA!AO11,IF(EM!E9=DA!A12,DA!AO12,IF(EM!E9=DA!A13,DA!AO13,IF(EM!E9=DA!A14,DA!AO14,IF(EM!E9=DA!A15,DA!AO15,IF(EM!E9=DA!A16,DA!AO16,IF(EM!E9=DA!A17,DA!AO17,IF(EM!E9=DA!A18,DA!AO18,IF(EM!E9=DA!A19,DA!AO19,IF(EM!E9=DA!A20,DA!AO20,IF(EM!E9=DA!A21,DA!AO21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG III\",(IF(EM!E9=DA!A3,DA!AP3,IF(EM!E9=DA!A4,DA!AP4,IF(EM!E9=DA!A5,DA!AP5,IF(EM!E9=DA!A6,DA!AP6,IF(EM!E9=DA!A7,DA!AP7,IF(EM!E9=DA!A8,DA!AP8,IF(EM!E9=DA!A9,DA!AP9,IF(EM!E9=DA!A10,DA!AP10,IF(EM!E9=DA!A11,DA!AP11,IF(EM!E9=DA!A12,DA!AP12,IF(EM!E9=DA!A13,DA!AP13,IF(EM!E9=DA!A14,DA!AP14,IF(EM!E9=DA!A15,DA!AP15,IF(EM!E9=DA!A16,DA!AP16,IF(EM!E9=DA!A17,DA!AP17,IF(EM!E9=DA!A18,DA!AP18,IF(EM!E9=DA!A19,DA!AP19,IF(EM!E9=DA!A20,DA!AP20,IF(EM!E9=DA!A21,DA!AP21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG IV\",(IF(EM!E9=DA!A3,DA!AQ3,IF(EM!E9=DA!A4,DA!AQ4,IF(EM!E9=DA!A5,DA!AQ5,IF(EM!E9=DA!A6,DA!AQ6,IF(EM!E9=DA!A7,DA!AQ7,IF(EM!E9=DA!A8,DA!AQ8,IF(EM!E9=DA!A9,DA!AQ9,IF(EM!E9=DA!A10,DA!AQ10,IF(EM!E9=DA!A11,DA!AQ11,IF(EM!E9=DA!A12,DA!AQ12,IF(EM!E9=DA!A13,DA!AQ13,IF(EM!E9=DA!A14,DA!AQ14,IF(EM!E9=DA!A15,DA!AQ15,IF(EM!E9=DA!A16,DA!AQ16,IF(EM!E9=DA!A17,DA!AQ17,IF(EM!E9=DA!A18,DA!AQ18,IF(EM!E9=DA!A19,DA!AQ19,IF(EM!E9=DA!A20,DA!AQ20,IF(EM!E9=DA!A21,DA!AQ21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG V\",(IF(EM!E9=DA!A3,DA!AR3,IF(EM!E9=DA!A4,DA!AR4,IF(EM!E9=DA!A5,DA!AR5,IF(EM!E9=DA!A6,DA!AR6,IF(EM!E9=DA!A7,DA!AR7,IF(EM!E9=DA!A8,DA!AR8,IF(EM!E9=DA!A9,DA!AR9,IF(EM!E9=DA!A10,DA!AR10,IF(EM!E9=DA!A11,DA!AR11,IF(EM!E9=DA!A12,DA!AR12,IF(EM!E9=DA!A13,DA!AR13,IF(EM!E9=DA!A14,DA!AR14,IF(EM!E9=DA!A15,DA!AR15,IF(EM!E9=DA!A16,DA!AR16,IF(EM!E9=DA!A17,DA!AR17,IF(EM!E9=DA!A18,DA!AR18,IF(EM!E9=DA!A19,DA!AR19,IF(EM!E9=DA!A20,DA!AR20))))))))))))))))))),\"\"))))))","v":""},null,{"$f":"IF(OR(D9<>4,E9=\"\"),\"\",(IF(N9<>\"\",N9,(SUM(IF(EM!C6=\"LBG I\",(IF(EM!E9=DA!A3,DA!AS3,IF(EM!E9=DA!A4,DA!AS4,IF(EM!E9=DA!A5,DA!AS5,IF(EM!E9=DA!A6,DA!AS6,IF(EM!E9=DA!A7,DA!AS7,IF(EM!E9=DA!A8,DA!AS8,IF(EM!E9=DA!A9,DA!AS9,IF(EM!E9=DA!A10,DA!AS10,IF(EM!E9=DA!A11,DA!AS11,IF(EM!E9=DA!A12,DA!AS12,IF(EM!E9=DA!A13,DA!AS13,IF(EM!E9=DA!A14,DA!AS14,IF(EM!E9=DA!A15,DA!AS15,IF(EM!E9=DA!A16,DA!AS16,IF(EM!E9=DA!A17,DA!AS17,IF(EM!E9=DA!A18,DA!AS18,IF(EM!E9=DA!A19,DA!AS19,IF(EM!E9=DA!A20,DA!AS20,IF(EM!E9=DA!A21,DA!AS21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG II\",(IF(EM!E9=DA!A3,DA!AT3,IF(EM!E9=DA!A4,DA!AT4,IF(EM!E9=DA!A5,DA!AT5,IF(EM!E9=DA!A6,DA!AT6,IF(EM!E9=DA!A7,DA!AT7,IF(EM!E9=DA!A8,DA!AT8,IF(EM!E9=DA!A9,DA!AT9,IF(EM!E9=DA!A10,DA!AT10,IF(EM!E9=DA!A11,DA!AT11,IF(EM!E9=DA!A12,DA!AT12,IF(EM!E9=DA!A13,DA!AT13,IF(EM!E9=DA!A14,DA!AT14,IF(EM!E9=DA!A15,DA!AT15,IF(EM!E9=DA!A16,DA!AT16,IF(EM!E9=DA!A17,DA!AT17,IF(EM!E9=DA!A18,DA!AT18,IF(EM!E9=DA!A19,DA!AT19,IF(EM!E9=DA!A20,DA!AT20,IF(EM!E9=DA!A21,DA!AT21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG III\",(IF(EM!E9=DA!A3,DA!AU3,IF(EM!E9=DA!A4,DA!AU4,IF(EM!E9=DA!A5,DA!AU5,IF(EM!E9=DA!A6,DA!AU6,IF(EM!E9=DA!A7,DA!AU7,IF(EM!E9=DA!A8,DA!AU8,IF(EM!E9=DA!A9,DA!AU9,IF(EM!E9=DA!A10,DA!AU10,IF(EM!E9=DA!A11,DA!AU11,IF(EM!E9=DA!A12,DA!AU12,IF(EM!E9=DA!A13,DA!AU13,IF(EM!E9=DA!A14,DA!AU14,IF(EM!E9=DA!A15,DA!AU15,IF(EM!E9=DA!A16,DA!AU16,IF(EM!E9=DA!A17,DA!AU17,IF(EM!E9=DA!A18,DA!AU18,IF(EM!E9=DA!A19,DA!AU19,IF(EM!E9=DA!A20,DA!AU20,IF(EM!E9=DA!A21,DA!AU21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG IV\",(IF(EM!E9=DA!A3,DA!AV3,IF(EM!E9=DA!A4,DA!AV4,IF(EM!E9=DA!A5,DA!AV5,IF(EM!E9=DA!A6,DA!AV6,IF(EM!E9=DA!A7,DA!AV7,IF(EM!E9=DA!A8,DA!AV8,IF(EM!E9=DA!A9,DA!AV9,IF(EM!E9=DA!A10,DA!AV10,IF(EM!E9=DA!A11,DA!AV11,IF(EM!E9=DA!A12,DA!AV12,IF(EM!E9=DA!A13,DA!AV13,IF(EM!E9=DA!A14,DA!AV14,IF(EM!E9=DA!A15,DA!AV15,IF(EM!E9=DA!A16,DA!AV16,IF(EM!E9=DA!A17,DA!AV17,IF(EM!E9=DA!A18,DA!AV18,IF(EM!E9=DA!A19,DA!AV19,IF(EM!E9=DA!A20,DA!AV20,IF(EM!E9=DA!A21,DA!AV21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG V\",(IF(EM!E9=DA!A3,DA!AW3,IF(EM!E9=DA!A4,DA!AW4,IF(EM!E9=DA!A5,DA!AW5,IF(EM!E9=DA!A6,DA!AW6,IF(EM!E9=DA!A7,DA!AW7,IF(EM!E9=DA!A8,DA!AW8,IF(EM!E9=DA!A9,DA!AW9,IF(EM!E9=DA!A10,DA!AW10,IF(EM!E9=DA!A11,DA!AW11,IF(EM!E9=DA!A12,DA!AW12,IF(EM!E9=DA!A13,DA!AW13,IF(EM!E9=DA!A14,DA!AW14,IF(EM!E9=DA!A15,DA!AW15,IF(EM!E9=DA!A16,DA!AW16,IF(EM!E9=DA!A17,DA!AW17,IF(EM!E9=DA!A18,DA!AW18,IF(EM!E9=DA!A19,DA!AW19,IF(EM!E9=DA!A20,DA!AW20))))))))))))))))))),\"\"))))))","v":""},null,{"$f":"IF(OR(D9<>4,E9=\"\"),\"\",(IF(P9<>\"\",P9,(SUM(IF(EM!C6=\"LBG I\",(IF(EM!E9=DA!A3,DA!AX3,IF(EM!E9=DA!A4,DA!AX4,IF(EM!E9=DA!A5,DA!AX5,IF(EM!E9=DA!A6,DA!AX6,IF(EM!E9=DA!A7,DA!AX7,IF(EM!E9=DA!A8,DA!AX8,IF(EM!E9=DA!A9,DA!AX9,IF(EM!E9=DA!A10,DA!AX10,IF(EM!E9=DA!A11,DA!AX11,IF(EM!E9=DA!A12,DA!AX12,IF(EM!E9=DA!A13,DA!AX13,IF(EM!E9=DA!A14,DA!AX14,IF(EM!E9=DA!A15,DA!AX15,IF(EM!E9=DA!A16,DA!AX16,IF(EM!E9=DA!A17,DA!AX17,IF(EM!E9=DA!A18,DA!AX18,IF(EM!E9=DA!A19,DA!AX19,IF(EM!E9=DA!A20,DA!AX20,IF(EM!E9=DA!A21,DA!AX21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG II\",(IF(EM!E9=DA!A3,DA!AY3,IF(EM!E9=DA!A4,DA!AY4,IF(EM!E9=DA!A5,DA!AY5,IF(EM!E9=DA!A6,DA!AY6,IF(EM!E9=DA!A7,DA!AY7,IF(EM!E9=DA!A8,DA!AY8,IF(EM!E9=DA!A9,DA!AY9,IF(EM!E9=DA!A10,DA!AY10,IF(EM!E9=DA!A11,DA!AY11,IF(EM!E9=DA!A12,DA!AY12,IF(EM!E9=DA!A13,DA!AY13,IF(EM!E9=DA!A14,DA!AY14,IF(EM!E9=DA!A15,DA!AY15,IF(EM!E9=DA!A16,DA!AY16,IF(EM!E9=DA!A17,DA!AY17,IF(EM!E9=DA!A18,DA!AY18,IF(EM!E9=DA!A19,DA!AY19,IF(EM!E9=DA!A20,DA!AY20,IF(EM!E9=DA!A21,DA!AY21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG III\",(IF(EM!E9=DA!A3,DA!AZ3,IF(EM!E9=DA!A4,DA!AZ4,IF(EM!E9=DA!A5,DA!AZ5,IF(EM!E9=DA!A6,DA!AZ6,IF(EM!E9=DA!A7,DA!AZ7,IF(EM!E9=DA!A8,DA!AZ8,IF(EM!E9=DA!A9,DA!AZ9,IF(EM!E9=DA!A10,DA!AZ10,IF(EM!E9=DA!A11,DA!AZ11,IF(EM!E9=DA!A12,DA!AZ12,IF(EM!E9=DA!A13,DA!AZ13,IF(EM!E9=DA!A14,DA!AZ14,IF(EM!E9=DA!A15,DA!AZ15,IF(EM!E9=DA!A16,DA!AZ16,IF(EM!E9=DA!A17,DA!AZ17,IF(EM!E9=DA!A18,DA!AZ18,IF(EM!E9=DA!A19,DA!AZ19,IF(EM!E9=DA!A20,DA!AZ20,IF(EM!E9=DA!A21,DA!AZ21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG IV\",(IF(EM!E9=DA!A3,DA!BA3,IF(EM!E9=DA!A4,DA!BA4,IF(EM!E9=DA!A5,DA!BA5,IF(EM!E9=DA!A6,DA!BA6,IF(EM!E9=DA!A7,DA!BA7,IF(EM!E9=DA!A8,DA!BA8,IF(EM!E9=DA!A9,DA!BA9,IF(EM!E9=DA!A10,DA!BA10,IF(EM!E9=DA!A11,DA!BA11,IF(EM!E9=DA!A12,DA!BA12,IF(EM!E9=DA!A13,DA!BA13,IF(EM!E9=DA!A14,DA!BA14,IF(EM!E9=DA!A15,DA!BA15,IF(EM!E9=DA!A16,DA!BA16,IF(EM!E9=DA!A17,DA!BA17,IF(EM!E9=DA!A18,DA!BA18,IF(EM!E9=DA!A19,DA!BA19,IF(EM!E9=DA!A20,DA!BA20,IF(EM!E9=DA!A21,DA!BA21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG V\",(IF(EM!E9=DA!A3,DA!BB3,IF(EM!E9=DA!A4,DA!BB4,IF(EM!E9=DA!A5,DA!BB5,IF(EM!E9=DA!A6,DA!BB6,IF(EM!E9=DA!A7,DA!BB7,IF(EM!E9=DA!A8,DA!BB8,IF(EM!E9=DA!A9,DA!BB9,IF(EM!E9=DA!A10,DA!BB10,IF(EM!E9=DA!A11,DA!BB11,IF(EM!E9=DA!A12,DA!BB12,IF(EM!E9=DA!A13,DA!BB13,IF(EM!E9=DA!A14,DA!BB14,IF(EM!E9=DA!A15,DA!BB15,IF(EM!E9=DA!A16,DA!BB16,IF(EM!E9=DA!A17,DA!BB17,IF(EM!E9=DA!A18,DA!BB18,IF(EM!E9=DA!A19,DA!BB19,IF(EM!E9=DA!A20,DA!BB20))))))))))))))))))),\"\"))))))","v":""},null,{"$f":"IF(OR(D9<>4,E9=\"\"),\"\",(SUM(K9+M9+O9+M16)))","v":""},{"$f":"IF(OR(D9<>4,E9=\"\"),\"\",(IF(S9<>\"\",S9,(SUM(IF(EM!C6=\"LBG I\",(IF(EM!E9=DA!A3,DA!BH3,IF(EM!E9=DA!A4,DA!BH4,IF(EM!E9=DA!A5,DA!BH5,IF(EM!E9=DA!A6,DA!BH6,IF(EM!E9=DA!A7,DA!BH7,IF(EM!E9=DA!A8,DA!BH8,IF(EM!E9=DA!A9,DA!BH9,IF(EM!E9=DA!A10,DA!BH10,IF(EM!E9=DA!A11,DA!BH11,IF(EM!E9=DA!A12,DA!BH12,IF(EM!E9=DA!A13,DA!BH13,IF(EM!E9=DA!A14,DA!BH14,IF(EM!E9=DA!A15,DA!BH15,IF(EM!E9=DA!A16,DA!BH16,IF(EM!E9=DA!A17,DA!BH17,IF(EM!E9=DA!A18,DA!BH18,IF(EM!E9=DA!A19,DA!BH19,IF(EM!E9=DA!A20,DA!BH20,IF(EM!E9=DA!A21,DA!BH21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG II\",(IF(EM!E9=DA!A3,DA!BI3,IF(EM!E9=DA!A4,DA!BI4,IF(EM!E9=DA!A5,DA!BI5,IF(EM!E9=DA!A6,DA!BI6,IF(EM!E9=DA!A7,DA!BI7,IF(EM!E9=DA!A8,DA!BI8,IF(EM!E9=DA!A9,DA!BI9,IF(EM!E9=DA!A10,DA!BI10,IF(EM!E9=DA!A11,DA!BI11,IF(EM!E9=DA!A12,DA!BI12,IF(EM!E9=DA!A13,DA!BI13,IF(EM!E9=DA!A14,DA!BI14,IF(EM!E9=DA!A15,DA!BI15,IF(EM!E9=DA!A16,DA!BI16,IF(EM!E9=DA!A17,DA!BI17,IF(EM!E9=DA!A18,DA!BI18,IF(EM!E9=DA!A19,DA!BI19,IF(EM!E9=DA!A20,DA!BI20,IF(EM!E9=DA!A21,DA!BI21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG III\",(IF(EM!E9=DA!A3,DA!BJ3,IF(EM!E9=DA!A4,DA!BJ4,IF(EM!E9=DA!A5,DA!BJ5,IF(EM!E9=DA!A6,DA!BJ6,IF(EM!E9=DA!A7,DA!BJ7,IF(EM!E9=DA!A8,DA!BJ8,IF(EM!E9=DA!A9,DA!BJ9,IF(EM!E9=DA!A10,DA!BJ10,IF(EM!E9=DA!A11,DA!BJ11,IF(EM!E9=DA!A12,DA!BJ12,IF(EM!E9=DA!A13,DA!BJ13,IF(EM!E9=DA!A14,DA!BJ14,IF(EM!E9=DA!A15,DA!BJ15,IF(EM!E9=DA!A16,DA!BJ16,IF(EM!E9=DA!A17,DA!BJ17,IF(EM!E9=DA!A18,DA!BJ18,IF(EM!E9=DA!A19,DA!BJ19,IF(EM!E9=DA!A20,DA!BJ20,IF(EM!E9=DA!A21,DA!BJ21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG IV\",(IF(EM!E9=DA!A3,DA!BK3,IF(EM!E9=DA!A4,DA!BK4,IF(EM!E9=DA!A5,DA!BK5,IF(EM!E9=DA!A6,DA!BK6,IF(EM!E9=DA!A7,DA!BK7,IF(EM!E9=DA!A8,DA!BK8,IF(EM!E9=DA!A9,DA!BK9,IF(EM!E9=DA!A10,DA!BK10,IF(EM!E9=DA!A11,DA!BK11,IF(EM!E9=DA!A12,DA!BK12,IF(EM!E9=DA!A13,DA!BK13,IF(EM!E9=DA!A14,DA!BK14,IF(EM!E9=DA!A15,DA!BK15,IF(EM!E9=DA!A16,DA!BK16,IF(EM!E9=DA!A17,DA!BK17,IF(EM!E9=DA!A18,DA!BK18,IF(EM!E9=DA!A19,DA!BK19,IF(EM!E9=DA!A20,DA!BK20,IF(EM!E9=DA!A21,DA!BK21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG V\",(IF(EM!E9=DA!A3,DA!BL3,IF(EM!E9=DA!A4,DA!BL4,IF(EM!E9=DA!A5,DA!BL5,IF(EM!E9=DA!A6,DA!BL6,IF(EM!E9=DA!A7,DA!BL7,IF(EM!E9=DA!A8,DA!BL8,IF(EM!E9=DA!A9,DA!BL9,IF(EM!E9=DA!A10,DA!BL10,IF(EM!E9=DA!A11,DA!BL11,IF(EM!E9=DA!A12,DA!BL12,IF(EM!E9=DA!A13,DA!BL13,IF(EM!E9=DA!A14,DA!BL14,IF(EM!E9=DA!A15,DA!BL15,IF(EM!E9=DA!A16,DA!BL16,IF(EM!E9=DA!A17,DA!BL17,IF(EM!E9=DA!A18,DA!BL18,IF(EM!E9=DA!A19,DA!BL19,IF(EM!E9=DA!A20,DA!BL20))))))))))))))))))),\"\"))))))","v":""},null,{"$f":"IF(OR(D9<>4,E9=\"\"),\"\",(IF(U9<>\"\",U9,(SUM(IF(EM!C6=\"LBG I\",(IF(EM!E9=DA!A3,DA!BC3,IF(EM!E9=DA!A4,DA!BC4,IF(EM!E9=DA!A5,DA!BC5,IF(EM!E9=DA!A6,DA!BC6,IF(EM!E9=DA!A7,DA!BC7,IF(EM!E9=DA!A8,DA!BC8,IF(EM!E9=DA!A9,DA!BC9,IF(EM!E9=DA!A10,DA!BC10,IF(EM!E9=DA!A11,DA!BC11,IF(EM!E9=DA!A12,DA!BC12,IF(EM!E9=DA!A13,DA!BC13,IF(EM!E9=DA!A14,DA!BC14,IF(EM!E9=DA!A15,DA!BC15,IF(EM!E9=DA!A16,DA!BC16,IF(EM!E9=DA!A17,DA!BC17,IF(EM!E9=DA!A18,DA!BC18,IF(EM!E9=DA!A19,DA!BC19,IF(EM!E9=DA!A20,DA!BC20,IF(EM!E9=DA!A21,DA!BC21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG II\",(IF(EM!E9=DA!A3,DA!BD3,IF(EM!E9=DA!A4,DA!BD4,IF(EM!E9=DA!A5,DA!BD5,IF(EM!E9=DA!A6,DA!BD6,IF(EM!E9=DA!A7,DA!BD7,IF(EM!E9=DA!A8,DA!BD8,IF(EM!E9=DA!A9,DA!BD9,IF(EM!E9=DA!A10,DA!BD10,IF(EM!E9=DA!A11,DA!BD11,IF(EM!E9=DA!A12,DA!BD12,IF(EM!E9=DA!A13,DA!BD13,IF(EM!E9=DA!A14,DA!BD14,IF(EM!E9=DA!A15,DA!BD15,IF(EM!E9=DA!A16,DA!BD16,IF(EM!E9=DA!A17,DA!BD17,IF(EM!E9=DA!A18,DA!BD18,IF(EM!E9=DA!A19,DA!BD19,IF(EM!E9=DA!A20,DA!BD20,IF(EM!E9=DA!A21,DA!BD21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG III\",(IF(EM!E9=DA!A3,DA!BE3,IF(EM!E9=DA!A4,DA!BE4,IF(EM!E9=DA!A5,DA!BE5,IF(EM!E9=DA!A6,DA!BE6,IF(EM!E9=DA!A7,DA!BE7,IF(EM!E9=DA!A8,DA!BE8,IF(EM!E9=DA!A9,DA!BE9,IF(EM!E9=DA!A10,DA!BE10,IF(EM!E9=DA!A11,DA!BE11,IF(EM!E9=DA!A12,DA!BE12,IF(EM!E9=DA!A13,DA!BE13,IF(EM!E9=DA!A14,DA!BE14,IF(EM!E9=DA!A15,DA!BE15,IF(EM!E9=DA!A16,DA!BE16,IF(EM!E9=DA!A17,DA!BE17,IF(EM!E9=DA!A18,DA!BE18,IF(EM!E9=DA!A19,DA!BE19,IF(EM!E9=DA!A20,DA!BE20,IF(EM!E9=DA!A21,DA!BE21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG IV\",(IF(EM!E9=DA!A3,DA!BF3,IF(EM!E9=DA!A4,DA!BF4,IF(EM!E9=DA!A5,DA!BF5,IF(EM!E9=DA!A6,DA!BF6,IF(EM!E9=DA!A7,DA!BF7,IF(EM!E9=DA!A8,DA!BF8,IF(EM!E9=DA!A9,DA!BF9,IF(EM!E9=DA!A10,DA!BF10,IF(EM!E9=DA!A11,DA!BF11,IF(EM!E9=DA!A12,DA!BF12,IF(EM!E9=DA!A13,DA!BF13,IF(EM!E9=DA!A14,DA!BF14,IF(EM!E9=DA!A15,DA!BF15,IF(EM!E9=DA!A16,DA!BF16,IF(EM!E9=DA!A17,DA!BF17,IF(EM!E9=DA!A18,DA!BF18,IF(EM!E9=DA!A19,DA!BF19,IF(EM!E9=DA!A20,DA!BF20,IF(EM!E9=DA!A21,DA!BF21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG V\",(IF(EM!E9=DA!A3,DA!BG3,IF(EM!E9=DA!A4,DA!BG4,IF(EM!E9=DA!A5,DA!BG5,IF(EM!E9=DA!A6,DA!BG6,IF(EM!E9=DA!A7,DA!BG7,IF(EM!E9=DA!A8,DA!BG8,IF(EM!E9=DA!A9,DA!BG9,IF(EM!E9=DA!A10,DA!BG10,IF(EM!E9=DA!A11,DA!BG11,IF(EM!E9=DA!A12,DA!BG12,IF(EM!E9=DA!A13,DA!BG13,IF(EM!E9=DA!A14,DA!BG14,IF(EM!E9=DA!A15,DA!BG15,IF(EM!E9=DA!A16,DA!BG16,IF(EM!E9=DA!A17,DA!BG17,IF(EM!E9=DA!A18,DA!BG18,IF(EM!E9=DA!A19,DA!BG19,IF(EM!E9=DA!A20,DA!BG20))))))))))))))))))),\"\"))))))","v":""},null,null,{"$f":"IF(OR(D9<>4,E9=\"\"),\"\",(SUM(R9,T9)*(IF(A20=0,1,IF(A20=5,1.05,IF(A20=10,1.1))))+(IF(V9<>\"\",V9))))","v":""},{"$f":"IF(OR(D9<>4,E9=\"\"),\"\",SUM(Q9,W9)+V24)","v":""},{"$f":"IF(OR(D9<>4,E9=\"\"),\"\",(J9-X9))","v":""}]
[{"$f":"IF(OR(A6=\"\",A4=\"\"),\"\",A4/A6)","v":""},null,null,{"$f":"IF(OR(E4=5,E4=6),5,\"-\")","v":"-"},null,{"$f":"IF(OR(D10<>5,E10=\"\"),\"\",(IF(G10<>\"\",G10,(IF(E10=DA!A3,DA!I3,IF(E10=DA!A4,DA!I4,IF(E10=DA!A5,DA!I5,IF(E10=DA!A6,DA!I6,IF(E10=DA!A7,DA!I7,IF(E10=DA!A4,DA!I8,IF(E10=DA!A8,DA!I4,IF(E10=DA!A9,DA!I9,IF(E10=DA!A10,DA!I10,IF(E10=DA!A11,DA!I11,IF(E10=DA!A12,DA!I12,IF(E10=DA!A13,DA!I13,IF(E10=DA!A14,DA!I14,IF(E10=DA!A15,DA!I15,IF(E10=DA!A16,DA!I16,IF(E10=DA!A17,DA!I17,IF(E10=DA!A18,DA!I18,IF(E10=DA!A19,DA!I19,IF(E10=DA!A20,DA!I20,IF(E10=DA!A21,DA!I21))))))))))))))))))))))))","v":""},null,{"$f":"IF(OR(D10<>5,E10=\"\"),\"\",(IF(I10<>\"\",I10,(SUM(IF(EM!C6=\"LBG I\",(IF(EM!E10=DA!A3,DA!J3,IF(EM!E10=DA!A4,DA!J4,IF(EM!E10=DA!A5,DA!J5,IF(EM!E10=DA!A6,DA!J6,IF(EM!E10=DA!A7,DA!J7,IF(EM!E10=DA!A8,DA!J8,IF(EM!E10=DA!A9,DA!J9,IF(EM!E10=DA!A10,DA!J10,IF(EM!E10=DA!A11,DA!J11,IF(EM!E10=DA!A12,DA!J12,IF(EM!E10=DA!A13,DA!J13,IF(EM!E10=DA!A14,DA!J14,IF(EM!E10=DA!A15,DA!J15,IF(EM!E10=DA!A16,DA!J16,IF(EM!E10=DA!A17,DA!J17,IF(EM!E10=DA!A18,DA!J18,IF(EM!E10=DA!A19,DA!J19,IF(EM!E10=DA!A20,DA!J20,IF(EM!E10=DA!A21,DA!J21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG II\",(IF(EM!E10=DA!A3,DA!K3,IF(EM!E10=DA!A4,DA!K4,IF(EM!E10=DA!A5,DA!K5,IF(EM!E10=DA!A6,DA!K6,IF(EM!E10=DA!A7,DA!K7,IF(EM!E10=DA!A8,DA!K8,IF(EM!E10=DA!A9,DA!K9,IF(EM!E10=DA!A10,DA!K10,IF(EM!E10=DA!A11,DA!K11,IF(EM!E10=DA!A12,DA!K12,IF(EM!E10=DA!A13,DA!K13,IF(EM!E10=DA!A14,DA!K14,IF(EM!E10=DA!A15,DA!K15,IF(EM!E10=DA!A16,DA!K16,IF(EM!E10=DA!A17,DA!K17,IF(EM!E10=DA!A18,DA!K18,IF(EM!E10=DA!A19,DA!K19,IF(EM!E10=DA!A20,DA!K20,IF(EM!E10=DA!A21,DA!K21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG III\",(IF(EM!E10=DA!A3,DA!L3,IF(EM!E10=DA!A4,DA!L4,IF(EM!E10=DA!A5,DA!L5,IF(EM!E10=DA!A6,DA!L6,IF(EM!E10=DA!A7,DA!L7,IF(EM!E10=DA!A8,DA!L8,IF(EM!E10=DA!A9,DA!L9,IF(EM!E10=DA!A10,DA!L10,IF(EM!E10=DA!A11,DA!L11,IF(EM!E10=DA!A12,DA!L12,IF(EM!E10=DA!A13,DA!L13,IF(EM!E10=DA!A14,DA!L14,IF(EM!E10=DA!A15,DA!L15,IF(EM!E10=DA!A16,DA!L16,IF(EM!E10=DA!A17,DA!L17,IF(EM!E10=DA!A18,DA!L18,IF(EM!E10=DA!A19,DA!L19,IF(EM!E10=DA!A20,DA!L20,IF(EM!E10=DA!A21,DA!L21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG IV\",(IF(EM!E10=DA!A3,DA!M3,IF(EM!E10=DA!A4,DA!M4,IF(EM!E10=DA!A5,DA!M5,IF(EM!E10=DA!A6,DA!M6,IF(EM!E10=DA!A7,DA!M7,IF(EM!E10=DA!A8,DA!M8,IF(EM!E10=DA!A9,DA!M9,IF(EM!E10=DA!A10,DA!M10,IF(EM!E10=DA!A11,DA!M11,IF(EM!E10=DA!A12,DA!M12,IF(EM!E10=DA!A13,DA!M13,IF(EM!E10=DA!A14,DA!M14,IF(EM!E10=DA!A15,DA!M15,IF(EM!E10=DA!A16,DA!M16,IF(EM!E10=DA!A17,DA!M17,IF(EM!E10=DA!A18,DA!M18,IF(EM!E10=DA!A19,DA!M19,IF(EM!E10=DA!A20,DA!M20,IF(EM!E10=DA!A21,DA!M21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG V\",(IF(EM!E10=DA!A3,DA!N3,IF(EM!E10=DA!A4,DA!N4,IF(EM!E10=DA!A5,DA!N5,IF(EM!E10=DA!A6,DA!N6,IF(EM!E10=DA!A7,DA!N7,IF(EM!E10=DA!A8,DA!N8,IF(EM!E10=DA!A9,DA!N9,IF(EM!E10=DA!A10,DA!N10,IF(EM!E10=DA!A11,DA!N11,IF(EM!E10=DA!A12,DA!N12,IF(EM!E10=DA!A13,DA!N13,IF(EM!E10=DA!A14,DA!N14,IF(EM!E10=DA!A15,DA!N15,IF(EM!E10=DA!A16,DA!N16,IF(EM!E10=DA!A17,DA!N17,IF(EM!E10=DA!A18,DA!N18,IF(EM!E10=DA!A19,DA!N19,IF(EM!E10=DA!A20,DA!N20))))))))))))))))))),\"\"))))))","v":""},null,{"$f":"IF(OR(D10<>5,E10=\"\"),\"\",(SUM(F10*H10)+(IF(L17=\"ja\",N17,0))+W25))","v":""},{"$f":"IF(OR(D10<>5,E10=\"\"),\"\",(IF(L10<>\"\",L10,(SUM(IF(EM!C6=\"LBG I\",(IF(EM!E10=DA!A3,DA!AN3,IF(EM!E10=DA!A4,DA!AN4,IF(EM!E10=DA!A5,DA!AN5,IF(EM!E10=DA!A6,DA!AN6,IF(EM!E10=DA!A7,DA!AN7,IF(EM!E10=DA!A8,DA!AN8,IF(EM!E10=DA!A9,DA!AN9,IF(EM!E10=DA!A10,DA!AN10,IF(EM!E10=DA!A11,DA!AN11,IF(EM!E10=DA!A12,DA!AN12,IF(EM!E10=DA!A13,DA!AN13,IF(EM!E10=DA!A14,DA!AN14,IF(EM!E10=DA!A15,DA!AN15,IF(EM!E10=DA!A16,DA!AN16,IF(EM!E10=DA!A17,DA!AN17,IF(EM!E10=DA!A18,DA!AN18,IF(EM!E10=DA!A19,DA!AN19,IF(EM!E10=DA!A20,DA!AN20,IF(EM!E10=DA!A21,DA!AN21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG II\",(IF(EM!E10=DA!A3,DA!AO3,IF(EM!E10=DA!A4,DA!AO4,IF(EM!E10=DA!A5,DA!AO5,IF(EM!E10=DA!A6,DA!AO6,IF(EM!E10=DA!A7,DA!AO7,IF(EM!E10=DA!A8,DA!AO8,IF(EM!E10=DA!A9,DA!AO9,IF(EM!E10=DA!A10,DA!AO10,IF(EM!E10=DA!A11,DA!AO11,IF(EM!E10=DA!A12,DA!AO12,IF(EM!E10=DA!A13,DA!AO13,IF(EM!E10=DA!A14,DA!AO14,IF(EM!E10=DA!A15,DA!AO15,IF(EM!E10=DA!A16,DA!AO16,IF(EM!E10=DA!A17,DA!AO17,IF(EM!E10=DA!A18,DA!AO18,IF(EM!E10=DA!A19,DA!AO19,IF(EM!E10=DA!A20,DA!AO20,IF(EM!E10=DA!A21,DA!AO21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG III\",(IF(EM!E10=DA!A3,DA!AP3,IF(EM!E10=DA!A4,DA!AP4,IF(EM!E10=DA!A5,DA!AP5,IF(EM!E10=DA!A6,DA!AP6,IF(EM!E10=DA!A7,DA!AP7,IF(EM!E10=DA!A8,DA!AP8,IF(EM!E10=DA!A9,DA!AP9,IF(EM!E10=DA!A10,DA!AP10,IF(EM!E10=DA!A11,DA!AP11,IF(EM!E10=DA!A12,DA!AP12,IF(EM!E10=DA!A13,DA!AP13,IF(EM!E10=DA!A14,DA!AP14,IF(EM!E10=DA!A15,DA!AP15,IF(EM!E10=DA!A16,DA!AP16,IF(EM!E10=DA!A17,DA!AP17,IF(EM!E10=DA!A18,DA!AP18,IF(EM!E10=DA!A19,DA!AP19,IF(EM!E10=DA!A20,DA!AP20,IF(EM!E10=DA!A21,DA!AP21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG IV\",(IF(EM!E10=DA!A3,DA!AQ3,IF(EM!E10=DA!A4,DA!AQ4,IF(EM!E10=DA!A5,DA!AQ5,IF(EM!E10=DA!A6,DA!AQ6,IF(EM!E10=DA!A7,DA!AQ7,IF(EM!E10=DA!A8,DA!AQ8,IF(EM!E10=DA!A9,DA!AQ9,IF(EM!E10=DA!A10,DA!AQ10,IF(EM!E10=DA!A11,DA!AQ11,IF(EM!E10=DA!A12,DA!AQ12,IF(EM!E10=DA!A13,DA!AQ13,IF(EM!E10=DA!A14,DA!AQ14,IF(EM!E10=DA!A15,DA!AQ15,IF(EM!E10=DA!A16,DA!AQ16,IF(EM!E10=DA!A17,DA!AQ17,IF(EM!E10=DA!A18,DA!AQ18,IF(EM!E10=DA!A19,DA!AQ19,IF(EM!E10=DA!A20,DA!AQ20,IF(EM!E10=DA!A21,DA!AQ21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG V\",(IF(EM!E10=DA!A3,DA!AR3,IF(EM!E10=DA!A4,DA!AR4,IF(EM!E10=DA!A5,DA!AR5,IF(EM!E10=DA!A6,DA!AR6,IF(EM!E10=DA!A7,DA!AR7,IF(EM!E10=DA!A8,DA!AR8,IF(EM!E10=DA!A9,DA!AR9,IF(EM!E10=DA!A10,DA!AR10,IF(EM!E10=DA!A11,DA!AR11,IF(EM!E10=DA!A12,DA!AR12,IF(EM!E10=DA!A13,DA!AR13,IF(EM!E10=DA!A14,DA!AR14,IF(EM!E10=DA!A15,DA!AR15,IF(EM!E10=DA!A16,DA!AR16,IF(EM!E10=DA!A17,DA!AR17,IF(EM!E10=DA!A18,DA!AR18,IF(EM!E10=DA!A19,DA!AR19,IF(EM!E10=DA!A20,DA!AR20))))))))))))))))))),\"\"))))))","v":""},null,{"$f":"IF(OR(D10<>5,E10=\"\"),\"\",(IF(N10<>\"\",N10,(SUM(IF(EM!C6=\"LBG I\",(IF(EM!E10=DA!A3,DA!AS3,IF(EM!E10=DA!A4,DA!AS4,IF(EM!E10=DA!A5,DA!AS5,IF(EM!E10=DA!A6,DA!AS6,IF(EM!E10=DA!A7,DA!AS7,IF(EM!E10=DA!A8,DA!AS8,IF(EM!E10=DA!A9,DA!AS9,IF(EM!E10=DA!A10,DA!AS10,IF(EM!E10=DA!A11,DA!AS11,IF(EM!E10=DA!A12,DA!AS12,IF(EM!E10=DA!A13,DA!AS13,IF(EM!E10=DA!A14,DA!AS14,IF(EM!E10=DA!A15,DA!AS15,IF(EM!E10=DA!A16,DA!AS16,IF(EM!E10=DA!A17,DA!AS17,IF(EM!E10=DA!A18,DA!AS18,IF(EM!E10=DA!A19,DA!AS19,IF(EM!E10=DA!A20,DA!AS20,IF(EM!E10=DA!A21,DA!AS21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG II\",(IF(EM!E10=DA!A3,DA!AT3,IF(EM!E10=DA!A4,DA!AT4,IF(EM!E10=DA!A5,DA!AT5,IF(EM!E10=DA!A6,DA!AT6,IF(EM!E10=DA!A7,DA!AT7,IF(EM!E10=DA!A8,DA!AT8,IF(EM!E10=DA!A9,DA!AT9,IF(EM!E10=DA!A10,DA!AT10,IF(EM!E10=DA!A11,DA!AT11,IF(EM!E10=DA!A12,DA!AT12,IF(EM!E10=DA!A13,DA!AT13,IF(EM!E10=DA!A14,DA!AT14,IF(EM!E10=DA!A15,DA!AT15,IF(EM!E10=DA!A16,DA!AT16,IF(EM!E10=DA!A17,DA!AT17,IF(EM!E10=DA!A18,DA!AT18,IF(EM!E10=DA!A19,DA!AT19,IF(EM!E10=DA!A20,DA!AT20,IF(EM!E10=DA!A21,DA!AT21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG III\",(IF(EM!E10=DA!A3,DA!AU3,IF(EM!E10=DA!A4,DA!AU4,IF(EM!E10=DA!A5,DA!AU5,IF(EM!E10=DA!A6,DA!AU6,IF(EM!E10=DA!A7,DA!AU7,IF(EM!E10=DA!A8,DA!AU8,IF(EM!E10=DA!A9,DA!AU9,IF(EM!E10=DA!A10,DA!AU10,IF(EM!E10=DA!A11,DA!AU11,IF(EM!E10=DA!A12,DA!AU12,IF(EM!E10=DA!A13,DA!AU13,IF(EM!E10=DA!A14,DA!AU14,IF(EM!E10=DA!A15,DA!AU15,IF(EM!E10=DA!A16,DA!AU16,IF(EM!E10=DA!A17,DA!AU17,IF(EM!E10=DA!A18,DA!AU18,IF(EM!E10=DA!A19,DA!AU19,IF(EM!E10=DA!A20,DA!AU20,IF(EM!E10=DA!A21,DA!AU21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG IV\",(IF(EM!E10=DA!A3,DA!AV3,IF(EM!E10=DA!A4,DA!AV4,IF(EM!E10=DA!A5,DA!AV5,IF(EM!E10=DA!A6,DA!AV6,IF(EM!E10=DA!A7,DA!AV7,IF(EM!E10=DA!A8,DA!AV8,IF(EM!E10=DA!A9,DA!AV9,IF(EM!E10=DA!A10,DA!AV10,IF(EM!E10=DA!A11,DA!AV11,IF(EM!E10=DA!A12,DA!AV12,IF(EM!E10=DA!A13,DA!AV13,IF(EM!E10=DA!A14,DA!AV14,IF(EM!E10=DA!A15,DA!AV15,IF(EM!E10=DA!A16,DA!AV16,IF(EM!E10=DA!A17,DA!AV17,IF(EM!E10=DA!A18,DA!AV18,IF(EM!E10=DA!A19,DA!AV19,IF(EM!E10=DA!A20,DA!AV20,IF(EM!E10=DA!A21,DA!AV21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG V\",(IF(EM!E10=DA!A3,DA!AW3,IF(EM!E10=DA!A4,DA!AW4,IF(EM!E10=DA!A5,DA!AW5,IF(EM!E10=DA!A6,DA!AW6,IF(EM!E10=DA!A7,DA!AW7,IF(EM!E10=DA!A8,DA!AW8,IF(EM!E10=DA!A9,DA!AW9,IF(EM!E10=DA!A10,DA!AW10,IF(EM!E10=DA!A11,DA!AW11,IF(EM!E10=DA!A12,DA!AW12,IF(EM!E10=DA!A13,DA!AW13,IF(EM!E10=DA!A14,DA!AW14,IF(EM!E10=DA!A15,DA!AW15,IF(EM!E10=DA!A16,DA!AW16,IF(EM!E10=DA!A17,DA!AW17,IF(EM!E10=DA!A18,DA!AW18,IF(EM!E10=DA!A19,DA!AW19,IF(EM!E10=DA!A20,DA!AW20))))))))))))))))))),\"\"))))))","v":""},null,{"$f":"IF(OR(D10<>5,E10=\"\"),\"\",(IF(P10<>\"\",P10,(SUM(IF(EM!C6=\"LBG I\",(IF(EM!E10=DA!A3,DA!AX3,IF(EM!E10=DA!A4,DA!AX4,IF(EM!E10=DA!A5,DA!AX5,IF(EM!E10=DA!A6,DA!AX6,IF(EM!E10=DA!A7,DA!AX7,IF(EM!E10=DA!A8,DA!AX8,IF(EM!E10=DA!A9,DA!AX9,IF(EM!E10=DA!A10,DA!AX10,IF(EM!E10=DA!A11,DA!AX11,IF(EM!E10=DA!A12,DA!AX12,IF(EM!E10=DA!A13,DA!AX13,IF(EM!E10=DA!A14,DA!AX14,IF(EM!E10=DA!A15,DA!AX15,IF(EM!E10=DA!A16,DA!AX16,IF(EM!E10=DA!A17,DA!AX17,IF(EM!E10=DA!A18,DA!AX18,IF(EM!E10=DA!A19,DA!AX19,IF(EM!E10=DA!A20,DA!AX20,IF(EM!E10=DA!A21,DA!AX21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG II\",(IF(EM!E10=DA!A3,DA!AY3,IF(EM!E10=DA!A4,DA!AY4,IF(EM!E10=DA!A5,DA!AY5,IF(EM!E10=DA!A6,DA!AY6,IF(EM!E10=DA!A7,DA!AY7,IF(EM!E10=DA!A8,DA!AY8,IF(EM!E10=DA!A9,DA!AY9,IF(EM!E10=DA!A10,DA!AY10,IF(EM!E10=DA!A11,DA!AY11,IF(EM!E10=DA!A12,DA!AY12,IF(EM!E10=DA!A13,DA!AY13,IF(EM!E10=DA!A14,DA!AY14,IF(EM!E10=DA!A15,DA!AY15,IF(EM!E10=DA!A16,DA!AY16,IF(EM!E10=DA!A17,DA!AY17,IF(EM!E10=DA!A18,DA!AY18,IF(EM!E10=DA!A19,DA!AY19,IF(EM!E10=DA!A20,DA!AY20,IF(EM!E10=DA!A21,DA!AY21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG III\",(IF(EM!E10=DA!A3,DA!AZ3,IF(EM!E10=DA!A4,DA!AZ4,IF(EM!E10=DA!A5,DA!AZ5,IF(EM!E10=DA!A6,DA!AZ6,IF(EM!E10=DA!A7,DA!AZ7,IF(EM!E10=DA!A8,DA!AZ8,IF(EM!E10=DA!A9,DA!AZ9,IF(EM!E10=DA!A10,DA!AZ10,IF(EM!E10=DA!A11,DA!AZ11,IF(EM!E10=DA!A12,DA!AZ12,IF(EM!E10=DA!A13,DA!AZ13,IF(EM!E10=DA!A14,DA!AZ14,IF(EM!E10=DA!A15,DA!AZ15,IF(EM!E10=DA!A16,DA!AZ16,IF(EM!E10=DA!A17,DA!AZ17,IF(EM!E10=DA!A18,DA!AZ18,IF(EM!E10=DA!A19,DA!AZ19,IF(EM!E10=DA!A20,DA!AZ20,IF(EM!E10=DA!A21,DA!AZ21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG IV\",(IF(EM!E10=DA!A3,DA!BA3,IF(EM!E10=DA!A4,DA!BA4,IF(EM!E10=DA!A5,DA!BA5,IF(EM!E10=DA!A6,DA!BA6,IF(EM!E10=DA!A7,DA!BA7,IF(EM!E10=DA!A8,DA!BA8,IF(EM!E10=DA!A9,DA!BA9,IF(EM!E10=DA!A10,DA!BA10,IF(EM!E10=DA!A11,DA!BA11,IF(EM!E10=DA!A12,DA!BA12,IF(EM!E10=DA!A13,DA!BA13,IF(EM!E10=DA!A14,DA!BA14,IF(EM!E10=DA!A15,DA!BA15,IF(EM!E10=DA!A16,DA!BA16,IF(EM!E10=DA!A17,DA!BA17,IF(EM!E10=DA!A18,DA!BA18,IF(EM!E10=DA!A19,DA!BA19,IF(EM!E10=DA!A20,DA!BA20,IF(EM!E10=DA!A21,DA!BA21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG V\",(IF(EM!E10=DA!A3,DA!BB3,IF(EM!E10=DA!A4,DA!BB4,IF(EM!E10=DA!A5,DA!BB5,IF(EM!E10=DA!A6,DA!BB6,IF(EM!E10=DA!A7,DA!BB7,IF(EM!E10=DA!A8,DA!BB8,IF(EM!E10=DA!A9,DA!BB9,IF(EM!E10=DA!A10,DA!BB10,IF(EM!E10=DA!A11,DA!BB11,IF(EM!E10=DA!A12,DA!BB12,IF(EM!E10=DA!A13,DA!BB13,IF(EM!E10=DA!A14,DA!BB14,IF(EM!E10=DA!A15,DA!BB15,IF(EM!E10=DA!A16,DA!BB16,IF(EM!E10=DA!A17,DA!BB17,IF(EM!E10=DA!A18,DA!BB18,IF(EM!E10=DA!A19,DA!BB19,IF(EM!E10=DA!A20,DA!BB20))))))))))))))))))),\"\"))))))","v":""},null,{"$f":"IF(OR(D10<>5,E10=\"\"),\"\",(SUM(K10+M10+O10+M17)))","v":""},{"$f":"IF(OR(D10<>5,E10=\"\"),\"\",(IF(S10<>\"\",S10,(SUM(IF(EM!C6=\"LBG I\",(IF(EM!E10=DA!A3,DA!BH3,IF(EM!E10=DA!A4,DA!BH4,IF(EM!E10=DA!A5,DA!BH5,IF(EM!E10=DA!A6,DA!BH6,IF(EM!E10=DA!A7,DA!BH7,IF(EM!E10=DA!A8,DA!BH8,IF(EM!E10=DA!A9,DA!BH9,IF(EM!E10=DA!A10,DA!BH10,IF(EM!E10=DA!A11,DA!BH11,IF(EM!E10=DA!A12,DA!BH12,IF(EM!E10=DA!A13,DA!BH13,IF(EM!E10=DA!A14,DA!BH14,IF(EM!E10=DA!A15,DA!BH15,IF(EM!E10=DA!A16,DA!BH16,IF(EM!E10=DA!A17,DA!BH17,IF(EM!E10=DA!A18,DA!BH18,IF(EM!E10=DA!A19,DA!BH19,IF(EM!E10=DA!A20,DA!BH20,IF(EM!E10=DA!A21,DA!BH21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG II\",(IF(EM!E10=DA!A3,DA!BI3,IF(EM!E10=DA!A4,DA!BI4,IF(EM!E10=DA!A5,DA!BI5,IF(EM!E10=DA!A6,DA!BI6,IF(EM!E10=DA!A7,DA!BI7,IF(EM!E10=DA!A8,DA!BI8,IF(EM!E10=DA!A9,DA!BI9,IF(EM!E10=DA!A10,DA!BI10,IF(EM!E10=DA!A11,DA!BI11,IF(EM!E10=DA!A12,DA!BI12,IF(EM!E10=DA!A13,DA!BI13,IF(EM!E10=DA!A14,DA!BI14,IF(EM!E10=DA!A15,DA!BI15,IF(EM!E10=DA!A16,DA!BI16,IF(EM!E10=DA!A17,DA!BI17,IF(EM!E10=DA!A18,DA!BI18,IF(EM!E10=DA!A19,DA!BI19,IF(EM!E10=DA!A20,DA!BI20,IF(EM!E10=DA!A21,DA!BI21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG III\",(IF(EM!E10=DA!A3,DA!BJ3,IF(EM!E10=DA!A4,DA!BJ4,IF(EM!E10=DA!A5,DA!BJ5,IF(EM!E10=DA!A6,DA!BJ6,IF(EM!E10=DA!A7,DA!BJ7,IF(EM!E10=DA!A8,DA!BJ8,IF(EM!E10=DA!A9,DA!BJ9,IF(EM!E10=DA!A10,DA!BJ10,IF(EM!E10=DA!A11,DA!BJ11,IF(EM!E10=DA!A12,DA!BJ12,IF(EM!E10=DA!A13,DA!BJ13,IF(EM!E10=DA!A14,DA!BJ14,IF(EM!E10=DA!A15,DA!BJ15,IF(EM!E10=DA!A16,DA!BJ16,IF(EM!E10=DA!A17,DA!BJ17,IF(EM!E10=DA!A18,DA!BJ18,IF(EM!E10=DA!A19,DA!BJ19,IF(EM!E10=DA!A20,DA!BJ20,IF(EM!E10=DA!A21,DA!BJ21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG IV\",(IF(EM!E10=DA!A3,DA!BK3,IF(EM!E10=DA!A4,DA!BK4,IF(EM!E10=DA!A5,DA!BK5,IF(EM!E10=DA!A6,DA!BK6,IF(EM!E10=DA!A7,DA!BK7,IF(EM!E10=DA!A8,DA!BK8,IF(EM!E10=DA!A9,DA!BK9,IF(EM!E10=DA!A10,DA!BK10,IF(EM!E10=DA!A11,DA!BK11,IF(EM!E10=DA!A12,DA!BK12,IF(EM!E10=DA!A13,DA!BK13,IF(EM!E10=DA!A14,DA!BK14,IF(EM!E10=DA!A15,DA!BK15,IF(EM!E10=DA!A16,DA!BK16,IF(EM!E10=DA!A17,DA!BK17,IF(EM!E10=DA!A18,DA!BK18,IF(EM!E10=DA!A19,DA!BK19,IF(EM!E10=DA!A20,DA!BK20,IF(EM!E10=DA!A21,DA!BK21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG V\",(IF(EM!E10=DA!A3,DA!BL3,IF(EM!E10=DA!A4,DA!BL4,IF(EM!E10=DA!A5,DA!BL5,IF(EM!E10=DA!A6,DA!BL6,IF(EM!E10=DA!A7,DA!BL7,IF(EM!E10=DA!A8,DA!BL8,IF(EM!E10=DA!A9,DA!BL9,IF(EM!E10=DA!A10,DA!BL10,IF(EM!E10=DA!A11,DA!BL11,IF(EM!E10=DA!A12,DA!BL12,IF(EM!E10=DA!A13,DA!BL13,IF(EM!E10=DA!A14,DA!BL14,IF(EM!E10=DA!A15,DA!BL15,IF(EM!E10=DA!A16,DA!BL16,IF(EM!E10=DA!A17,DA!BL17,IF(EM!E10=DA!A18,DA!BL18,IF(EM!E10=DA!A19,DA!BL19,IF(EM!E10=DA!A20,DA!BL20))))))))))))))))))),\"\"))))))","v":""},null,{"$f":"IF(OR(D10<>5,E10=\"\"),\"\",(IF(U10<>\"\",U10,(SUM(IF(EM!C6=\"LBG I\",(IF(EM!E10=DA!A3,DA!BC3,IF(EM!E10=DA!A4,DA!BC4,IF(EM!E10=DA!A5,DA!BC5,IF(EM!E10=DA!A6,DA!BC6,IF(EM!E10=DA!A7,DA!BC7,IF(EM!E10=DA!A8,DA!BC8,IF(EM!E10=DA!A9,DA!BC9,IF(EM!E10=DA!A10,DA!BC10,IF(EM!E10=DA!A11,DA!BC11,IF(EM!E10=DA!A12,DA!BC12,IF(EM!E10=DA!A13,DA!BC13,IF(EM!E10=DA!A14,DA!BC14,IF(EM!E10=DA!A15,DA!BC15,IF(EM!E10=DA!A16,DA!BC16,IF(EM!E10=DA!A17,DA!BC17,IF(EM!E10=DA!A18,DA!BC18,IF(EM!E10=DA!A19,DA!BC19,IF(EM!E10=DA!A20,DA!BC20,IF(EM!E10=DA!A21,DA!BC21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG II\",(IF(EM!E10=DA!A3,DA!BD3,IF(EM!E10=DA!A4,DA!BD4,IF(EM!E10=DA!A5,DA!BD5,IF(EM!E10=DA!A6,DA!BD6,IF(EM!E10=DA!A7,DA!BD7,IF(EM!E10=DA!A8,DA!BD8,IF(EM!E10=DA!A9,DA!BD9,IF(EM!E10=DA!A10,DA!BD10,IF(EM!E10=DA!A11,DA!BD11,IF(EM!E10=DA!A12,DA!BD12,IF(EM!E10=DA!A13,DA!BD13,IF(EM!E10=DA!A14,DA!BD14,IF(EM!E10=DA!A15,DA!BD15,IF(EM!E10=DA!A16,DA!BD16,IF(EM!E10=DA!A17,DA!BD17,IF(EM!E10=DA!A18,DA!BD18,IF(EM!E10=DA!A19,DA!BD19,IF(EM!E10=DA!A20,DA!BD20,IF(EM!E10=DA!A21,DA!BD21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG III\",(IF(EM!E10=DA!A3,DA!BE3,IF(EM!E10=DA!A4,DA!BE4,IF(EM!E10=DA!A5,DA!BE5,IF(EM!E10=DA!A6,DA!BE6,IF(EM!E10=DA!A7,DA!BE7,IF(EM!E10=DA!A8,DA!BE8,IF(EM!E10=DA!A9,DA!BE9,IF(EM!E10=DA!A10,DA!BE10,IF(EM!E10=DA!A11,DA!BE11,IF(EM!E10=DA!A12,DA!BE12,IF(EM!E10=DA!A13,DA!BE13,IF(EM!E10=DA!A14,DA!BE14,IF(EM!E10=DA!A15,DA!BE15,IF(EM!E10=DA!A16,DA!BE16,IF(EM!E10=DA!A17,DA!BE17,IF(EM!E10=DA!A18,DA!BE18,IF(EM!E10=DA!A19,DA!BE19,IF(EM!E10=DA!A20,DA!BE20,IF(EM!E10=DA!A21,DA!BE21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG IV\",(IF(EM!E10=DA!A3,DA!BF3,IF(EM!E10=DA!A4,DA!BF4,IF(EM!E10=DA!A5,DA!BF5,IF(EM!E10=DA!A6,DA!BF6,IF(EM!E10=DA!A7,DA!BF7,IF(EM!E10=DA!A8,DA!BF8,IF(EM!E10=DA!A9,DA!BF9,IF(EM!E10=DA!A10,DA!BF10,IF(EM!E10=DA!A11,DA!BF11,IF(EM!E10=DA!A12,DA!BF12,IF(EM!E10=DA!A13,DA!BF13,IF(EM!E10=DA!A14,DA!BF14,IF(EM!E10=DA!A15,DA!BF15,IF(EM!E10=DA!A16,DA!BF16,IF(EM!E10=DA!A17,DA!BF17,IF(EM!E10=DA!A18,DA!BF18,IF(EM!E10=DA!A19,DA!BF19,IF(EM!E10=DA!A20,DA!BF20,IF(EM!E10=DA!A21,DA!BF21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG V\",(IF(EM!E10=DA!A3,DA!BG3,IF(EM!E10=DA!A4,DA!BG4,IF(EM!E10=DA!A5,DA!BG5,IF(EM!E10=DA!A6,DA!BG6,IF(EM!E10=DA!A7,DA!BG7,IF(EM!E10=DA!A8,DA!BG8,IF(EM!E10=DA!A9,DA!BG9,IF(EM!E10=DA!A10,DA!BG10,IF(EM!E10=DA!A11,DA!BG11,IF(EM!E10=DA!A12,DA!BG12,IF(EM!E10=DA!A13,DA!BG13,IF(EM!E10=DA!A14,DA!BG14,IF(EM!E10=DA!A15,DA!BG15,IF(EM!E10=DA!A16,DA!BG16,IF(EM!E10=DA!A17,DA!BG17,IF(EM!E10=DA!A18,DA!BG18,IF(EM!E10=DA!A19,DA!BG19,IF(EM!E10=DA!A20,DA!BG20))))))))))))))))))),\"\"))))))","v":""},null,null,{"$f":"IF(OR(D10<>5,E10=\"\"),\"\",(SUM(R10,T10)*(IF(A20=0,1,IF(A20=5,1.05,IF(A20=10,1.1))))+(IF(V10<>\"\",V10))))","v":""},{"$f":"IF(OR(D10<>5,E10=\"\"),\"\",(SUM(Q10,W10)+V25))","v":""},{"$f":"IF(OR(D10<>5,E10=\"\"),\"\",(J10-X10))","v":""}]
["Umtriebsart","Erntemenge [t/ha*a]",null,{"$f":"IF(OR(E4=6),6,\"-\")","v":"-"},null,{"$f":"IF(OR(D11<>6,E11=\"\"),\"\",(IF(G11<>\"\",G11,(IF(E11=DA!A3,DA!I3,IF(E11=DA!A4,DA!I4,IF(E11=DA!A5,DA!I5,IF(E11=DA!A6,DA!I6,IF(E11=DA!A7,DA!I7,IF(E11=DA!A4,DA!I8,IF(E11=DA!A8,DA!I4,IF(E11=DA!A9,DA!I9,IF(E11=DA!A10,DA!I10,IF(E11=DA!A11,DA!I11,IF(E11=DA!A12,DA!I12,IF(E11=DA!A13,DA!I13,IF(E11=DA!A14,DA!I14,IF(E11=DA!A15,DA!I15,IF(E11=DA!A16,DA!I16,IF(E11=DA!A17,DA!I17,IF(E11=DA!A18,DA!I18,IF(E11=DA!A19,DA!I19,IF(E11=DA!A20,DA!I20,IF(E11=DA!A21,DA!I21))))))))))))))))))))))))","v":""},null,{"$f":"IF(OR(D11<>6,E11=\"\"),\"\",(IF(I11<>\"\",I11,(SUM(IF(EM!C6=\"LBG I\",(IF(EM!E11=DA!A3,DA!J3,IF(EM!E11=DA!A4,DA!J4,IF(EM!E11=DA!A5,DA!J5,IF(EM!E11=DA!A6,DA!J6,IF(EM!E11=DA!A7,DA!J7,IF(EM!E11=DA!A8,DA!J8,IF(EM!E11=DA!A9,DA!J9,IF(EM!E11=DA!A10,DA!J10,IF(EM!E11=DA!A11,DA!J11,IF(EM!E11=DA!A12,DA!J12,IF(EM!E11=DA!A13,DA!J13,IF(EM!E11=DA!A14,DA!J14,IF(EM!E11=DA!A15,DA!J15,IF(EM!E11=DA!A16,DA!J16,IF(EM!E11=DA!A17,DA!J17,IF(EM!E11=DA!A18,DA!J18,IF(EM!E11=DA!A19,DA!J19,IF(EM!E11=DA!A20,DA!J20,IF(EM!E11=DA!A21,DA!J21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG II\",(IF(EM!E11=DA!A3,DA!K3,IF(EM!E11=DA!A4,DA!K4,IF(EM!E11=DA!A5,DA!K5,IF(EM!E11=DA!A6,DA!K6,IF(EM!E11=DA!A7,DA!K7,IF(EM!E11=DA!A8,DA!K8,IF(EM!E11=DA!A9,DA!K9,IF(EM!E11=DA!A10,DA!K10,IF(EM!E11=DA!A11,DA!K11,IF(EM!E11=DA!A12,DA!K12,IF(EM!E11=DA!A13,DA!K13,IF(EM!E11=DA!A14,DA!K14,IF(EM!E11=DA!A15,DA!K15,IF(EM!E11=DA!A16,DA!K16,IF(EM!E11=DA!A17,DA!K17,IF(EM!E11=DA!A18,DA!K18,IF(EM!E11=DA!A19,DA!K19,IF(EM!E11=DA!A20,DA!K20,IF(EM!E11=DA!A21,DA!K21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG III\",(IF(EM!E11=DA!A3,DA!L3,IF(EM!E11=DA!A4,DA!L4,IF(EM!E11=DA!A5,DA!L5,IF(EM!E11=DA!A6,DA!L6,IF(EM!E11=DA!A7,DA!L7,IF(EM!E11=DA!A8,DA!L8,IF(EM!E11=DA!A9,DA!L9,IF(EM!E11=DA!A10,DA!L10,IF(EM!E11=DA!A11,DA!L11,IF(EM!E11=DA!A12,DA!L12,IF(EM!E11=DA!A13,DA!L13,IF(EM!E11=DA!A14,DA!L14,IF(EM!E11=DA!A15,DA!L15,IF(EM!E11=DA!A16,DA!L16,IF(EM!E11=DA!A17,DA!L17,IF(EM!E11=DA!A18,DA!L18,IF(EM!E11=DA!A19,DA!L19,IF(EM!E11=DA!A20,DA!L20,IF(EM!E11=DA!A21,DA!L21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG IV\",(IF(EM!E11=DA!A3,DA!M3,IF(EM!E11=DA!A4,DA!M4,IF(EM!E11=DA!A5,DA!M5,IF(EM!E11=DA!A6,DA!M6,IF(EM!E11=DA!A7,DA!M7,IF(EM!E11=DA!A8,DA!M8,IF(EM!E11=DA!A9,DA!M9,IF(EM!E11=DA!A10,DA!M10,IF(EM!E11=DA!A11,DA!M11,IF(EM!E11=DA!A12,DA!M12,IF(EM!E11=DA!A13,DA!M13,IF(EM!E11=DA!A14,DA!M14,IF(EM!E11=DA!A15,DA!M15,IF(EM!E11=DA!A16,DA!M16,IF(EM!E11=DA!A17,DA!M17,IF(EM!E11=DA!A18,DA!M18,IF(EM!E11=DA!A19,DA!M19,IF(EM!E11=DA!A20,DA!M20,IF(EM!E11=DA!A21,DA!M21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG V\",(IF(EM!E11=DA!A3,DA!N3,IF(EM!E11=DA!A4,DA!N4,IF(EM!E11=DA!A5,DA!N5,IF(EM!E11=DA!A6,DA!N6,IF(EM!E11=DA!A7,DA!N7,IF(EM!E11=DA!A8,DA!N8,IF(EM!E11=DA!A9,DA!N9,IF(EM!E11=DA!A10,DA!N10,IF(EM!E11=DA!A11,DA!N11,IF(EM!E11=DA!A12,DA!N12,IF(EM!E11=DA!A13,DA!N13,IF(EM!E11=DA!A14,DA!N14,IF(EM!E11=DA!A15,DA!N15,IF(EM!E11=DA!A16,DA!N16,IF(EM!E11=DA!A17,DA!N17,IF(EM!E11=DA!A18,DA!N18,IF(EM!E11=DA!A19,DA!N19,IF(EM!E11=DA!A20,DA!N20))))))))))))))))))),\"\"))))))","v":""},null,{"$f":"IF(OR(D11<>6,E11=\"\"),\"\",(SUM(F11*H11)+(IF(L18=\"ja\",N18,0))+W26))","v":""},{"$f":"IF(OR(D11<>6,E11=\"\"),\"\",(IF(L11<>\"\",L11,(SUM(IF(EM!C6=\"LBG I\",(IF(EM!E11=DA!A3,DA!AN3,IF(EM!E11=DA!A4,DA!AN4,IF(EM!E11=DA!A5,DA!AN5,IF(EM!E11=DA!A6,DA!AN6,IF(EM!E11=DA!A7,DA!AN7,IF(EM!E11=DA!A8,DA!AN8,IF(EM!E11=DA!A9,DA!AN9,IF(EM!E11=DA!A10,DA!AN10,IF(EM!E11=DA!A11,DA!AN11,IF(EM!E11=DA!A12,DA!AN12,IF(EM!E11=DA!A13,DA!AN13,IF(EM!E11=DA!A14,DA!AN14,IF(EM!E11=DA!A15,DA!AN15,IF(EM!E11=DA!A16,DA!AN16,IF(EM!E11=DA!A17,DA!AN17,IF(EM!E11=DA!A18,DA!AN18,IF(EM!E11=DA!A19,DA!AN19,IF(EM!E11=DA!A20,DA!AN20,IF(EM!E11=DA!A21,DA!AN21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG II\",(IF(EM!E11=DA!A3,DA!AO3,IF(EM!E11=DA!A4,DA!AO4,IF(EM!E11=DA!A5,DA!AO5,IF(EM!E11=DA!A6,DA!AO6,IF(EM!E11=DA!A7,DA!AO7,IF(EM!E11=DA!A8,DA!AO8,IF(EM!E11=DA!A9,DA!AO9,IF(EM!E11=DA!A10,DA!AO10,IF(EM!E11=DA!A11,DA!AO11,IF(EM!E11=DA!A12,DA!AO12,IF(EM!E11=DA!A13,DA!AO13,IF(EM!E11=DA!A14,DA!AO14,IF(EM!E11=DA!A15,DA!AO15,IF(EM!E11=DA!A16,DA!AO16,IF(EM!E11=DA!A17,DA!AO17,IF(EM!E11=DA!A18,DA!AO18,IF(EM!E11=DA!A19,DA!AO19,IF(EM!E11=DA!A20,DA!AO20,IF(EM!E11=DA!A21,DA!AO21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG III\",(IF(EM!E11=DA!A3,DA!AP3,IF(EM!E11=DA!A4,DA!AP4,IF(EM!E11=DA!A5,DA!AP5,IF(EM!E11=DA!A6,DA!AP6,IF(EM!E11=DA!A7,DA!AP7,IF(EM!E11=DA!A8,DA!AP8,IF(EM!E11=DA!A9,DA!AP9,IF(EM!E11=DA!A10,DA!AP10,IF(EM!E11=DA!A11,DA!AP11,IF(EM!E11=DA!A12,DA!AP12,IF(EM!E11=DA!A13,DA!AP13,IF(EM!E11=DA!A14,DA!AP14,IF(EM!E11=DA!A15,DA!AP15,IF(EM!E11=DA!A16,DA!AP16,IF(EM!E11=DA!A17,DA!AP17,IF(EM!E11=DA!A18,DA!AP18,IF(EM!E11=DA!A19,DA!AP19,IF(EM!E11=DA!A20,DA!AP20,IF(EM!E11=DA!A21,DA!AP21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG IV\",(IF(EM!E11=DA!A3,DA!AQ3,IF(EM!E11=DA!A4,DA!AQ4,IF(EM!E11=DA!A5,DA!AQ5,IF(EM!E11=DA!A6,DA!AQ6,IF(EM!E11=DA!A7,DA!AQ7,IF(EM!E11=DA!A8,DA!AQ8,IF(EM!E11=DA!A9,DA!AQ9,IF(EM!E11=DA!A10,DA!AQ10,IF(EM!E11=DA!A11,DA!AQ11,IF(EM!E11=DA!A12,DA!AQ12,IF(EM!E11=DA!A13,DA!AQ13,IF(EM!E11=DA!A14,DA!AQ14,IF(EM!E11=DA!A15,DA!AQ15,IF(EM!E11=DA!A16,DA!AQ16,IF(EM!E11=DA!A17,DA!AQ17,IF(EM!E11=DA!A18,DA!AQ18,IF(EM!E11=DA!A19,DA!AQ19,IF(EM!E11=DA!A20,DA!AQ20,IF(EM!E11=DA!A21,DA!AQ21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG V\",(IF(EM!E11=DA!A3,DA!AR3,IF(EM!E11=DA!A4,DA!AR4,IF(EM!E11=DA!A5,DA!AR5,IF(EM!E11=DA!A6,DA!AR6,IF(EM!E11=DA!A7,DA!AR7,IF(EM!E11=DA!A8,DA!AR8,IF(EM!E11=DA!A9,DA!AR9,IF(EM!E11=DA!A10,DA!AR10,IF(EM!E11=DA!A11,DA!AR11,IF(EM!E11=DA!A12,DA!AR12,IF(EM!E11=DA!A13,DA!AR13,IF(EM!E11=DA!A14,DA!AR14,IF(EM!E11=DA!A15,DA!AR15,IF(EM!E11=DA!A16,DA!AR16,IF(EM!E11=DA!A17,DA!AR17,IF(EM!E11=DA!A18,DA!AR18,IF(EM!E11=DA!A19,DA!AR19,IF(EM!E11=DA!A20,DA!AR20))))))))))))))))))),\"\"))))))","v":""},null,{"$f":"IF(OR(D11<>6,E11=\"\"),\"\",(IF(N11<>\"\",N11,(SUM(IF(EM!C6=\"LBG I\",(IF(EM!E11=DA!A3,DA!AS3,IF(EM!E11=DA!A4,DA!AS4,IF(EM!E11=DA!A5,DA!AS5,IF(EM!E11=DA!A6,DA!AS6,IF(EM!E11=DA!A7,DA!AS7,IF(EM!E11=DA!A8,DA!AS8,IF(EM!E11=DA!A9,DA!AS9,IF(EM!E11=DA!A10,DA!AS10,IF(EM!E11=DA!A11,DA!AS11,IF(EM!E11=DA!A12,DA!AS12,IF(EM!E11=DA!A13,DA!AS13,IF(EM!E11=DA!A14,DA!AS14,IF(EM!E11=DA!A15,DA!AS15,IF(EM!E11=DA!A16,DA!AS16,IF(EM!E11=DA!A17,DA!AS17,IF(EM!E11=DA!A18,DA!AS18,IF(EM!E11=DA!A19,DA!AS19,IF(EM!E11=DA!A20,DA!AS20,IF(EM!E11=DA!A21,DA!AS21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG II\",(IF(EM!E11=DA!A3,DA!AT3,IF(EM!E11=DA!A4,DA!AT4,IF(EM!E11=DA!A5,DA!AT5,IF(EM!E11=DA!A6,DA!AT6,IF(EM!E11=DA!A7,DA!AT7,IF(EM!E11=DA!A8,DA!AT8,IF(EM!E11=DA!A9,DA!AT9,IF(EM!E11=DA!A10,DA!AT10,IF(EM!E11=DA!A11,DA!AT11,IF(EM!E11=DA!A12,DA!AT12,IF(EM!E11=DA!A13,DA!AT13,IF(EM!E11=DA!A14,DA!AT14,IF(EM!E11=DA!A15,DA!AT15,IF(EM!E11=DA!A16,DA!AT16,IF(EM!E11=DA!A17,DA!AT17,IF(EM!E11=DA!A18,DA!AT18,IF(EM!E11=DA!A19,DA!AT19,IF(EM!E11=DA!A20,DA!AT20,IF(EM!E11=DA!A21,DA!AT21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG III\",(IF(EM!E11=DA!A3,DA!AU3,IF(EM!E11=DA!A4,DA!AU4,IF(EM!E11=DA!A5,DA!AU5,IF(EM!E11=DA!A6,DA!AU6,IF(EM!E11=DA!A7,DA!AU7,IF(EM!E11=DA!A8,DA!AU8,IF(EM!E11=DA!A9,DA!AU9,IF(EM!E11=DA!A10,DA!AU10,IF(EM!E11=DA!A11,DA!AU11,IF(EM!E11=DA!A12,DA!AU12,IF(EM!E11=DA!A13,DA!AU13,IF(EM!E11=DA!A14,DA!AU14,IF(EM!E11=DA!A15,DA!AU15,IF(EM!E11=DA!A16,DA!AU16,IF(EM!E11=DA!A17,DA!AU17,IF(EM!E11=DA!A18,DA!AU18,IF(EM!E11=DA!A19,DA!AU19,IF(EM!E11=DA!A20,DA!AU20,IF(EM!E11=DA!A21,DA!AU21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG IV\",(IF(EM!E11=DA!A3,DA!AV3,IF(EM!E11=DA!A4,DA!AV4,IF(EM!E11=DA!A5,DA!AV5,IF(EM!E11=DA!A6,DA!AV6,IF(EM!E11=DA!A7,DA!AV7,IF(EM!E11=DA!A8,DA!AV8,IF(EM!E11=DA!A9,DA!AV9,IF(EM!E11=DA!A10,DA!AV10,IF(EM!E11=DA!A11,DA!AV11,IF(EM!E11=DA!A12,DA!AV12,IF(EM!E11=DA!A13,DA!AV13,IF(EM!E11=DA!A14,DA!AV14,IF(EM!E11=DA!A15,DA!AV15,IF(EM!E11=DA!A16,DA!AV16,IF(EM!E11=DA!A17,DA!AV17,IF(EM!E11=DA!A18,DA!AV18,IF(EM!E11=DA!A19,DA!AV19,IF(EM!E11=DA!A20,DA!AV20,IF(EM!E11=DA!A21,DA!AV21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG V\",(IF(EM!E11=DA!A3,DA!AW3,IF(EM!E11=DA!A4,DA!AW4,IF(EM!E11=DA!A5,DA!AW5,IF(EM!E11=DA!A6,DA!AW6,IF(EM!E11=DA!A7,DA!AW7,IF(EM!E11=DA!A8,DA!AW8,IF(EM!E11=DA!A9,DA!AW9,IF(EM!E11=DA!A10,DA!AW10,IF(EM!E11=DA!A11,DA!AW11,IF(EM!E11=DA!A12,DA!AW12,IF(EM!E11=DA!A13,DA!AW13,IF(EM!E11=DA!A14,DA!AW14,IF(EM!E11=DA!A15,DA!AW15,IF(EM!E11=DA!A16,DA!AW16,IF(EM!E11=DA!A17,DA!AW17,IF(EM!E11=DA!A18,DA!AW18,IF(EM!E11=DA!A19,DA!AW19,IF(EM!E11=DA!A20,DA!AW20))))))))))))))))))),\"\"))))))","v":""},null,{"$f":"IF(OR(D11<>6,E11=\"\"),\"\",(IF(P11<>\"\",P11,(SUM(IF(EM!C6=\"LBG I\",(IF(EM!E11=DA!A3,DA!AX3,IF(EM!E11=DA!A4,DA!AX4,IF(EM!E11=DA!A5,DA!AX5,IF(EM!E11=DA!A6,DA!AX6,IF(EM!E11=DA!A7,DA!AX7,IF(EM!E11=DA!A8,DA!AX8,IF(EM!E11=DA!A9,DA!AX9,IF(EM!E11=DA!A10,DA!AX10,IF(EM!E11=DA!A11,DA!AX11,IF(EM!E11=DA!A12,DA!AX12,IF(EM!E11=DA!A13,DA!AX13,IF(EM!E11=DA!A14,DA!AX14,IF(EM!E11=DA!A15,DA!AX15,IF(EM!E11=DA!A16,DA!AX16,IF(EM!E11=DA!A17,DA!AX17,IF(EM!E11=DA!A18,DA!AX18,IF(EM!E11=DA!A19,DA!AX19,IF(EM!E11=DA!A20,DA!AX20,IF(EM!E11=DA!A21,DA!AX21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG II\",(IF(EM!E11=DA!A3,DA!AY3,IF(EM!E11=DA!A4,DA!AY4,IF(EM!E11=DA!A5,DA!AY5,IF(EM!E11=DA!A6,DA!AY6,IF(EM!E11=DA!A7,DA!AY7,IF(EM!E11=DA!A8,DA!AY8,IF(EM!E11=DA!A9,DA!AY9,IF(EM!E11=DA!A10,DA!AY10,IF(EM!E11=DA!A11,DA!AY11,IF(EM!E11=DA!A12,DA!AY12,IF(EM!E11=DA!A13,DA!AY13,IF(EM!E11=DA!A14,DA!AY14,IF(EM!E11=DA!A15,DA!AY15,IF(EM!E11=DA!A16,DA!AY16,IF(EM!E11=DA!A17,DA!AY17,IF(EM!E11=DA!A18,DA!AY18,IF(EM!E11=DA!A19,DA!AY19,IF(EM!E11=DA!A20,DA!AY20,IF(EM!E11=DA!A21,DA!AY21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG III\",(IF(EM!E11=DA!A3,DA!AZ3,IF(EM!E11=DA!A4,DA!AZ4,IF(EM!E11=DA!A5,DA!AZ5,IF(EM!E11=DA!A6,DA!AZ6,IF(EM!E11=DA!A7,DA!AZ7,IF(EM!E11=DA!A8,DA!AZ8,IF(EM!E11=DA!A9,DA!AZ9,IF(EM!E11=DA!A10,DA!AZ10,IF(EM!E11=DA!A11,DA!AZ11,IF(EM!E11=DA!A12,DA!AZ12,IF(EM!E11=DA!A13,DA!AZ13,IF(EM!E11=DA!A14,DA!AZ14,IF(EM!E11=DA!A15,DA!AZ15,IF(EM!E11=DA!A16,DA!AZ16,IF(EM!E11=DA!A17,DA!AZ17,IF(EM!E11=DA!A18,DA!AZ18,IF(EM!E11=DA!A19,DA!AZ19,IF(EM!E11=DA!A20,DA!AZ20,IF(EM!E11=DA!A21,DA!AZ21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG IV\",(IF(EM!E11=DA!A3,DA!BA3,IF(EM!E11=DA!A4,DA!BA4,IF(EM!E11=DA!A5,DA!BA5,IF(EM!E11=DA!A6,DA!BA6,IF(EM!E11=DA!A7,DA!BA7,IF(EM!E11=DA!A8,DA!BA8,IF(EM!E11=DA!A9,DA!BA9,IF(EM!E11=DA!A10,DA!BA10,IF(EM!E11=DA!A11,DA!BA11,IF(EM!E11=DA!A12,DA!BA12,IF(EM!E11=DA!A13,DA!BA13,IF(EM!E11=DA!A14,DA!BA14,IF(EM!E11=DA!A15,DA!BA15,IF(EM!E11=DA!A16,DA!BA16,IF(EM!E11=DA!A17,DA!BA17,IF(EM!E11=DA!A18,DA!BA18,IF(EM!E11=DA!A19,DA!BA19,IF(EM!E11=DA!A20,DA!BA20,IF(EM!E11=DA!A21,DA!BA21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG V\",(IF(EM!E11=DA!A3,DA!BB3,IF(EM!E11=DA!A4,DA!BB4,IF(EM!E11=DA!A5,DA!BB5,IF(EM!E11=DA!A6,DA!BB6,IF(EM!E11=DA!A7,DA!BB7,IF(EM!E11=DA!A8,DA!BB8,IF(EM!E11=DA!A9,DA!BB9,IF(EM!E11=DA!A10,DA!BB10,IF(EM!E11=DA!A11,DA!BB11,IF(EM!E11=DA!A12,DA!BB12,IF(EM!E11=DA!A13,DA!BB13,IF(EM!E11=DA!A14,DA!BB14,IF(EM!E11=DA!A15,DA!BB15,IF(EM!E11=DA!A16,DA!BB16,IF(EM!E11=DA!A17,DA!BB17,IF(EM!E11=DA!A18,DA!BB18,IF(EM!E11=DA!A19,DA!BB19,IF(EM!E11=DA!A20,DA!BB20))))))))))))))))))),\"\"))))))","v":""},null,{"$f":"IF(OR(D11<>6,E11=\"\"),\"\",(SUM(K11+M11+O11+M18)))","v":""},{"$f":"IF(OR(D11<>6,E11=\"\"),\"\",(IF(S11<>\"\",S11,(SUM(IF(EM!C6=\"LBG I\",(IF(EM!E11=DA!A3,DA!BH3,IF(EM!E11=DA!A4,DA!BH4,IF(EM!E11=DA!A5,DA!BH5,IF(EM!E11=DA!A6,DA!BH6,IF(EM!E11=DA!A7,DA!BH7,IF(EM!E11=DA!A8,DA!BH8,IF(EM!E11=DA!A9,DA!BH9,IF(EM!E11=DA!A10,DA!BH10,IF(EM!E11=DA!A11,DA!BH11,IF(EM!E11=DA!A12,DA!BH12,IF(EM!E11=DA!A13,DA!BH13,IF(EM!E11=DA!A14,DA!BH14,IF(EM!E11=DA!A15,DA!BH15,IF(EM!E11=DA!A16,DA!BH16,IF(EM!E11=DA!A17,DA!BH17,IF(EM!E11=DA!A18,DA!BH18,IF(EM!E11=DA!A19,DA!BH19,IF(EM!E11=DA!A20,DA!BH20,IF(EM!E11=DA!A21,DA!BH21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG II\",(IF(EM!E11=DA!A3,DA!BI3,IF(EM!E11=DA!A4,DA!BI4,IF(EM!E11=DA!A5,DA!BI5,IF(EM!E11=DA!A6,DA!BI6,IF(EM!E11=DA!A7,DA!BI7,IF(EM!E11=DA!A8,DA!BI8,IF(EM!E11=DA!A9,DA!BI9,IF(EM!E11=DA!A10,DA!BI10,IF(EM!E11=DA!A11,DA!BI11,IF(EM!E11=DA!A12,DA!BI12,IF(EM!E11=DA!A13,DA!BI13,IF(EM!E11=DA!A14,DA!BI14,IF(EM!E11=DA!A15,DA!BI15,IF(EM!E11=DA!A16,DA!BI16,IF(EM!E11=DA!A17,DA!BI17,IF(EM!E11=DA!A18,DA!BI18,IF(EM!E11=DA!A19,DA!BI19,IF(EM!E11=DA!A20,DA!BI20,IF(EM!E11=DA!A21,DA!BI21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG III\",(IF(EM!E11=DA!A3,DA!BJ3,IF(EM!E11=DA!A4,DA!BJ4,IF(EM!E11=DA!A5,DA!BJ5,IF(EM!E11=DA!A6,DA!BJ6,IF(EM!E11=DA!A7,DA!BJ7,IF(EM!E11=DA!A8,DA!BJ8,IF(EM!E11=DA!A9,DA!BJ9,IF(EM!E11=DA!A10,DA!BJ10,IF(EM!E11=DA!A11,DA!BJ11,IF(EM!E11=DA!A12,DA!BJ12,IF(EM!E11=DA!A13,DA!BJ13,IF(EM!E11=DA!A14,DA!BJ14,IF(EM!E11=DA!A15,DA!BJ15,IF(EM!E11=DA!A16,DA!BJ16,IF(EM!E11=DA!A17,DA!BJ17,IF(EM!E11=DA!A18,DA!BJ18,IF(EM!E11=DA!A19,DA!BJ19,IF(EM!E11=DA!A20,DA!BJ20,IF(EM!E11=DA!A21,DA!BJ21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG IV\",(IF(EM!E11=DA!A3,DA!BK3,IF(EM!E11=DA!A4,DA!BK4,IF(EM!E11=DA!A5,DA!BK5,IF(EM!E11=DA!A6,DA!BK6,IF(EM!E11=DA!A7,DA!BK7,IF(EM!E11=DA!A8,DA!BK8,IF(EM!E11=DA!A9,DA!BK9,IF(EM!E11=DA!A10,DA!BK10,IF(EM!E11=DA!A11,DA!BK11,IF(EM!E11=DA!A12,DA!BK12,IF(EM!E11=DA!A13,DA!BK13,IF(EM!E11=DA!A14,DA!BK14,IF(EM!E11=DA!A15,DA!BK15,IF(EM!E11=DA!A16,DA!BK16,IF(EM!E11=DA!A17,DA!BK17,IF(EM!E11=DA!A18,DA!BK18,IF(EM!E11=DA!A19,DA!BK19,IF(EM!E11=DA!A20,DA!BK20,IF(EM!E11=DA!A21,DA!BK21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG V\",(IF(EM!E11=DA!A3,DA!BL3,IF(EM!E11=DA!A4,DA!BL4,IF(EM!E11=DA!A5,DA!BL5,IF(EM!E11=DA!A6,DA!BL6,IF(EM!E11=DA!A7,DA!BL7,IF(EM!E11=DA!A8,DA!BL8,IF(EM!E11=DA!A9,DA!BL9,IF(EM!E11=DA!A10,DA!BL10,IF(EM!E11=DA!A11,DA!BL11,IF(EM!E11=DA!A12,DA!BL12,IF(EM!E11=DA!A13,DA!BL13,IF(EM!E11=DA!A14,DA!BL14,IF(EM!E11=DA!A15,DA!BL15,IF(EM!E11=DA!A16,DA!BL16,IF(EM!E11=DA!A17,DA!BL17,IF(EM!E11=DA!A18,DA!BL18,IF(EM!E11=DA!A19,DA!BL19,IF(EM!E11=DA!A20,DA!BL20))))))))))))))))))),\"\"))))))","v":""},null,{"$f":"IF(OR(D11<>6,E11=\"\"),\"\",(IF(U11<>\"\",U11,(SUM(IF(EM!C6=\"LBG I\",(IF(EM!E11=DA!A3,DA!BC3,IF(EM!E11=DA!A4,DA!BC4,IF(EM!E11=DA!A5,DA!BC5,IF(EM!E11=DA!A6,DA!BC6,IF(EM!E11=DA!A7,DA!BC7,IF(EM!E11=DA!A8,DA!BC8,IF(EM!E11=DA!A9,DA!BC9,IF(EM!E11=DA!A10,DA!BC10,IF(EM!E11=DA!A11,DA!BC11,IF(EM!E11=DA!A12,DA!BC12,IF(EM!E11=DA!A13,DA!BC13,IF(EM!E11=DA!A14,DA!BC14,IF(EM!E11=DA!A15,DA!BC15,IF(EM!E11=DA!A16,DA!BC16,IF(EM!E11=DA!A17,DA!BC17,IF(EM!E11=DA!A18,DA!BC18,IF(EM!E11=DA!A19,DA!BC19,IF(EM!E11=DA!A20,DA!BC20,IF(EM!E11=DA!A21,DA!BC21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG II\",(IF(EM!E11=DA!A3,DA!BD3,IF(EM!E11=DA!A4,DA!BD4,IF(EM!E11=DA!A5,DA!BD5,IF(EM!E11=DA!A6,DA!BD6,IF(EM!E11=DA!A7,DA!BD7,IF(EM!E11=DA!A8,DA!BD8,IF(EM!E11=DA!A9,DA!BD9,IF(EM!E11=DA!A10,DA!BD10,IF(EM!E11=DA!A11,DA!BD11,IF(EM!E11=DA!A12,DA!BD12,IF(EM!E11=DA!A13,DA!BD13,IF(EM!E11=DA!A14,DA!BD14,IF(EM!E11=DA!A15,DA!BD15,IF(EM!E11=DA!A16,DA!BD16,IF(EM!E11=DA!A17,DA!BD17,IF(EM!E11=DA!A18,DA!BD18,IF(EM!E11=DA!A19,DA!BD19,IF(EM!E11=DA!A20,DA!BD20,IF(EM!E11=DA!A21,DA!BD21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG III\",(IF(EM!E11=DA!A3,DA!BE3,IF(EM!E11=DA!A4,DA!BE4,IF(EM!E11=DA!A5,DA!BE5,IF(EM!E11=DA!A6,DA!BE6,IF(EM!E11=DA!A7,DA!BE7,IF(EM!E11=DA!A8,DA!BE8,IF(EM!E11=DA!A9,DA!BE9,IF(EM!E11=DA!A10,DA!BE10,IF(EM!E11=DA!A11,DA!BE11,IF(EM!E11=DA!A12,DA!BE12,IF(EM!E11=DA!A13,DA!BE13,IF(EM!E11=DA!A14,DA!BE14,IF(EM!E11=DA!A15,DA!BE15,IF(EM!E11=DA!A16,DA!BE16,IF(EM!E11=DA!A17,DA!BE17,IF(EM!E11=DA!A18,DA!BE18,IF(EM!E11=DA!A19,DA!BE19,IF(EM!E11=DA!A20,DA!BE20,IF(EM!E11=DA!A21,DA!BE21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG IV\",(IF(EM!E11=DA!A3,DA!BF3,IF(EM!E11=DA!A4,DA!BF4,IF(EM!E11=DA!A5,DA!BF5,IF(EM!E11=DA!A6,DA!BF6,IF(EM!E11=DA!A7,DA!BF7,IF(EM!E11=DA!A8,DA!BF8,IF(EM!E11=DA!A9,DA!BF9,IF(EM!E11=DA!A10,DA!BF10,IF(EM!E11=DA!A11,DA!BF11,IF(EM!E11=DA!A12,DA!BF12,IF(EM!E11=DA!A13,DA!BF13,IF(EM!E11=DA!A14,DA!BF14,IF(EM!E11=DA!A15,DA!BF15,IF(EM!E11=DA!A16,DA!BF16,IF(EM!E11=DA!A17,DA!BF17,IF(EM!E11=DA!A18,DA!BF18,IF(EM!E11=DA!A19,DA!BF19,IF(EM!E11=DA!A20,DA!BF20,IF(EM!E11=DA!A21,DA!BF21)))))))))))))))))))),\"\")&IF(EM!C6=\"LBG V\",(IF(EM!E11=DA!A3,DA!BG3,IF(EM!E11=DA!A4,DA!BG4,IF(EM!E11=DA!A5,DA!BG5,IF(EM!E11=DA!A6,DA!BG6,IF(EM!E11=DA!A7,DA!BG7,IF(EM!E11=DA!A8,DA!BG8,IF(EM!E11=DA!A9,DA!BG9,IF(EM!E11=DA!A10,DA!BG10,IF(EM!E11=DA!A11,DA!BG11,IF(EM!E11=DA!A12,DA!BG12,IF(EM!E11=DA!A13,DA!BG13,IF(EM!E11=DA!A14,DA!BG14,IF(EM!E11=DA!A15,DA!BG15,IF(EM!E11=DA!A16,DA!BG16,IF(EM!E11=DA!A17,DA!BG17,IF(EM!E11=DA!A18,DA!BG18,IF(EM!E11=DA!A19,DA!BG19,IF(EM!E11=DA!A20,DA!BG20))))))))))))))))))),\"\"))))))","v":""},null,null,{"$f":"IF(OR(D11<>6,E11=\"\"),\"\",(SUM(R11,T11)*(IF(A20=0,1,IF(A20=5,1.05,IF(A20=10,1.1))))+(IF(V11<>\"\",V11))))","v":""},{"$f":"IF(OR(D11<>6,E11=\"\"),\"\",(SUM(Q11,W11)+V26))","v":""},{"$f":"IF(OR(D11<>6,E11=\"\"),\"\",(J11-X11))","v":""}]
[{"$f":"IF(A6=\"\",\"\",IF(A6<=6,\"Mini Rotation\",IF(AND(A6>6,A6<=12),\"Midi Rotation\",IF(AND(A6>12,A6<=20),\"Maxi Rotation\",IF(A6>20,\"Stammholz\")))))","v":""},{"$f":"G26","v":""},null,null,null,null,null,null,null,null,null,"Dünger Koppelprodukt","Dünger Koppelprodukt Kosten","Gewinn Koppelprodukt"]
["Gehölzertrag/Jahr in t/ha*a atro",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(L13=\"nein\",L13=\"\"),\"0\",SUM(IF(EM!C6=\"LBG I\",(IF(EM!E6=DA!A3,DA!BR3,IF(EM!E6=DA!A4,DA!BR4,IF(EM!E6=DA!A5,DA!BR5,IF(EM!E6=DA!A6,DA!BR6,IF(EM!E6=DA!A7,DA!BR7,IF(EM!E6=DA!A8,DA!BR8,IF(EM!E6=DA!A9,DA!BR9,IF(EM!E6=DA!A10,DA!BR10,IF(EM!E6=DA!A11,DA!BR11,IF(EM!E6=DA!A12,DA!BR12,IF(EM!E6=DA!A13,DA!BR13,IF(EM!E6=DA!A14,DA!BR14,IF(EM!E6=DA!A15,DA!BR15,IF(EM!E6=DA!A16,DA!BR16,IF(EM!E6=DA!A17,DA!BR17,IF(EM!E6=DA!A18,DA!BR18,IF(EM!E6=DA!A19,DA!BR19,IF(EM!E6=DA!A20,DA!BR20))))))))))))))))))),\"\")&IF(EM!C6=\"LBG II\",(IF(EM!E6=DA!A3,DA!BS3,IF(EM!E6=DA!A4,DA!BS4,IF(EM!E6=DA!A5,DA!BS5,IF(EM!E6=DA!A6,DA!BS6,IF(EM!E6=DA!A7,DA!BS7,IF(EM!E6=DA!A8,DA!BS8,IF(EM!E6=DA!A9,DA!BS9,IF(EM!E6=DA!A10,DA!BS10,IF(EM!E6=DA!A11,DA!BS11,IF(EM!E6=DA!A12,DA!BS12,IF(EM!E6=DA!A13,DA!BS13,IF(EM!E6=DA!A14,DA!BS14,IF(EM!E6=DA!A15,DA!BS15,IF(EM!E6=DA!A16,DA!BS16,IF(EM!E6=DA!A17,DA!BS17,IF(EM!E6=DA!A18,DA!BS18,IF(EM!E6=DA!A19,DA!BS19,IF(EM!E6=DA!A20,DA!BS20))))))))))))))))))),\"\")&IF(EM!C6=\"LBG III\",(IF(EM!E6=DA!A3,DA!BT3,IF(EM!E6=DA!A4,DA!BT4,IF(EM!E6=DA!A5,DA!BT5,IF(EM!E6=DA!A6,DA!BT6,IF(EM!E6=DA!A7,DA!BT7,IF(EM!E6=DA!A8,DA!BT8,IF(EM!E6=DA!A9,DA!BT9,IF(EM!E6=DA!A10,DA!BT10,IF(EM!E6=DA!A11,DA!BT11,IF(EM!E6=DA!A12,DA!BT12,IF(EM!E6=DA!A13,DA!BT13,IF(EM!E6=DA!A14,DA!BT14,IF(EM!E6=DA!A15,DA!BT15,IF(EM!E6=DA!A16,DA!BT16,IF(EM!E6=DA!A17,DA!BT17,IF(EM!E6=DA!A18,DA!BT18,IF(EM!E6=DA!A19,DA!BT19,IF(EM!E6=DA!A20,DA!BT20))))))))))))))))))),\"\")&IF(EM!C6=\"LBG IV\",(IF(EM!E6=DA!A3,DA!BU3,IF(EM!E6=DA!A4,DA!BU4,IF(EM!E6=DA!A5,DA!BU5,IF(EM!E6=DA!A6,DA!BU6,IF(EM!E6=DA!A7,DA!BU7,IF(EM!E6=DA!A8,DA!BU8,IF(EM!E6=DA!A9,DA!BU9,IF(EM!E6=DA!A10,DA!BU10,IF(EM!E6=DA!A11,DA!BU11,IF(EM!E6=DA!A12,DA!BU12,IF(EM!E6=DA!A13,DA!BU13,IF(EM!E6=DA!A14,DA!BU14,IF(EM!E6=DA!A15,DA!BU15,IF(EM!E6=DA!A16,DA!BU16,IF(EM!E6=DA!A17,DA!BU17,IF(EM!E6=DA!A18,DA!BU18,IF(EM!E6=DA!A19,DA!BU19,IF(EM!E6=DA!A20,DA!BU20))))))))))))))))))),\"\")&IF(EM!C6=\"LBG V\",(IF(EM!E6=DA!A3,DA!BV3,IF(EM!E6=DA!A4,DA!BV4,IF(EM!E6=DA!A5,DA!BV5,IF(EM!E6=DA!A6,DA!BV6,IF(EM!E6=DA!A7,DA!BV7,IF(EM!E6=DA!A8,DA!BV8,IF(EM!E6=DA!A9,DA!BV9,IF(EM!E6=DA!A10,DA!BV10,IF(EM!E6=DA!A11,DA!BV11,IF(EM!E6=DA!A12,DA!BV12,IF(EM!E6=DA!A13,DA!BV13,IF(EM!E6=DA!A14,DA!BV14,IF(EM!E6=DA!A15,DA!BV15,IF(EM!E6=DA!A16,DA!BV16,IF(EM!E6=DA!A17,DA!BV17,IF(EM!E6=DA!A18,DA!BV18,IF(EM!E6=DA!A19,DA!BV19,IF(EM!E6=DA!A20,DA!BV20))))))))))))))))))),\"\")))","v":"0"}]
[{"$f":"IF(G28<>\"\",G28,(IF(A12=\"Mini Rotation\",(IF(B6=\"Pappel\",(IF(C6=\"LBG I\",DGK!B6,IF(C6=\"LBG II\",DGK!C6,IF(C6=\"LBG III\",DGK!D6,IF(C6=\"LBG IV\",DGK!E6,IF(C6=\"LBG V\",DGK!F6)))))),\"\")&IF(B6=\"Weide\",(IF(C6=\"LBG I\",DGK!B7,IF(C6=\"LBG II\",DGK!C7,IF(C6=\"LBG III\",DGK!D7,IF(C6=\"LBG IV\",DGK!E7,IF(C6=\"LBG V\",DGK!F7)))))),\"\")&IF(B6=\"Robinie\",(IF(C6=\"LBG I\",DGK!B8,IF(C6=\"LBG II\",DGK!C8,IF(C6=\"LBG III\",DGK!D8,IF(C7=\"LBG IV\",DGK!E8,IF(C6=\"LBG V\",DGK!F8)))))),\"\")&IF(B6=\"andere Baumarten\",(IF(C6=\"LBG I\",DGK!B9,IF(C6=\"LBG II\",DGK!C9,IF(C6=\"LBG III\",DGK!D9,IF(C6=\"LBG IV\",DGK!E9,IF(C6=\"LBG V\",DGK!F9)))))),\"\")),\"\")&IF(A12=\"Midi Rotation\",(IF(B6=\"Pappel\",(IF(C6=\"LBG I\",DGK!B13,IF(C6=\"LBG II\",DGK!C13,IF(C6=\"LBG III\",DGK!D13,IF(C6=\"LBG IV\",DGK!E13,IF(C6=\"LBG V\",DGK!F13)))))),\"\")&IF(B6=\"Weide\",(IF(C6=\"LBG I\",DGK!B14,IF(C6=\"LBG II\",DGK!C14,IF(C6=\"LBG III\",DGK!D14,IF(C6=\"LBG IV\",DGK!E14,IF(C6=\"LBG V\",DGK!F14)))))),\"\")&IF(B6=\"Robinie\",(IF(C6=\"LBG I\",DGK!B15,IF(C6=\"LBG II\",DGK!C15,IF(C6=\"LBG III\",DGK!D15,IF(C6=\"LBG IV\",DGK!E15,IF(C6=\"LBG V\",DGK!F15)))))),\"\")&IF(B6=\"andere Baumarten\",(IF(C6=\"LBG I\",DGK!B16,IF(C6=\"LBG II\",DGK!C16,IF(C6=\"LBG III\",DGK!D16,IF(C6=\"LBG IV\",DGK!E16,IF(C6=\"LBG V\",DGK!F16)))))),\"\")),\"\")&IF(A12=\"Maxi Rotation\",(IF(B6=\"Pappel\",(IF(C6=\"LBG I\",DGK!B20,IF(C6=\"LBG II\",DGK!C20,IF(C6=\"LBG III\",DGK!D20,IF(C6=\"LBG IV\",DGK!E20,IF(C6=\"LBG V\",DGK!F20)))))),\"\")&IF(B6=\"Weide\",(IF(C6=\"LBG I\",DGK!B21,IF(C6=\"LBG II\",DGK!C21,IF(C6=\"LBG III\",DGK!D21,IF(C6=\"LBG IV\",DGK!E21,IF(C6=\"LBG V\",DGK!F21)))))),\"\")&IF(B6=\"Robinie\",(IF(C6=\"LBG I\",DGK!B22,IF(C6=\"LBG II\",DGK!C22,IF(C6=\"LBG III\",DGK!D22,IF(C6=\"LBG IV\",DGK!E22,IF(C6=\"LBG V\",DGK!F22)))))),\"\")&IF(B6=\"andere Baumarten\",(IF(C6=\"LBG I\",DGK!B23,IF(C6=\"LBG II\",DGK!C23,IF(C6=\"LBG III\",DGK!D23,IF(C6=\"LBG IV\",DGK!E23,IF(C6=\"LBG V\",DGK!F23)))))),\"\")),\"\")))&IF(A12=\"Stammholz\",(IF(B6=\"Pappel\",(IF(C6=\"LBG I\",DGK!B27,IF(C6=\"LBG II\",DGK!C27,IF(C6=\"LBG III\",DGK!D27,IF(C6=\"LBG IV\",DGK!E27,IF(C6=\"LBG V\",DGK!F27)))))),\"\")&IF(B6=\"Weide\",(IF(C6=\"LBG I\",DGK!B28,IF(C6=\"LBG II\",DGK!C28,IF(C6=\"LBG III\",DGK!D28,IF(C6=\"LBG IV\",DGK!E28,IF(C6=\"LBG V\",DGK!F28)))))),\"\")&IF(B6=\"Robinie\",(IF(C6=\"LBG I\",DGK!B29,IF(C6=\"LBG II\",DGK!C29,IF(C6=\"LBG III\",DGK!D29,IF(C6=\"LBG IV\",DGK!E29,IF(C6=\"LBG V\",DGK!F29)))))),\"\")&IF(B6=\"andere Baumarten\",(IF(C6=\"LBG I\",DGK!B30,IF(C6=\"LBG II\",DGK!C30,IF(C6=\"LBG III\",DGK!D30,IF(C6=\"LBG IV\",DGK!E30,IF(C6=\"LBG V\",DGK!F30)))))),\"\")),\"\")","v":""},"Erlöse Gehölzkultur [€]","Flächenanteile",null,"Erlöse Ackerkultur [€]","Vergleich",null,null,null,null,null,null,{"$f":"IF(OR(L14=\"nein\",L14=\"\"),\"0\",SUM(IF(EM!C6=\"LBG I\",(IF(EM!E7=DA!A3,DA!BR3,IF(EM!E7=DA!A4,DA!BR4,IF(EM!E7=DA!A5,DA!BR5,IF(EM!E7=DA!A6,DA!BR6,IF(EM!E7=DA!A7,DA!BR7,IF(EM!E7=DA!A8,DA!BR8,IF(EM!E7=DA!A9,DA!BR9,IF(EM!E7=DA!A10,DA!BR10,IF(EM!E7=DA!A11,DA!BR11,IF(EM!E7=DA!A12,DA!BR12,IF(EM!E7=DA!A13,DA!BR13,IF(EM!E7=DA!A14,DA!BR14,IF(EM!E7=DA!A15,DA!BR15,IF(EM!E7=DA!A16,DA!BR16,IF(EM!E7=DA!A17,DA!BR17,IF(EM!E7=DA!A18,DA!BR18,IF(EM!E7=DA!A19,DA!BR19,IF(EM!E7=DA!A20,DA!BR20))))))))))))))))))),\"\")&IF(EM!C6=\"LBG II\",(IF(EM!E7=DA!A3,DA!BS3,IF(EM!E7=DA!A4,DA!BS4,IF(EM!E7=DA!A5,DA!BS5,IF(EM!E7=DA!A6,DA!BS6,IF(EM!E7=DA!A7,DA!BS7,IF(EM!E7=DA!A8,DA!BS8,IF(EM!E7=DA!A9,DA!BS9,IF(EM!E7=DA!A10,DA!BS10,IF(EM!E7=DA!A11,DA!BS11,IF(EM!E7=DA!A12,DA!BS12,IF(EM!E7=DA!A13,DA!BS13,IF(EM!E7=DA!A14,DA!BS14,IF(EM!E7=DA!A15,DA!BS15,IF(EM!E7=DA!A16,DA!BS16,IF(EM!E7=DA!A17,DA!BS17,IF(EM!E7=DA!A18,DA!BS18,IF(EM!E7=DA!A19,DA!BS19,IF(EM!E7=DA!A20,DA!BS20))))))))))))))))))),\"\")&IF(EM!C6=\"LBG III\",(IF(EM!E7=DA!A3,DA!BT3,IF(EM!E7=DA!A4,DA!BT4,IF(EM!E7=DA!A5,DA!BT5,IF(EM!E7=DA!A6,DA!BT6,IF(EM!E7=DA!A7,DA!BT7,IF(EM!E7=DA!A8,DA!BT8,IF(EM!E7=DA!A9,DA!BT9,IF(EM!E7=DA!A10,DA!BT10,IF(EM!E7=DA!A11,DA!BT11,IF(EM!E7=DA!A12,DA!BT12,IF(EM!E7=DA!A13,DA!BT13,IF(EM!E7=DA!A14,DA!BT14,IF(EM!E7=DA!A15,DA!BT15,IF(EM!E7=DA!A16,DA!BT16,IF(EM!E7=DA!A17,DA!BT17,IF(EM!E7=DA!A18,DA!BT18,IF(EM!E7=DA!A19,DA!BT19,IF(EM!E7=DA!A20,DA!BT20))))))))))))))))))),\"\")&IF(EM!C6=\"LBG IV\",(IF(EM!E7=DA!A3,DA!BU3,IF(EM!E7=DA!A4,DA!BU4,IF(EM!E7=DA!A5,DA!BU5,IF(EM!E7=DA!A6,DA!BU6,IF(EM!E7=DA!A7,DA!BU7,IF(EM!E7=DA!A8,DA!BU8,IF(EM!E7=DA!A9,DA!BU9,IF(EM!E7=DA!A10,DA!BU10,IF(EM!E7=DA!A11,DA!BU11,IF(EM!E7=DA!A12,DA!BU12,IF(EM!E7=DA!A13,DA!BU13,IF(EM!E7=DA!A14,DA!BU14,IF(EM!E7=DA!A15,DA!BU15,IF(EM!E7=DA!A16,DA!BU16,IF(EM!E7=DA!A17,DA!BU17,IF(EM!E7=DA!A18,DA!BU18,IF(EM!E7=DA!A19,DA!BU19,IF(EM!E7=DA!A20,DA!BU20))))))))))))))))))),\"\")&IF(EM!C6=\"LBG V\",(IF(EM!E7=DA!A3,DA!BV3,IF(EM!E7=DA!A4,DA!BV4,IF(EM!E7=DA!A5,DA!BV5,IF(EM!E7=DA!A6,DA!BV6,IF(EM!E7=DA!A7,DA!BV7,IF(EM!E7=DA!A8,DA!BV8,IF(EM!E7=DA!A9,DA!BV9,IF(EM!E7=DA!A10,DA!BV10,IF(EM!E7=DA!A11,DA!BV11,IF(EM!E7=DA!A12,DA!BV12,IF(EM!E7=DA!A13,DA!BV13,IF(EM!E7=DA!A14,DA!BV14,IF(EM!E7=DA!A15,DA!BV15,IF(EM!E7=DA!A16,DA!BV16,IF(EM!E7=DA!A17,DA!BV17,IF(EM!E7=DA!A18,DA!BV18,IF(EM!E7=DA!A19,DA!BV19,IF(EM!E7=DA!A20,DA!BV20))))))))))))))))))),\"\")))","v":"0"}]
["Anzahl Pflege [a]",{"$f":"IF(ISNUMBER(SUM(HGO!V2:V81)),((SUM(HGO!V2:V81))),\"\")","v":0},"Ackerfläche","Gehölzfläche",{"$f":"IF(ISNUMBER(EM!A4/EM!E4*(IF(E4=6,SUM(J6:J11),(IF(E4=5,SUM(J6:J10),(IF(E4=4,SUM(J6:J9),(IF(E4=3,SUM(J6:J8),(IF(E4=2,SUM(J6:J7),(IF(E4=1,SUM(J6)))))))))))))),(EM!A4/EM!E4*(IF(E4=6,SUM(J6:J11),(IF(E4=5,SUM(J6:J10),(IF(E4=4,SUM(J6:J9),(IF(E4=3,SUM(J6:J8),(IF(E4=2,SUM(J6:J7),(IF(E4=1,SUM(J6)))))))))))))),\"\")","v":""},"Anuitäten","Kapitalwert","Zeitraum",null,null,null,null,{"$f":"IF(OR(L15=\"nein\",L15=\"\"),\"0\",SUM(IF(EM!C6=\"LBG I\",(IF(EM!E8=DA!A3,DA!BR3,IF(EM!E8=DA!A4,DA!BR4,IF(EM!E8=DA!A5,DA!BR5,IF(EM!E8=DA!A6,DA!BR6,IF(EM!E8=DA!A7,DA!BR7,IF(EM!E8=DA!A8,DA!BR8,IF(EM!E8=DA!A9,DA!BR9,IF(EM!E8=DA!A10,DA!BR10,IF(EM!E8=DA!A11,DA!BR11,IF(EM!E8=DA!A12,DA!BR12,IF(EM!E8=DA!A13,DA!BR13,IF(EM!E8=DA!A14,DA!BR14,IF(EM!E8=DA!A15,DA!BR15,IF(EM!E8=DA!A16,DA!BR16,IF(EM!E8=DA!A17,DA!BR17,IF(EM!E8=DA!A18,DA!BR18,IF(EM!E8=DA!A19,DA!BR19,IF(EM!E8=DA!A20,DA!BR20))))))))))))))))))),\"\")&IF(EM!C6=\"LBG II\",(IF(EM!E8=DA!A3,DA!BS3,IF(EM!E8=DA!A4,DA!BS4,IF(EM!E8=DA!A5,DA!BS5,IF(EM!E8=DA!A6,DA!BS6,IF(EM!E8=DA!A7,DA!BS7,IF(EM!E8=DA!A8,DA!BS8,IF(EM!E8=DA!A9,DA!BS9,IF(EM!E8=DA!A10,DA!BS10,IF(EM!E8=DA!A11,DA!BS11,IF(EM!E8=DA!A12,DA!BS12,IF(EM!E8=DA!A13,DA!BS13,IF(EM!E8=DA!A14,DA!BS14,IF(EM!E8=DA!A15,DA!BS15,IF(EM!E8=DA!A16,DA!BS16,IF(EM!E8=DA!A17,DA!BS17,IF(EM!E8=DA!A18,DA!BS18,IF(EM!E8=DA!A19,DA!BS19,IF(EM!E8=DA!A20,DA!BS20))))))))))))))))))),\"\")&IF(EM!C6=\"LBG III\",(IF(EM!E8=DA!A3,DA!BT3,IF(EM!E8=DA!A4,DA!BT4,IF(EM!E8=DA!A5,DA!BT5,IF(EM!E8=DA!A6,DA!BT6,IF(EM!E8=DA!A7,DA!BT7,IF(EM!E8=DA!A8,DA!BT8,IF(EM!E8=DA!A9,DA!BT9,IF(EM!E8=DA!A10,DA!BT10,IF(EM!E8=DA!A11,DA!BT11,IF(EM!E8=DA!A12,DA!BT12,IF(EM!E8=DA!A13,DA!BT13,IF(EM!E8=DA!A14,DA!BT14,IF(EM!E8=DA!A15,DA!BT15,IF(EM!E8=DA!A16,DA!BT16,IF(EM!E8=DA!A17,DA!BT17,IF(EM!E8=DA!A18,DA!BT18,IF(EM!E8=DA!A19,DA!BT19,IF(EM!E8=DA!A20,DA!BT20))))))))))))))))))),\"\")&IF(EM!C6=\"LBG IV\",(IF(EM!E8=DA!A3,DA!BU3,IF(EM!E8=DA!A4,DA!BU4,IF(EM!E8=DA!A5,DA!BU5,IF(EM!E8=DA!A6,DA!BU6,IF(EM!E8=DA!A7,DA!BU7,IF(EM!E8=DA!A8,DA!BU8,IF(EM!E8=DA!A9,DA!BU9,IF(EM!E8=DA!A10,DA!BU10,IF(EM!E8=DA!A11,DA!BU11,IF(EM!E8=DA!A12,DA!BU12,IF(EM!E8=DA!A13,DA!BU13,IF(EM!E8=DA!A14,DA!BU14,IF(EM!E8=DA!A15,DA!BU15,IF(EM!E8=DA!A16,DA!BU16,IF(EM!E8=DA!A17,DA!BU17,IF(EM!E8=DA!A18,DA!BU18,IF(EM!E8=DA!A19,DA!BU19,IF(EM!E8=DA!A20,DA!BU20))))))))))))))))))),\"\")&IF(EM!C6=\"LBG V\",(IF(EM!E8=DA!A3,DA!BV3,IF(EM!E8=DA!A4,DA!BV4,IF(EM!E8=DA!A5,DA!BV5,IF(EM!E8=DA!A6,DA!BV6,IF(EM!E8=DA!A7,DA!BV7,IF(EM!E8=DA!A8,DA!BV8,IF(EM!E8=DA!A9,DA!BV9,IF(EM!E8=DA!A10,DA!BV10,IF(EM!E8=DA!A11,DA!BV11,IF(EM!E8=DA!A12,DA!BV12,IF(EM!E8=DA!A13,DA!BV13,IF(EM!E8=DA!A14,DA!BV14,IF(EM!E8=DA!A15,DA!BV15,IF(EM!E8=DA!A16,DA!BV16,IF(EM!E8=DA!A17,DA!BV17,IF(EM!E8=DA!A18,DA!BV18,IF(EM!E8=DA!A19,DA!BV19,IF(EM!E8=DA!A20,DA!BV20))))))))))))))))))),\"\")))","v":"0"}]
[1,"Kosten Gehölzkultur [€]","in ha","in ha","Kosten Ackerkultur [€]","Anuität Ackerkultur [€]","Kapitalwert Ackerkultur [€]","nach Jahren",null,null,null,null,{"$f":"IF(OR(L16=\"nein\",L16=\"\"),\"0\",SUM(IF(EM!C6=\"LBG I\",(IF(EM!E9=DA!A3,DA!BR3,IF(EM!E9=DA!A4,DA!BR4,IF(EM!E9=DA!A5,DA!BR5,IF(EM!E9=DA!A6,DA!BR6,IF(EM!E9=DA!A7,DA!BR7,IF(EM!E9=DA!A8,DA!BR8,IF(EM!E9=DA!A9,DA!BR9,IF(EM!E9=DA!A10,DA!BR10,IF(EM!E9=DA!A11,DA!BR11,IF(EM!E9=DA!A12,DA!BR12,IF(EM!E9=DA!A13,DA!BR13,IF(EM!E9=DA!A14,DA!BR14,IF(EM!E9=DA!A15,DA!BR15,IF(EM!E9=DA!A16,DA!BR16,IF(EM!E9=DA!A17,DA!BR17,IF(EM!E9=DA!A18,DA!BR18,IF(EM!E9=DA!A19,DA!BR19,IF(EM!E9=DA!A20,DA!BR20))))))))))))))))))),\"\")&IF(EM!C6=\"LBG II\",(IF(EM!E9=DA!A3,DA!BS3,IF(EM!E9=DA!A4,DA!BS4,IF(EM!E9=DA!A5,DA!BS5,IF(EM!E9=DA!A6,DA!BS6,IF(EM!E9=DA!A7,DA!BS7,IF(EM!E9=DA!A8,DA!BS8,IF(EM!E9=DA!A9,DA!BS9,IF(EM!E9=DA!A10,DA!BS10,IF(EM!E9=DA!A11,DA!BS11,IF(EM!E9=DA!A12,DA!BS12,IF(EM!E9=DA!A13,DA!BS13,IF(EM!E9=DA!A14,DA!BS14,IF(EM!E9=DA!A15,DA!BS15,IF(EM!E9=DA!A16,DA!BS16,IF(EM!E9=DA!A17,DA!BS17,IF(EM!E9=DA!A18,DA!BS18,IF(EM!E9=DA!A19,DA!BS19,IF(EM!E9=DA!A20,DA!BS20))))))))))))))))))),\"\")&IF(EM!C6=\"LBG III\",(IF(EM!E9=DA!A3,DA!BT3,IF(EM!E9=DA!A4,DA!BT4,IF(EM!E9=DA!A5,DA!BT5,IF(EM!E9=DA!A6,DA!BT6,IF(EM!E9=DA!A7,DA!BT7,IF(EM!E9=DA!A8,DA!BT8,IF(EM!E9=DA!A9,DA!BT9,IF(EM!E9=DA!A10,DA!BT10,IF(EM!E9=DA!A11,DA!BT11,IF(EM!E9=DA!A12,DA!BT12,IF(EM!E9=DA!A13,DA!BT13,IF(EM!E9=DA!A14,DA!BT14,IF(EM!E9=DA!A15,DA!BT15,IF(EM!E9=DA!A16,DA!BT16,IF(EM!E9=DA!A17,DA!BT17,IF(EM!E9=DA!A18,DA!BT18,IF(EM!E9=DA!A19,DA!BT19,IF(EM!E9=DA!A20,DA!BT20))))))))))))))))))),\"\")&IF(EM!C6=\"LBG IV\",(IF(EM!E9=DA!A3,DA!BU3,IF(EM!E9=DA!A4,DA!BU4,IF(EM!E9=DA!A5,DA!BU5,IF(EM!E9=DA!A6,DA!BU6,IF(EM!E9=DA!A7,DA!BU7,IF(EM!E9=DA!A8,DA!BU8,IF(EM!E9=DA!A9,DA!BU9,IF(EM!E9=DA!A10,DA!BU10,IF(EM!E9=DA!A11,DA!BU11,IF(EM!E9=DA!A12,DA!BU12,IF(EM!E9=DA!A13,DA!BU13,IF(EM!E9=DA!A14,DA!BU14,IF(EM!E9=DA!A15,DA!BU15,IF(EM!E9=DA!A16,DA!BU16,IF(EM!E9=DA!A17,DA!BU17,IF(EM!E9=DA!A18,DA!BU18,IF(EM!E9=DA!A19,DA!BU19,IF(EM!E9=DA!A20,DA!BU20))))))))))))))))))),\"\")&IF(EM!C6=\"LBG V\",(IF(EM!E9=DA!A3,DA!BV3,IF(EM!E9=DA!A4,DA!BV4,IF(EM!E9=DA!A5,DA!BV5,IF(EM!E9=DA!A6,DA!BV6,IF(EM!E9=DA!A7,DA!BV7,IF(EM!E9=DA!A8,DA!BV8,IF(EM!E9=DA!A9,DA!BV9,IF(EM!E9=DA!A10,DA!BV10,IF(EM!E9=DA!A11,DA!BV11,IF(EM!E9=DA!A12,DA!BV12,IF(EM!E9=DA!A13,DA!BV13,IF(EM!E9=DA!A14,DA!BV14,IF(EM!E9=DA!A15,DA!BV15,IF(EM!E9=DA!A16,DA!BV16,IF(EM!E9=DA!A17,DA!BV17,IF(EM!E9=DA!A18,DA!BV18,IF(EM!E9=DA!A19,DA!BV19,IF(EM!E9=DA!A20,DA!BV20))))))))))))))))))),\"\")))","v":"0"}]
["Transportkosten Häcksler ",{"$f":"IF(ISNUMBER(SUM(HGO!U2:U81)),((SUM(HGO!U2:U81))),\"\")","v":0},null,null,{"$f":"IF(ISNUMBER(EM!A4/EM!E4*(IF(E4=6,SUM(X6:X11),(IF(E4=5,SUM(X6:X10),(IF(E4=4,SUM(X6:X9),(IF(E4=3,SUM(X6:X8),(IF(E4=2,SUM(X6:X7),(IF(E4=1,SUM(X6)))))))))))))),(EM!A4/EM!E4*(IF(E4=6,SUM(X6:X11),(IF(E4=5,SUM(X6:X10),(IF(E4=4,SUM(X6:X9),(IF(E4=3,SUM(X6:X8),(IF(E4=2,SUM(X6:X7),(IF(E4=1,SUM(X6)))))))))))))),\"\")","v":""},{"$f":"IF(H17>A4,\"Bitte Zeitraum wählen\",(IF(H17=\"\",\"Bitte Zeitraum wählen\",IF(ISNUMBER(INDEX(HGO!S:S,(ROW(S2)-1)*(H17)+1)),INDEX(HGO!S:S,(ROW(S2)-1)*(H17)+1),\"\"))))","v":""},{"$f":"IF(H17>A4,\"Bitte Zeitraum wählen\",(IF(H17=\"\",\"Bitte Zeitraum wählen\",IF(ISNUMBER(INDEX(HGO!R:R,(ROW(R2)-1)*(H17)+1)),INDEX(HGO!R:R,(ROW(R2)-1)*(H17)+1),\"\"))))","v":""},{"$f":"A4","v":0},null,null,null,null,{"$f":"IF(OR(L17=\"nein\",L17=\"\"),\"0\",SUM(IF(EM!C6=\"LBG I\",(IF(EM!E10=DA!A3,DA!BR3,IF(EM!E10=DA!A4,DA!BR4,IF(EM!E10=DA!A5,DA!BR5,IF(EM!E10=DA!A6,DA!BR6,IF(EM!E10=DA!A7,DA!BR7,IF(EM!E10=DA!A8,DA!BR8,IF(EM!E10=DA!A9,DA!BR9,IF(EM!E10=DA!A10,DA!BR10,IF(EM!E10=DA!A11,DA!BR11,IF(EM!E10=DA!A12,DA!BR12,IF(EM!E10=DA!A13,DA!BR13,IF(EM!E10=DA!A14,DA!BR14,IF(EM!E10=DA!A15,DA!BR15,IF(EM!E10=DA!A16,DA!BR16,IF(EM!E10=DA!A17,DA!BR17,IF(EM!E10=DA!A18,DA!BR18,IF(EM!E10=DA!A19,DA!BR19,IF(EM!E10=DA!A20,DA!BR20))))))))))))))))))),\"\")&IF(EM!C6=\"LBG II\",(IF(EM!E10=DA!A3,DA!BS3,IF(EM!E10=DA!A4,DA!BS4,IF(EM!E10=DA!A5,DA!BS5,IF(EM!E10=DA!A6,DA!BS6,IF(EM!E10=DA!A7,DA!BS7,IF(EM!E10=DA!A8,DA!BS8,IF(EM!E10=DA!A9,DA!BS9,IF(EM!E10=DA!A10,DA!BS10,IF(EM!E10=DA!A11,DA!BS11,IF(EM!E10=DA!A12,DA!BS12,IF(EM!E10=DA!A13,DA!BS13,IF(EM!E10=DA!A14,DA!BS14,IF(EM!E10=DA!A15,DA!BS15,IF(EM!E10=DA!A16,DA!BS16,IF(EM!E10=DA!A17,DA!BS17,IF(EM!E10=DA!A18,DA!BS18,IF(EM!E10=DA!A19,DA!BS19,IF(EM!E10=DA!A20,DA!BS20))))))))))))))))))),\"\")&IF(EM!C6=\"LBG III\",(IF(EM!E10=DA!A3,DA!BT3,IF(EM!E10=DA!A4,DA!BT4,IF(EM!E10=DA!A5,DA!BT5,IF(EM!E10=DA!A6,DA!BT6,IF(EM!E10=DA!A7,DA!BT7,IF(EM!E10=DA!A8,DA!BT8,IF(EM!E10=DA!A9,DA!BT9,IF(EM!E10=DA!A10,DA!BT10,IF(EM!E10=DA!A11,DA!BT11,IF(EM!E10=DA!A12,DA!BT12,IF(EM!E10=DA!A13,DA!BT13,IF(EM!E10=DA!A14,DA!BT14,IF(EM!E10=DA!A15,DA!BT15,IF(EM!E10=DA!A16,DA!BT16,IF(EM!E10=DA!A17,DA!BT17,IF(EM!E10=DA!A18,DA!BT18,IF(EM!E10=DA!A19,DA!BT19,IF(EM!E10=DA!A20,DA!BT20))))))))))))))))))),\"\")&IF(EM!C6=\"LBG IV\",(IF(EM!E10=DA!A3,DA!BU3,IF(EM!E10=DA!A4,DA!BU4,IF(EM!E10=DA!A5,DA!BU5,IF(EM!E10=DA!A6,DA!BU6,IF(EM!E10=DA!A7,DA!BU7,IF(EM!E10=DA!A8,DA!BU8,IF(EM!E10=DA!A9,DA!BU9,IF(EM!E10=DA!A10,DA!BU10,IF(EM!E10=DA!A11,DA!BU11,IF(EM!E10=DA!A12,DA!BU12,IF(EM!E10=DA!A13,DA!BU13,IF(EM!E10=DA!A14,DA!BU14,IF(EM!E10=DA!A15,DA!BU15,IF(EM!E10=DA!A16,DA!BU16,IF(EM!E10=DA!A17,DA!BU17,IF(EM!E10=DA!A18,DA!BU18,IF(EM!E10=DA!A19,DA!BU19,IF(EM!E10=DA!A20,DA!BU20))))))))))))))))))),\"\")&IF(EM!C6=\"LBG V\",(IF(EM!E10=DA!A3,DA!BV3,IF(EM!E10=DA!A4,DA!BV4,IF(EM!E10=DA!A5,DA!BV5,IF(EM!E10=DA!A6,DA!BV6,IF(EM!E10=DA!A7,DA!BV7,IF(EM!E10=DA!A8,DA!BV8,IF(EM!E10=DA!A9,DA!BV9,IF(EM!E10=DA!A10,DA!BV10,IF(EM!E10=DA!A11,DA!BV11,IF(EM!E10=DA!A12,DA!BV12,IF(EM!E10=DA!A13,DA!BV13,IF(EM!E10=DA!A14,DA!BV14,IF(EM!E10=DA!A15,DA!BV15,IF(EM!E10=DA!A16,DA!BV16,IF(EM!E10=DA!A17,DA!BV17,IF(EM!E10=DA!A18,DA!BV18,IF(EM!E10=DA!A19,DA!BV19,IF(EM!E10=DA!A20,DA!BV20))))))))))))))))))),\"\")))","v":"0"}]
[null,"Gewinn Gehölzkultur [€]",null,null,"Gewinn Ackerkultur [€]","Anuität Gehölzkultur [€]","Kapitalwert Gehölzkultur [€]","nach Jahren",null,null,null,null,{"$f":"IF(OR(L18=\"nein\",L18=\"\"),\"0\",SUM(IF(EM!C6=\"LBG I\",(IF(EM!E11=DA!A3,DA!BR3,IF(EM!E11=DA!A4,DA!BR4,IF(EM!E11=DA!A5,DA!BR5,IF(EM!E11=DA!A6,DA!BR6,IF(EM!E11=DA!A7,DA!BR7,IF(EM!E11=DA!A8,DA!BR8,IF(EM!E11=DA!A9,DA!BR9,IF(EM!E11=DA!A10,DA!BR10,IF(EM!E11=DA!A11,DA!BR11,IF(EM!E11=DA!A12,DA!BR12,IF(EM!E11=DA!A13,DA!BR13,IF(EM!E11=DA!A14,DA!BR14,IF(EM!E11=DA!A15,DA!BR15,IF(EM!E11=DA!A16,DA!BR16,IF(EM!E11=DA!A17,DA!BR17,IF(EM!E11=DA!A18,DA!BR18,IF(EM!E11=DA!A19,DA!BR19,IF(EM!E11=DA!A20,DA!BR20))))))))))))))))))),\"\")&IF(EM!C6=\"LBG II\",(IF(EM!E11=DA!A3,DA!BS3,IF(EM!E11=DA!A4,DA!BS4,IF(EM!E11=DA!A5,DA!BS5,IF(EM!E11=DA!A6,DA!BS6,IF(EM!E11=DA!A7,DA!BS7,IF(EM!E11=DA!A8,DA!BS8,IF(EM!E11=DA!A9,DA!BS9,IF(EM!E11=DA!A10,DA!BS10,IF(EM!E11=DA!A11,DA!BS11,IF(EM!E11=DA!A12,DA!BS12,IF(EM!E11=DA!A13,DA!BS13,IF(EM!E11=DA!A14,DA!BS14,IF(EM!E11=DA!A15,DA!BS15,IF(EM!E11=DA!A16,DA!BS16,IF(EM!E11=DA!A17,DA!BS17,IF(EM!E11=DA!A18,DA!BS18,IF(EM!E11=DA!A19,DA!BS19,IF(EM!E11=DA!A20,DA!BS20))))))))))))))))))),\"\")&IF(EM!C6=\"LBG III\",(IF(EM!E11=DA!A3,DA!BT3,IF(EM!E11=DA!A4,DA!BT4,IF(EM!E11=DA!A5,DA!BT5,IF(EM!E11=DA!A6,DA!BT6,IF(EM!E11=DA!A7,DA!BT7,IF(EM!E11=DA!A8,DA!BT8,IF(EM!E11=DA!A9,DA!BT9,IF(EM!E11=DA!A10,DA!BT10,IF(EM!E11=DA!A11,DA!BT11,IF(EM!E11=DA!A12,DA!BT12,IF(EM!E11=DA!A13,DA!BT13,IF(EM!E11=DA!A14,DA!BT14,IF(EM!E11=DA!A15,DA!BT15,IF(EM!E11=DA!A16,DA!BT16,IF(EM!E11=DA!A17,DA!BT17,IF(EM!E11=DA!A18,DA!BT18,IF(EM!E11=DA!A19,DA!BT19,IF(EM!E11=DA!A20,DA!BT20))))))))))))))))))),\"\")&IF(EM!C6=\"LBG IV\",(IF(EM!E11=DA!A3,DA!BU3,IF(EM!E11=DA!A4,DA!BU4,IF(EM!E11=DA!A5,DA!BU5,IF(EM!E11=DA!A6,DA!BU6,IF(EM!E11=DA!A7,DA!BU7,IF(EM!E11=DA!A8,DA!BU8,IF(EM!E11=DA!A9,DA!BU9,IF(EM!E11=DA!A10,DA!BU10,IF(EM!E11=DA!A11,DA!BU11,IF(EM!E11=DA!A12,DA!BU12,IF(EM!E11=DA!A13,DA!BU13,IF(EM!E11=DA!A14,DA!BU14,IF(EM!E11=DA!A15,DA!BU15,IF(EM!E11=DA!A16,DA!BU16,IF(EM!E11=DA!A17,DA!BU17,IF(EM!E11=DA!A18,DA!BU18,IF(EM!E11=DA!A19,DA!BU19,IF(EM!E11=DA!A20,DA!BU20))))))))))))))))))),\"\")&IF(EM!C6=\"LBG V\",(IF(EM!E11=DA!A3,DA!BV3,IF(EM!E11=DA!A4,DA!BV4,IF(EM!E11=DA!A5,DA!BV5,IF(EM!E11=DA!A6,DA!BV6,IF(EM!E11=DA!A7,DA!BV7,IF(EM!E11=DA!A8,DA!BV8,IF(EM!E11=DA!A9,DA!BV9,IF(EM!E11=DA!A10,DA!BV10,IF(EM!E11=DA!A11,DA!BV11,IF(EM!E11=DA!A12,DA!BV12,IF(EM!E11=DA!A13,DA!BV13,IF(EM!E11=DA!A14,DA!BV14,IF(EM!E11=DA!A15,DA!BV15,IF(EM!E11=DA!A16,DA!BV16,IF(EM!E11=DA!A17,DA!BV17,IF(EM!E11=DA!A18,DA!BV18,IF(EM!E11=DA!A19,DA!BV19,IF(EM!E11=DA!A20,DA!BV20))))))))))))))))))),\"\")))","v":"0"}]
["Mehraufwand in %",{"$f":"IF(ISNUMBER((B15-B17)+(SUM(HGO!AB2:AB81))),((B15-B17)+(SUM(HGO!AB2:AB81))),\"\")","v":0},null,null,{"$f":"IF(ISNUMBER(E15-E17),(E15-E17),\"\")","v":""},{"$f":"IF(H19>A4,\"Bitte Zeitraum wählen\",(IF(H19=\"\",\"Bitte Zeitraum wählen\",IF(ISNUMBER(INDEX(HGO!Z:Z,(ROW(Z2)-1)*(H19)+1)),INDEX(HGO!Z:Z,(ROW(Z2)-1)*(H19)+1),\"\"))))","v":""},{"$f":"IF(H19>A4,\"Bitte Zeitraum wählen\",(IF(H19=\"\",\"Bitte Zeitraum wählen\",IF(ISNUMBER(INDEX(HGO!Y:Y,(ROW(Y2)-1)*(H19)+1)),INDEX(HGO!Y:Y,(ROW(Y2)-1)*(H19)+1),\"\"))))","v":""},{"$f":"A4","v":0}]
[null,"Erzeugungspreis Gehölze €/t",null,null,"Mittlerer Deckungsbeitrag Ackerkultur [€]","Anuität für AFS Gesamt [€]","Kapitalwert für AFS Gesamt [€]",null,"Zwischenfrucht","Saatgut","Saatgut individuell","Dünger","Dünger individuell","Pfl.schutzmittel","Pfl.schutzmittel indieviduell","Direktkosten","Maschinenkosten","Maschinenkosten individuell","Lohnkosten","Lohnkosten individuell","Arbeitserledigungskosten","Gesamtkosten Zwischenfrucht","Erlös individuell","Gewinn Zwischenfrucht"]
["ESF",{"$f":"IF(G34<>\"\",B17/G34,\"\")","v":""},null,null,{"$f":"IF(OR(E19=\"\",A4=\"\"),\"\",E19/A4)","v":""},{"$f":"IF(OR(F17=\"Bitte Zeitraum wählen\",F19=\"Bitte Zeitraum wählen\"),\"Bitte Zeitraum wählen\",(SUM(F17*(HGO!I31),F19*(HGO!I32))))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(G17=\"Bitte Zeitraum wählen\",G19=\"Bitte Zeitraum wählen\"),\"Bitte Zeitraum wählen\",(SUM(G17,G19)))","v":0},null,null,{"$f":"IF(I21=\"\",\"\",(IF(K21<>\"\",K21,(SUM(IF(OR(EM!C6=\"LBG I\",EM!C6=\"LBG II\",EM!C6=\"LBG III\",EM!C6=\"LBG IV\",EM!C6=\"LBG V\"),(IF(EM!I21=DAZF!A4,DAZF!B4,IF(EM!I21=DAZF!A5,DAZF!B5,IF(EM!I21=DAZF!A6,DAZF!B6,IF(EM!I21=DAZF!A7,DAZF!B7,IF(EM!I21=DAZF!A8,DAZF!B8)))))),\"\"))))))","v":""},null,{"$f":"IF(I21=\"\",\"\",(IF(M21<>\"\",M21,(SUM(IF(OR(EM!C6=\"LBG I\",EM!C6=\"LBG II\",EM!C6=\"LBG III\",EM!C6=\"LBG IV\",EM!C6=\"LBG V\"),(IF(EM!I21=DAZF!A4,DAZF!B10,IF(EM!I21=DAZF!A5,DAZF!B11,IF(EM!I21=DAZF!A6,DAZF!B12,IF(EM!I21=DAZF!A7,DAZF!B13,IF(EM!I21=DAZF!A8,DAZF!B14)))))),\"\"))))))","v":""},null,null,null,{"$f":"IF(I21=\"\",\"\",(J21+L21))","v":""},{"$f":"IF(I21=\"\",\"\",(IF(R21<>\"\",R21,(SUM(IF(OR(EM!C6=\"LBG I\",EM!C6=\"LBG II\",EM!C6=\"LBG III\",EM!C6=\"LBG IV\",EM!C6=\"LBG V\"),(IF(EM!I21=DAZF!A4,DAZF!F4,IF(EM!I21=DAZF!A5,DAZF!F5,IF(EM!I21=DAZF!A6,DAZF!F6,IF(EM!I21=DAZF!A7,DAZF!F7,IF(EM!I21=DAZF!A8,DAZF!F8)))))),\"\"))))))","v":""},null,{"$f":"IF(I21=\"\",\"\",(IF(T21<>\"\",T21,(SUM(IF(OR(EM!C6=\"LBG I\",EM!C6=\"LBG II\",EM!C6=\"LBG III\",EM!C6=\"LBG IV\",EM!C6=\"LBG V\"),(IF(EM!I21=DAZF!A4,DAZF!F10,IF(EM!I21=DAZF!A5,DAZF!F11,IF(EM!I21=DAZF!A6,DAZF!F12,IF(EM!I21=DAZF!A7,DAZF!F13,IF(EM!I21=DAZF!A8,DAZF!F14)))))),\"\"))))))","v":""},null,{"$f":"IF(I21=\"\",\"\",(Q21+S21))","v":""},{"$f":"IF(I21=\"\",0,(P21+U21))","v":0},null,{"$f":"IF(I21=\"\",\"\",(W21-V21))","v":""}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(I22=\"\",\"\",(IF(K22<>\"\",K22,(SUM(IF(OR(EM!C6=\"LBG I\",EM!C6=\"LBG II\",EM!C6=\"LBG III\",EM!C6=\"LBG IV\",EM!C6=\"LBG V\"),(IF(EM!I22=DAZF!A4,DAZF!B4,IF(EM!I22=DAZF!A5,DAZF!B5,IF(EM!I22=DAZF!A6,DAZF!B6,IF(EM!I22=DAZF!A7,DAZF!B7,IF(EM!I22=DAZF!A8,DAZF!B8)))))),\"\"))))))","v":""},null,{"$f":"IF(I22=\"\",\"\",(IF(M22<>\"\",M22,(SUM(IF(OR(EM!C6=\"LBG I\",EM!C6=\"LBG II\",EM!C6=\"LBG III\",EM!C6=\"LBG IV\",EM!C6=\"LBG V\"),(IF(EM!I22=DAZF!A4,DAZF!B10,IF(EM!I22=DAZF!A5,DAZF!B11,IF(EM!I22=DAZF!A6,DAZF!B12,IF(EM!I22=DAZF!A7,DAZF!B13,IF(EM!I22=DAZF!A8,DAZF!B14)))))),\"\"))))))","v":""},null,null,null,"",{"$f":"IF(I22=\"\",\"\",(IF(R22<>\"\",R22,(SUM(IF(OR(EM!C6=\"LBG I\",EM!C6=\"LBG II\",EM!C6=\"LBG III\",EM!C6=\"LBG IV\",EM!C6=\"LBG V\"),(IF(EM!I22=DAZF!A4,DAZF!F4,IF(EM!I22=DAZF!A5,DAZF!F5,IF(EM!I22=DAZF!A6,DAZF!F6,IF(EM!I22=DAZF!A7,DAZF!F7,IF(EM!I22=DAZF!A8,DAZF!F8)))))),\"\"))))))","v":""},null,{"$f":"IF(I22=\"\",\"\",(IF(T22<>\"\",T22,(SUM(IF(OR(EM!C6=\"LBG I\",EM!C6=\"LBG II\",EM!C6=\"LBG III\",EM!C6=\"LBG IV\",EM!C6=\"LBG V\"),(IF(EM!I22=DAZF!A4,DAZF!F10,IF(EM!I22=DAZF!A5,DAZF!F11,IF(EM!I22=DAZF!A6,DAZF!F12,IF(EM!I22=DAZF!A7,DAZF!F13,IF(EM!I22=DAZF!A8,DAZF!F14)))))),\"\"))))))","v":""},null,"",0,null,""]
["Gehölzekosten",null,null,null,null,null,"Gehölzerlöse",null,null,{"$f":"IF(I23=\"\",\"\",(IF(K23<>\"\",K23,(SUM(IF(OR(EM!C6=\"LBG I\",EM!C6=\"LBG II\",EM!C6=\"LBG III\",EM!C6=\"LBG IV\",EM!C6=\"LBG V\"),(IF(EM!I23=DAZF!A4,DAZF!B4,IF(EM!I23=DAZF!A5,DAZF!B5,IF(EM!I23=DAZF!A6,DAZF!B6,IF(EM!I23=DAZF!A7,DAZF!B7,IF(EM!I23=DAZF!A8,DAZF!B8)))))),\"\"))))))","v":""},null,{"$f":"IF(I23=\"\",\"\",(IF(M23<>\"\",M23,(SUM(IF(OR(EM!C6=\"LBG I\",EM!C6=\"LBG II\",EM!C6=\"LBG III\",EM!C6=\"LBG IV\",EM!C6=\"LBG V\"),(IF(EM!I23=DAZF!A4,DAZF!B10,IF(EM!I23=DAZF!A5,DAZF!B11,IF(EM!I23=DAZF!A6,DAZF!B12,IF(EM!I23=DAZF!A7,DAZF!B13,IF(EM!I23=DAZF!A8,DAZF!B14)))))),\"\"))))))","v":""},null,null,null,"",{"$f":"IF(I23=\"\",\"\",(IF(R23<>\"\",R23,(SUM(IF(OR(EM!C6=\"LBG I\",EM!C6=\"LBG II\",EM!C6=\"LBG III\",EM!C6=\"LBG IV\",EM!C6=\"LBG V\"),(IF(EM!I23=DAZF!A4,DAZF!F4,IF(EM!I23=DAZF!A5,DAZF!F5,IF(EM!I23=DAZF!A6,DAZF!F6,IF(EM!I23=DAZF!A7,DAZF!F7,IF(EM!I23=DAZF!A8,DAZF!F8)))))),\"\"))))))","v":""},null,{"$f":"IF(I23=\"\",\"\",(IF(T23<>\"\",T23,(SUM(IF(OR(EM!C6=\"LBG I\",EM!C6=\"LBG II\",EM!C6=\"LBG III\",EM!C6=\"LBG IV\",EM!C6=\"LBG V\"),(IF(EM!I23=DAZF!A4,DAZF!F10,IF(EM!I23=DAZF!A5,DAZF!F11,IF(EM!I23=DAZF!A6,DAZF!F12,IF(EM!I23=DAZF!A7,DAZF!F13,IF(EM!I23=DAZF!A8,DAZF!F14)))))),\"\"))))))","v":""},null,"",0,null,""]
["Pflanzung",null,null,"Pflanzgut",null,null,"Ertrag/Jahr ","Erlös/Jahr",null,{"$f":"IF(I24=\"\",\"\",(IF(K24<>\"\",K24,(SUM(IF(OR(EM!C6=\"LBG I\",EM!C6=\"LBG II\",EM!C6=\"LBG III\",EM!C6=\"LBG IV\",EM!C6=\"LBG V\"),(IF(EM!I24=DAZF!A4,DAZF!B4,IF(EM!I24=DAZF!A5,DAZF!B5,IF(EM!I24=DAZF!A6,DAZF!B6,IF(EM!I24=DAZF!A7,DAZF!B7,IF(EM!I24=DAZF!A8,DAZF!B8)))))),\"\"))))))","v":""},null,{"$f":"IF(I24=\"\",\"\",(IF(M24<>\"\",M24,(SUM(IF(OR(EM!C6=\"LBG I\",EM!C6=\"LBG II\",EM!C6=\"LBG III\",EM!C6=\"LBG IV\",EM!C6=\"LBG V\"),(IF(EM!I24=DAZF!A4,DAZF!B10,IF(EM!I24=DAZF!A5,DAZF!B11,IF(EM!I24=DAZF!A6,DAZF!B12,IF(EM!I24=DAZF!A7,DAZF!B13,IF(EM!I24=DAZF!A8,DAZF!B14)))))),\"\"))))))","v":""},null,null,null,"",{"$f":"IF(I24=\"\",\"\",(IF(R24<>\"\",R24,(SUM(IF(OR(EM!C6=\"LBG I\",EM!C6=\"LBG II\",EM!C6=\"LBG III\",EM!C6=\"LBG IV\",EM!C6=\"LBG V\"),(IF(EM!I24=DAZF!A4,DAZF!F4,IF(EM!I24=DAZF!A5,DAZF!F5,IF(EM!I24=DAZF!A6,DAZF!F6,IF(EM!I24=DAZF!A7,DAZF!F7,IF(EM!I24=DAZF!A8,DAZF!F8)))))),\"\"))))))","v":""},null,{"$f":"IF(I24=\"\",\"\",(IF(T24<>\"\",T24,(SUM(IF(OR(EM!C6=\"LBG I\",EM!C6=\"LBG II\",EM!C6=\"LBG III\",EM!C6=\"LBG IV\",EM!C6=\"LBG V\"),(IF(EM!I24=DAZF!A4,DAZF!F10,IF(EM!I24=DAZF!A5,DAZF!F11,IF(EM!I24=DAZF!A6,DAZF!F12,IF(EM!I24=DAZF!A7,DAZF!F13,IF(EM!I24=DAZF!A8,DAZF!F14)))))),\"\"))))))","v":""},null,"",0,null,""]
["Stk./ha","€/Stk.","€/ha","Stk./ha","€/Stk.","€/ha","t/ha * a bei Verkauf","€/ha * a",null,{"$f":"IF(I25=\"\",\"\",(IF(K25<>\"\",K25,(SUM(IF(OR(EM!C6=\"LBG I\",EM!C6=\"LBG II\",EM!C6=\"LBG III\",EM!C6=\"LBG IV\",EM!C6=\"LBG V\"),(IF(EM!I25=DAZF!A4,DAZF!B4,IF(EM!I25=DAZF!A5,DAZF!B5,IF(EM!I25=DAZF!A6,DAZF!B6,IF(EM!I25=DAZF!A7,DAZF!B7,IF(EM!I25=DAZF!A8,DAZF!B8)))))),\"\"))))))","v":""},null,{"$f":"IF(I25=\"\",\"\",(IF(M25<>\"\",M25,(SUM(IF(OR(EM!C6=\"LBG I\",EM!C6=\"LBG II\",EM!C6=\"LBG III\",EM!C6=\"LBG IV\",EM!C6=\"LBG V\"),(IF(EM!I25=DAZF!A4,DAZF!B10,IF(EM!I25=DAZF!A5,DAZF!B11,IF(EM!I25=DAZF!A6,DAZF!B12,IF(EM!I25=DAZF!A7,DAZF!B13,IF(EM!I25=DAZF!A8,DAZF!B14)))))),\"\"))))))","v":""},null,null,null,"",{"$f":"IF(I25=\"\",\"\",(IF(R25<>\"\",R25,(SUM(IF(OR(EM!C6=\"LBG I\",EM!C6=\"LBG II\",EM!C6=\"LBG III\",EM!C6=\"LBG IV\",EM!C6=\"LBG V\"),(IF(EM!I25=DAZF!A4,DAZF!F4,IF(EM!I25=DAZF!A5,DAZF!F5,IF(EM!I25=DAZF!A6,DAZF!F6,IF(EM!I25=DAZF!A7,DAZF!F7,IF(EM!I25=DAZF!A8,DAZF!F8)))))),\"\"))))))","v":""},null,{"$f":"IF(I25=\"\",\"\",(IF(T25<>\"\",T25,(SUM(IF(OR(EM!C6=\"LBG I\",EM!C6=\"LBG II\",EM!C6=\"LBG III\",EM!C6=\"LBG IV\",EM!C6=\"LBG V\"),(IF(EM!I25=DAZF!A4,DAZF!F10,IF(EM!I25=DAZF!A5,DAZF!F11,IF(EM!I25=DAZF!A6,DAZF!F12,IF(EM!I25=DAZF!A7,DAZF!F13,IF(EM!I25=DAZF!A8,DAZF!F14)))))),\"\"))))))","v":""},null,"",0,null,""]
[{"$f":"IF(A28<>\"\",A28,(IF(A12=\"Mini Rotation\",DGK!N6,IF(A12=\"Midi Rotation\",DGK!N13,IF(A12=\"Maxi Rotation\",DGK!N20,IF(A12=\"Stammholz\",DGK!N27,\"\"))))))","v":""},{"$f":"IF(B28<>\"\",B28,(IF(A12=\"Mini Rotation\",DGK!O6,IF(A12=\"Midi Rotation\",DGK!O13,IF(A12=\"Maxi Rotation\",DGK!O20,IF(A12=\"Stammholz\",DGK!O27,\"\"))))))","v":""},{"$f":"IF(OR(A26=\"\",B26=\"\",A26=\"individuell eintragen\",B26=\"individuell eintragen\"),\"\",A26*B26*(IF(A20=0,1,IF(A20=5,1.05,IF(A20=10,1.1)))))","v":""},{"$f":"IF(D28<>\"\",D28,(IF(A12=\"Mini Rotation\",DGK!Q6,IF(A12=\"Midi Rotation\",DGK!Q13,IF(A12=\"Maxi Rotation\",DGK!Q20,IF(A12=\"Stammholz\",DGK!Q27,\"\"))))))","v":""},{"$f":"IF(E28<>\"\",E28,(IF(A12=\"Mini Rotation\",DGK!R6,IF(A12=\"Midi Rotation\",DGK!R13,IF(A12=\"Maxi Rotation\",DGK!R20,IF(A12=\"Stammholz\",DGK!R27,\"\"))))))","v":""},{"$f":"IF(OR(D26=\"\",E26=\"\",D26=\"individuell eintragen\",E26=\"individuell eintragen\"),\"\",D26*E26)","v":""},{"$f":"(IF(A14<>\"\",A14/(HGO!J51/100),\"\"))","v":""},{"$f":"IF(AND(ISNUMBER(B10),ISNUMBER(A6)),((G31/A6)*B10),\"\")","v":""},null,{"$f":"IF(I26=\"\",\"\",(IF(K26<>\"\",K26,(SUM(IF(OR(EM!C6=\"LBG I\",EM!C6=\"LBG II\",EM!C6=\"LBG III\",EM!C6=\"LBG IV\",EM!C6=\"LBG V\"),(IF(EM!I26=DAZF!A4,DAZF!B4,IF(EM!I26=DAZF!A5,DAZF!B5,IF(EM!I26=DAZF!A6,DAZF!B6,IF(EM!I26=DAZF!A7,DAZF!B7,IF(EM!I26=DAZF!A8,DAZF!B8)))))),\"\"))))))","v":""},null,{"$f":"IF(I26=\"\",\"\",(IF(M26<>\"\",M26,(SUM(IF(OR(EM!C6=\"LBG I\",EM!C6=\"LBG II\",EM!C6=\"LBG III\",EM!C6=\"LBG IV\",EM!C6=\"LBG V\"),(IF(EM!I26=DAZF!A4,DAZF!B10,IF(EM!I26=DAZF!A5,DAZF!B11,IF(EM!I26=DAZF!A6,DAZF!B12,IF(EM!I26=DAZF!A7,DAZF!B13,IF(EM!I26=DAZF!A8,DAZF!B14)))))),\"\"))))))","v":""},null,null,null,"",{"$f":"IF(I26=\"\",\"\",(IF(R26<>\"\",R26,(SUM(IF(OR(EM!C6=\"LBG I\",EM!C6=\"LBG II\",EM!C6=\"LBG III\",EM!C6=\"LBG IV\",EM!C6=\"LBG V\"),(IF(EM!I26=DAZF!A4,DAZF!F4,IF(EM!I26=DAZF!A5,DAZF!F5,IF(EM!I26=DAZF!A6,DAZF!F6,IF(EM!I26=DAZF!A7,DAZF!F7,IF(EM!I26=DAZF!A8,DAZF!F8)))))),\"\"))))))","v":""},null,{"$f":"IF(I26=\"\",\"\",(IF(T26<>\"\",T26,(SUM(IF(OR(EM!C6=\"LBG I\",EM!C6=\"LBG II\",EM!C6=\"LBG III\",EM!C6=\"LBG IV\",EM!C6=\"LBG V\"),(IF(EM!I26=DAZF!A4,DAZF!F10,IF(EM!I26=DAZF!A5,DAZF!F11,IF(EM!I26=DAZF!A6,DAZF!F12,IF(EM!I26=DAZF!A7,DAZF!F13,IF(EM!I26=DAZF!A8,DAZF!F14)))))),\"\"))))))","v":""},null,"",0,null,""]
["Individuell","Individuell",null,"Individuell","Individuell",null,"Individuell","t/ha * a bei energet. Verwertung","Gehölzertrag in Frischmasse"]
[null,null,null,null,null,null,null,{"$f":"IF(A14<>\"\",A14/(HGO!J54/100),\"\")","v":""},{"$f":"(IF(A14<>\"\",A14/(45/100),\"\"))","v":""}]
["Einmessung","Bodenvorbereitung","Pflege","Erntekosten für Verkauf","Ernteksoten pro Zeitraum","Rückwandlung","Ertrag/Rotation","Erlös/Rotation","Gewinn aus Nebenprodukt"]
[{"$f":"IF(A32<>\"\",A32*(IF(A20=0,1,IF(A20=5,1.05,IF(A20=10,1.1)))),(IF(A12=\"Mini Rotation\",DGK!L6*(IF(A20=0,1,IF(A20=5,1.05,IF(A20=10,1.1)))),IF(A12=\"Midi Rotation\",DGK!L13*(IF(A20=0,1,IF(A20=5,1.05,IF(A20=10,1.1)))),IF(A12=\"Maxi Rotation\",DGK!L20*(IF(A20=0,1,IF(A20=5,1.05,IF(A20=10,1.1)))),IF(A12=\"Stammholz\",DGK!L28*(IF(A20=0,1,IF(A20=5,1.05,IF(A20=10,1.1)))),\"\"))))))","v":""},{"$f":"IF(B32<>\"\",B32*(IF(A20=0,1,IF(A20=5,1.05,IF(A20=10,1.1)))),(IF(A12=\"Mini Rotation\",DGK!M6*(IF(A20=0,1,IF(A20=5,1.05,IF(A20=10,1.1)))),IF(A12=\"Midi Rotation\",DGK!M13*(IF(A20=0,1,IF(A20=5,1.05,IF(A20=10,1.1)))),IF(A12=\"Maxi Rotation\",DGK!M20*(IF(A20=0,1,IF(A20=5,1.05,IF(A20=10,1.1)))),IF(A12=\"Stammholz\",DGK!M28*(IF(A20=0,1,IF(A20=5,1.05,IF(A20=10,1.1)))),\"\"))))))","v":""},{"$f":"IF(C32<>\"\",C32*(IF(A20=0,1,IF(A20=5,1.05,IF(A20=10,1.1)))),IF(A16=6,DGK!T6*(IF(A20=0,1,IF(A20=5,1.05,IF(A20=10,1.1)))),IF(A16=5,5/6*DGK!T6*(IF(A20=0,1,IF(A20=5,1.05,IF(A20=10,1.1)))),IF(A16=4,4/6*DGK!T6*(IF(A20=0,1,IF(A20=5,1.05,IF(A20=10,1.1)))),IF(A16=3,3/6*DGK!T6*(IF(A20=0,1,IF(A20=5,1.05,IF(A20=10,1.1)))),IF(A16=2,2/6*DGK!T6*(IF(A20=0,1,IF(A20=5,1.05,IF(A20=10,1.1)))),IF(A16=1,1/6*DGK!T6*(IF(A20=0,1,IF(A20=5,1.05,IF(A20=10,1.1)))),\"\")))))))","v":65},{"$f":"IF(D32<>\"\",(D32+(D35*G26))*(IF(A20=0,1,IF(A20=5,1.05,IF(A20=10,1.1)))),(IF(AND(A6<>\"\",A18<>\"\"),(DGK!AD9+A18+(D35*I28))*(IF(A20=0,1,IF(A20=5,1.05,IF(A20=10,1.1)))),IF(AND(A6<>\"\",A18=\"\"),(DGK!AD9+(D35*G26))*(IF(A20=0,1,IF(A20=5,1.05,IF(A20=10,1.1)))),\"\"))))","v":""},{"$f":"IF(OR(D30=\"\",A10=\"\"),\"\",(D30*A10))","v":""},{"$f":"IF(B6=\"\",\"\",IF(F32<>\"\",F32*(IF(A20=0,1,IF(A20=5,1.05,IF(A20=10,1.1)))),DGK!X6*(IF(A20=0,1,IF(A20=5,1.05,IF(A20=10,1.1))))))","v":""},"t/ha ","€/ha ","€/ha ","Ab Jahr"]
["Individuell","Individuell","Individuell","Individuell","Erntekosten für E-Nutzung","Individuell",{"$f":"IF(OR(G26=\"\",A6=\"\"),\"\",A6*(G26-(G26*(E37/100))))","v":""},{"$f":"IF(OR(G31=\"\",B10=\"\"),\"\",G31*B10)","v":""}]
[null,null,null,null,{"$f":"IF(D32<>\"\",(D32+(D39*H28))*(IF(A20=0,1,IF(A20=5,1.05,IF(A20=10,1.1)))),(IF(AND(A6<>\"\",A18<>\"\"),(DGK!AD9+A18+(D39*I28))*(IF(A20=0,1,IF(A20=5,1.05,IF(A20=10,1.1)))),IF(AND(A6<>\"\",A18=\"\"),(DGK!AD9+(D39*H28))*(IF(A20=0,1,IF(A20=5,1.05,IF(A20=10,1.1)))),\"\"))))","v":""},null,"Ertrag/Laufzeit","Erlös/Laufzeit",null,"Alle x Jahre"]
[null,null,"Pflegemaßnahmen bis zum Jahr ",null,null,"Ab Jahr","t/ha ","t/ha "]
["Etablierungskosten gesamt","Etablierungskosten (Jahr 1)",1,"Trocknungskosten €/t bei Verkauf","Pflegekosten wie Ästen",null,{"$f":"IF(OR(G31=\"\",A10=\"\"),\"\",G31*A10)","v":""},{"$f":"IF(OR(H31=\"\",A10=\"\"),\"\",H31*A10)","v":""}]
[{"$f":"B35+(C30*C34)","v":130},{"$f":"SUM(IF(C26<>\"\",C26,0))+(IF(F26<>\"\",F26,0))+(IF(A30<>\"\",A30,0)+(IF(B30<>\"\",B30)+(IF(AND(C30<>\"\",C34>0),C30,0))))","v":65},null,null,null,"Alle x jahre"]
[null,null,null,"Investition Hackschnitzellagerung €/t bei Verkauf","Trockenmasseverlust bei Lagerung/Trocknung in % bei Verkauf"]
[]
[null,null,null,"Trocknungskosten €/t bei E-Nutzung"]
[]
[null,null,null,"Investition Hackschnitzellagerung €/t bei E-Nutzung","Trockenmasseverlust bei Lagerung/Trocknung in % bei E-Nutzung"]

{"sheet":"HGO","index":2,"n_rows":241,"n_cols":34,"rows_kept":241,"cut":false,"hidden":true,"merged":[[81,10,85,10],[8,2,8,6],[31,2,31,6],[8,9,8,10],[17,9,17,10],[28,8,28,9],[38,1,38,2],[33,8,33,9],[48,4,48,9],[51,4,51,9],[39,8,39,9]]}
["Fruchtfolgen","Umtriebszeit ","Umtriebszeit","Dünger Koppel ja - nein","Gehölzart","Umtriebsart","Nutzungsart der Hackschnitzel","Erlös","Mehraufwand","Wassergehalt",null,"Laufzeit","Anuitätenfaktor","Erlöse Ackerfrucht","Kosten Ackerfrucht","Gewinn Ackerfrucht","Abzinsung","Kapitalwert Ackerkultur","Anuität Ackerkultur","Kosten Gehölzkultur","Kosten Gehölzkultur Verkauf","Erlöse Gehölzkultur","Gewinn Gehölzkultur","Abzinsung Gehölzkultur","Kapitalwert Gehölzkultur","Anuität Gehölzkultur","Nebenprodukt","Nebenprodukt","Pflegemaßnahmen","Ästen","Ästen","Kosten Gehölzkultur E-Nutzung","Mögliche Umtriebszeit","Umtriebszeit Geordnet"]
["Mais/Futterroggen",1,{"$f":"IF(((EM!A$4/HGO!B2)-INT(EM!A$4/HGO!B2))=0,HGO!B2,\"\")","v":1},"ja","Pappel","Kurzumtrieb","Verkauf",{"$f":"I11","v":""},0,0,null,{"$f":"IF(EM!$A$4>=1,1,\"\")","v":""},{"$f":"IF(L2=1,(((1+EM!$C$4/100)^1)*EM!$C$4/100)/(((1+EM!$C$4/100)^1)-1),\"\")","v":""},{"$f":"I11+J11","v":{"$error":"#VALUE!"}},{"$f":"I20+J20","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(N2=\"\",O2=\"\"),\"\",N2-O2)","v":{"$error":"#VALUE!"}},{"$f":"IF(ROW(P2)>COUNTA(P:P),\"\",INDEX(P:P,SMALL(IF(P$1:P$241<>\"\",ROW($1:$241)),ROW(P2))))/((1+(EM!$C$4/100))^HGO!L2)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q2<>\"\",SUM(Q2),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(R2<>\"\",R2*M2,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$6=1,TRUE,MOD(ROW(),EM!$A$6)=1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(EM!A4>1,EM!B35,IF(EM!A4=1,EM!B35+EM!D30))+SUM(AE2)+(IF(L2=EM!A6,EM!D37))","v":0},{"$f":"IF(L2<>1,\"\",(IF(AND(T2=TRUE,L2=1),EM!$H$31,0))*(IF(L2=EM!$A$6,HGO!$C$40,IF(HGO!L2=2*EM!$A$6,HGO!$C$41,HGO!$C$42))))","v":""},{"$f":"IF(OR(V2=\"\",U2=\"\"),\"\",V2-U2+(IF(AB2<>\"\",AB2)))","v":""},{"$f":"IF(W2<>\"\",W2/(1+(EM!$C$4/100))^HGO!L2,\"\")","v":""},{"$f":"IF(X2<>\"\",SUM(X2),\"\")","v":""},{"$f":"IF(Y2<>\"\",Y2*M2,\"\")","v":""},{"$f":"MOD(ROW(),EM!J33)=1","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(EM!$J$33=1,$L2>=EM!$J$31),EM!$I$31,(IF(OR(EM!$I$31=\"\",EM!$J$31=\"\",EM!$J$33=\"\"),\"\",IF(AND(EM!$I$31<>\"\",HGO!$AA2=TRUE,$L2>=EM!$J$31),EM!$I$31,\"\"))))","v":""},{"$f":"IF(HGO!L2=\"\",\"\",IF(VALUE(EM!$C$34)>=VALUE(HGO!L2),EM!$C$30,0))","v":""},{"$f":"MOD(ROW(),EM!F36)=1","v":{"$error":"#DIV/0!"}},{"$f":"IF(L2<>\"\",IF(AND(EM!$F$36=1,$L2>=EM!$F$34),EM!$E$35,(IF(OR(EM!$E$35=\"\",EM!$F$34=\"\",EM!$F$36=\"\"),0,IF(AND(EM!$E$35<>\"\",HGO!$AD2=TRUE,$L2>=EM!$F$34),EM!$E$35,0)))),\"\")","v":""},{"$f":"IF(EM!A4>1,EM!B35,IF(EM!A4=1,EM!B35+EM!E32))+SUM(HGO!AE2)+(IF(HGO!L2=EM!A6,EM!D41))","v":0},{"$f":"IF(MOD(EM!$A$4,HGO!B48)=0,HGO!B48,\"\")","v":1},{"$f":"INDEX(AG$2:AG$100,MATCH(LARGE(COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),ROWS(AG$2:AG2)),COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),0),1)","v":1}]
["Mais/ZF-Mischung",2,{"$f":"IF(((EM!A$4/HGO!B3)-INT(EM!A$4/HGO!B3))=0,HGO!B3,\"\")","v":2},"nein","Weide","Umtrieb mittelfristig","energet. Eigenverwertung",{"$f":"I12","v":""},5,20,null,{"$f":"IF(EM!$A$4>=2,2,\"\")","v":""},{"$f":"IF(L3=2,(((1+EM!$C$4/100)^2)*EM!$C$4/100)/(((1+EM!$C$4/100)^2)-1),\"\")","v":""},{"$f":"I12+J12","v":{"$error":"#VALUE!"}},{"$f":"I21+J21","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(N3=\"\",O3=\"\"),\"\",N3-O3)","v":{"$error":"#VALUE!"}},{"$f":"IF(ROW(P3)>COUNTA(P:P),\"\",INDEX(P:P,SMALL(IF(P$1:P$241<>\"\",ROW($1:$241)),ROW(P3))))/((1+(EM!$C$4/100))^HGO!L3)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q3<>\"\",SUM($Q$2:Q3),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(R3<>\"\",R3*M3,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$6=1,TRUE,MOD(ROW(),EM!$A$6)=1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L3=\"\",\"\",((IF(AND(T3=TRUE,L4<>3,EM!$A$22=\"Nein\"),EM!$D$30+EM!$F$30+AC3+AE3,IF(AND(T3=TRUE,L4<>3,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC3+AE3,IF(AND(T3=TRUE,L4=3,EM!$A$22=\"Nein\"),EM!$D$30+AC3+AE3,IF(AND(T3=TRUE,L4=3,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L3)=1),DGK!$AE$6+AC3+AE3,IF(AND(T3=TRUE,L4=3,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L3)=1),DGK!$AE$7+AC3+AE3,IF(AND(T3=TRUE,L4=3,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L3)<>1,((EM!$A$6*2)/HGO!L3)<>1)),DGK!$AE$8+AC3+AE3,0+AC3+AE3))))))))+(IF(L3=EM!$A$6,EM!$D$37)))","v":""},{"$f":"IF(L3<>2,\"\",(IF(AND(T3=TRUE,L3=2),EM!$H$31,0))*(IF(L3=EM!$A$6,HGO!$C$40,IF(HGO!L3=2*EM!$A$6,HGO!$C$41,HGO!$C$42))))","v":""},{"$f":"IF(OR(V3=\"\",U3=\"\"),\"\",V3-U3+(IF(AB3<>\"\",AB3)))","v":""},{"$f":"IF(W3<>\"\",W3/(1+(EM!$C$4/100))^HGO!L3,\"\")","v":""},{"$f":"IF(X3<>\"\",SUM($X$2:X3),\"\")","v":""},{"$f":"IF(Y3<>\"\",Y3*M3,\"\")","v":""},{"$error":"#DIV/0!"},{"$f":"IF(AND(EM!$J$33=1,$L3>=EM!$J$31),EM!$I$31,(IF(OR(EM!$I$31=\"\",EM!$J$31=\"\",EM!$J$33=\"\"),\"\",IF(AND(EM!$I$31<>\"\",HGO!$AA3=TRUE,$L3>=EM!$J$31),EM!$I$31,\"\"))))","v":""},{"$f":"IF(HGO!L3=\"\",\"\",IF(VALUE(EM!$C$34)>=VALUE(HGO!L3),EM!$C$30,0))","v":""},{"$error":"#DIV/0!"},{"$f":"IF(L3<>\"\",IF(AND(EM!$F$36=1,$L3>=EM!$F$34),EM!$E$35,(IF(OR(EM!$E$35=\"\",EM!$F$34=\"\",EM!$F$36=\"\"),0,IF(AND(EM!$E$35<>\"\",HGO!$AD3=TRUE,$L3>=EM!$F$34),EM!$E$35,0)))),\"\")","v":""},{"$f":"IF(L3=\"\",\"\",((IF(AND(T3=TRUE,L4<>3,EM!$A$22=\"Nein\"),EM!$E$32+EM!$F$30+AC3+AE3,IF(AND(T3=TRUE,L4<>3,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC3+AE3,IF(AND(T3=TRUE,L4=3,EM!$A$22=\"Nein\"),EM!$E$32+AC3+AE3,IF(AND(T3=TRUE,L4=3,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L3)=1),DGK!$AE$6+AC3+AE3,IF(AND(T3=TRUE,L4=3,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L3)=1),DGK!$AE$7+AC3+AE3,IF(AND(T3=TRUE,L4=3,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L3)<>1,((EM!$A$6*2)/HGO!L3)<>1)),DGK!$AE$8+AC3+AE3,0+AC3+AE3))))))))+(IF(L3=EM!$A$6,EM!$D$41)))","v":""},{"$f":"IF(MOD(EM!$A$4,HGO!B49)=0,HGO!B49,\"\")","v":2},{"$f":"INDEX(AG$2:AG$100,MATCH(LARGE(COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),ROWS(AG$2:AG3)),COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),0),1)","v":2}]
["Hafer",3,{"$f":"IF(((EM!A$4/HGO!B4)-INT(EM!A$4/HGO!B4))=0,HGO!B4,\"\")","v":3},{"$f":"IF(ROW(C2)>COUNTA(C:C),\"\",INDEX(C:C,SMALL(IF(C$1:C$7<>\"\",ROW($1:$7)),ROW(C2))))","v":1},"Robinie","Stammholz",{"$f":"IF(I22>0,I22,\"\")","v":""},{"$f":"IF(I13>0,I13,\"\")","v":""},10,55,null,{"$f":"IF(EM!$A$4>=3,3,\"\")","v":""},{"$f":"IF(L4=3,(((1+EM!$C$4/100)^3)*EM!$C$4/100)/(((1+EM!$C$4/100)^3)-1),\"\")","v":""},{"$f":"IF(EM!$E$4<=2,\"\",I13+J13)","v":""},{"$f":"IF(EM!$E$4<=2,\"\",I22+J22)","v":""},{"$f":"IF(AND(N4=\"\",O4=\"\"),\"\",N4-O4)","v":""},{"$f":"IF(ROW(P4)>COUNTA(P:P),\"\",INDEX(P:P,SMALL(IF(P$1:P$241<>\"\",ROW($1:$241)),ROW(P4))))/((1+(EM!$C$4/100))^HGO!L4)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q4<>\"\",SUM($Q$2:Q4),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(R4<>\"\",R4*M4,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$6=1,TRUE,MOD(ROW(),EM!$A$6)=1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L4=\"\",\"\",((IF(AND(T4=TRUE,L5<>4,EM!$A$22=\"Nein\"),EM!$D$30+EM!$F$30+AC4+AE4,IF(AND(T4=TRUE,L5<>4,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC4+AE4,IF(AND(T4=TRUE,L5=4,EM!$A$22=\"Nein\"),EM!$D$30+AC4+AE4,IF(AND(T4=TRUE,L5=4,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L4)=1),DGK!$AE$6+AC4+AE4,IF(AND(T4=TRUE,L5=4,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L4)=1),DGK!$AE$7+AC4+AE4,IF(AND(T4=TRUE,L5=4,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L4)<>1,((EM!$A$6*2)/HGO!L4)<>1)),DGK!$AE$8+AC4+AE4,0+AC4+AE4))))))))+(IF(L4=EM!$A$6,EM!$D$37)))","v":""},{"$f":"IF(L4<>3,\"\",(IF(AND(T4=TRUE,L4=3),EM!$H$31,0))*(IF(L4=EM!$A$6,HGO!$C$40,IF(HGO!L4=2*EM!$A$6,HGO!$C$41,HGO!$C$42))))","v":""},{"$f":"IF(OR(V4=\"\",U4=\"\"),\"\",V4-U4+(IF(AB4<>\"\",AB4)))","v":""},{"$f":"IF(W4<>\"\",W4/(1+(EM!$C$4/100))^HGO!L4,\"\")","v":""},{"$f":"IF(X4<>\"\",SUM($X$2:X4),\"\")","v":""},"",{"$error":"#DIV/0!"},{"$f":"IF(AND(EM!$J$33=1,$L4>=EM!$J$31),EM!$I$31,(IF(OR(EM!$I$31=\"\",EM!$J$31=\"\",EM!$J$33=\"\"),\"\",IF(AND(EM!$I$31<>\"\",HGO!$AA4=TRUE,$L4>=EM!$J$31),EM!$I$31,\"\"))))","v":""},{"$f":"IF(HGO!L4=\"\",\"\",IF(VALUE(EM!$C$34)>=VALUE(HGO!L4),EM!$C$30,0))","v":""},{"$error":"#DIV/0!"},{"$f":"IF(L4<>\"\",IF(AND(EM!$F$36=1,$L4>=EM!$F$34),EM!$E$35,(IF(OR(EM!$E$35=\"\",EM!$F$34=\"\",EM!$F$36=\"\"),0,IF(AND(EM!$E$35<>\"\",HGO!$AD4=TRUE,$L4>=EM!$F$34),EM!$E$35,0)))),\"\")","v":""},{"$f":"IF(L4=\"\",\"\",((IF(AND(T4=TRUE,L5<>4,EM!$A$22=\"Nein\"),EM!$E$32+EM!$F$30+AC4+AE4,IF(AND(T4=TRUE,L5<>4,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC4+AE4,IF(AND(T4=TRUE,L5=4,EM!$A$22=\"Nein\"),EM!$E$32+AC4+AE4,IF(AND(T4=TRUE,L5=4,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L4)=1),DGK!$AE$6+AC4+AE4,IF(AND(T4=TRUE,L5=4,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L4)=1),DGK!$AE$7+AC4+AE4,IF(AND(T4=TRUE,L5=4,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L4)<>1,((EM!$A$6*2)/HGO!L4)<>1)),DGK!$AE$8+AC4+AE4,0+AC4+AE4))))))))+(IF(L4=EM!$A$6,EM!$D$41)))","v":""},{"$f":"IF(MOD(EM!$A$4,HGO!B50)=0,HGO!B50,\"\")","v":3},{"$f":"INDEX(AG$2:AG$100,MATCH(LARGE(COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),ROWS(AG$2:AG4)),COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),0),1)","v":3}]
["Winterroggen/Futterroggen",4,{"$f":"IF(((EM!A$4/HGO!B5)-INT(EM!A$4/HGO!B5))=0,HGO!B5,\"\")","v":4},{"$f":"IF(ROW(C3)>COUNTA(C:C),\"\",INDEX(C:C,SMALL(IF(C$1:C$7<>\"\",ROW($1:$7)),ROW(C3))))","v":2},"andere Baumarten","Pflege",{"$f":"IF(I23>0,I23,\"\")","v":""},{"$f":"IF(I14>0,I14,\"\")","v":""},null,null,null,{"$f":"IF(EM!$A$4>=4,4,\"\")","v":""},{"$f":"IF(L5=4,(((1+EM!$C$4/100)^4)*EM!$C$4/100)/(((1+EM!$C$4/100)^4)-1),\"\")","v":""},{"$f":"IF(EM!$E$4<=3,\"\",I14+J14)","v":""},{"$f":"IF(EM!$E$4<=3,\"\",I23+J23)","v":""},"",{"$f":"IF(ROW(P5)>COUNTA(P:P),\"\",INDEX(P:P,SMALL(IF(P$1:P$241<>\"\",ROW($1:$241)),ROW(P5))))/((1+(EM!$C$4/100))^HGO!L5)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q5<>\"\",SUM($Q$2:Q5),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(R5<>\"\",R5*M5,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$6=1,TRUE,MOD(ROW(),EM!$A$6)=1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L5=\"\",\"\",((IF(AND(T5=TRUE,L6<>5,EM!$A$22=\"Nein\"),EM!$D$30+EM!$F$30+AC5+AE5,IF(AND(T5=TRUE,L6<>5,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC5+AE5,IF(AND(T5=TRUE,L6=5,EM!$A$22=\"Nein\"),EM!$D$30+AC5+AE5,IF(AND(T5=TRUE,L6=5,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L5)=1),DGK!$AE$6+AC5+AE5,IF(AND(T5=TRUE,L6=5,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L5)=1),DGK!$AE$7+AC5+AE5,IF(AND(T5=TRUE,L6=5,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L5)<>1,((EM!$A$6*2)/HGO!L5)<>1)),DGK!$AE$8+AC5+AE5,0+AC5+AE5))))))))+(IF(L5=EM!$A$6,EM!$D$37)))","v":""},{"$f":"IF(L5<>4,\"\",(IF(AND(T5=TRUE,L5=4),EM!$H$31,0))*(IF(L5=EM!$A$6,HGO!$C$40,IF(HGO!L5=2*EM!$A$6,HGO!$C$41,HGO!$C$42))))","v":""},{"$f":"IF(OR(V5=\"\",U5=\"\"),\"\",V5-U5+(IF(AB5<>\"\",AB5)))","v":""},{"$f":"IF(W5<>\"\",W5/(1+(EM!$C$4/100))^HGO!L5,\"\")","v":""},{"$f":"IF(X5<>\"\",SUM($X$2:X5),\"\")","v":""},"",{"$error":"#DIV/0!"},{"$f":"IF(AND(EM!$J$33=1,$L5>=EM!$J$31),EM!$I$31,(IF(OR(EM!$I$31=\"\",EM!$J$31=\"\",EM!$J$33=\"\"),\"\",IF(AND(EM!$I$31<>\"\",HGO!$AA5=TRUE,$L5>=EM!$J$31),EM!$I$31,\"\"))))","v":""},{"$f":"IF(HGO!L5=\"\",\"\",IF(VALUE(EM!$C$34)>=VALUE(HGO!L5),EM!$C$30,0))","v":""},{"$error":"#DIV/0!"},{"$f":"IF(L5<>\"\",IF(AND(EM!$F$36=1,$L5>=EM!$F$34),EM!$E$35,(IF(OR(EM!$E$35=\"\",EM!$F$34=\"\",EM!$F$36=\"\"),0,IF(AND(EM!$E$35<>\"\",HGO!$AD5=TRUE,$L5>=EM!$F$34),EM!$E$35,0)))),\"\")","v":""},{"$f":"IF(L5=\"\",\"\",((IF(AND(T5=TRUE,L6<>5,EM!$A$22=\"Nein\"),EM!$E$32+EM!$F$30+AC5+AE5,IF(AND(T5=TRUE,L6<>5,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC5+AE5,IF(AND(T5=TRUE,L6=5,EM!$A$22=\"Nein\"),EM!$E$32+AC5+AE5,IF(AND(T5=TRUE,L6=5,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L5)=1),DGK!$AE$6+AC5+AE5,IF(AND(T5=TRUE,L6=5,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L5)=1),DGK!$AE$7+AC5+AE5,IF(AND(T5=TRUE,L6=5,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L5)<>1,((EM!$A$6*2)/HGO!L5)<>1)),DGK!$AE$8+AC5+AE5,0+AC5+AE5))))))))+(IF(L5=EM!$A$6,EM!$D$41)))","v":""},{"$f":"IF(MOD(EM!$A$4,HGO!B51)=0,HGO!B51,\"\")","v":4},{"$f":"INDEX(AG$2:AG$100,MATCH(LARGE(COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),ROWS(AG$2:AG5)),COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),0),1)","v":4}]
[null,5,{"$f":"IF(((EM!A$4/HGO!B6)-INT(EM!A$4/HGO!B6))=0,HGO!B6,\"\")","v":5},{"$f":"IF(ROW(C4)>COUNTA(C:C),\"\",INDEX(C:C,SMALL(IF(C$1:C$7<>\"\",ROW($1:$7)),ROW(C4))))","v":3},"Transport Häcksler","Scheibenegge o. Grubbern",{"$f":"IF(I24>0,I24,\"\")","v":""},{"$f":"IF(I15>0,I15,\"\")","v":""},null,null,null,{"$f":"IF(EM!$A$4>=5,5,\"\")","v":""},{"$f":"IF(L6=5,(((1+EM!$C$4/100)^5)*EM!$C$4/100)/(((1+EM!$C$4/100)^5)-1),\"\")","v":""},{"$f":"IF(EM!$E$4<=4,\"\",I15+J15)","v":""},{"$f":"IF(EM!$E$4<=4,\"\",I24+J24)","v":""},"",{"$f":"IF(ROW(P6)>COUNTA(P:P),\"\",INDEX(P:P,SMALL(IF(P$1:P$241<>\"\",ROW($1:$241)),ROW(P6))))/((1+(EM!$C$4/100))^HGO!L6)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q6<>\"\",SUM($Q$2:Q6),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(EM!$A$6=1,TRUE,MOD(ROW(),EM!$A$6)=1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L6=\"\",\"\",((IF(AND(T6=TRUE,L7<>6,EM!$A$22=\"Nein\"),EM!$D$30+EM!$F$30+AC6+AE6,IF(AND(T6=TRUE,L7<>6,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC6+AE6,IF(AND(T6=TRUE,L7=6,EM!$A$22=\"Nein\"),EM!$D$30+AC6+AE6,IF(AND(T6=TRUE,L7=6,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L6)=1),DGK!$AE$6+AC6+AE6,IF(AND(T6=TRUE,L7=6,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L6)=1),DGK!$AE$7+AC6+AE6,IF(AND(T6=TRUE,L7=6,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L6)<>1,((EM!$A$6*2)/HGO!L6)<>1)),DGK!$AE$8+AC6+AE6,0+AC6+AE6))))))))+(IF(L6=EM!$A$6,EM!$D$37)))","v":""},{"$f":"IF(L6<>5,\"\",(IF(AND(T6=TRUE,L6=5),EM!$H$31,0))*(IF(L6=EM!$A$6,HGO!$C$40,IF(HGO!L6=2*EM!$A$6,HGO!$C$41,HGO!$C$42))))","v":""},"",{"$f":"IF(W6<>\"\",W6/(1+(EM!$C$4/100))^HGO!L6,\"\")","v":""},{"$f":"IF(X6<>\"\",SUM($X$2:X6),\"\")","v":""},"",{"$error":"#DIV/0!"},{"$f":"IF(AND(EM!$J$33=1,$L6>=EM!$J$31),EM!$I$31,(IF(OR(EM!$I$31=\"\",EM!$J$31=\"\",EM!$J$33=\"\"),\"\",IF(AND(EM!$I$31<>\"\",HGO!$AA6=TRUE,$L6>=EM!$J$31),EM!$I$31,\"\"))))","v":""},null,{"$error":"#DIV/0!"},{"$f":"IF(L6<>\"\",IF(AND(EM!$F$36=1,$L6>=EM!$F$34),EM!$E$35,(IF(OR(EM!$E$35=\"\",EM!$F$34=\"\",EM!$F$36=\"\"),0,IF(AND(EM!$E$35<>\"\",HGO!$AD6=TRUE,$L6>=EM!$F$34),EM!$E$35,0)))),\"\")","v":""},{"$f":"IF(L6=\"\",\"\",((IF(AND(T6=TRUE,L7<>6,EM!$A$22=\"Nein\"),EM!$E$32+EM!$F$30+AC6+AE6,IF(AND(T6=TRUE,L7<>6,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC6+AE6,IF(AND(T6=TRUE,L7=6,EM!$A$22=\"Nein\"),EM!$E$32+AC6+AE6,IF(AND(T6=TRUE,L7=6,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L6)=1),DGK!$AE$6+AC6+AE6,IF(AND(T6=TRUE,L7=6,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L6)=1),DGK!$AE$7+AC6+AE6,IF(AND(T6=TRUE,L7=6,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L6)<>1,((EM!$A$6*2)/HGO!L6)<>1)),DGK!$AE$8+AC6+AE6,0+AC6+AE6))))))))+(IF(L6=EM!$A$6,EM!$D$41)))","v":""},{"$f":"IF(MOD(EM!$A$4,HGO!B52)=0,HGO!B52,\"\")","v":5},{"$f":"INDEX(AG$2:AG$100,MATCH(LARGE(COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),ROWS(AG$2:AG6)),COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),0),1)","v":5}]
["LBG",6,{"$f":"IF(((EM!A$4/HGO!B7)-INT(EM!A$4/HGO!B7))=0,HGO!B7,\"\")","v":6},{"$f":"IF(ROW(C5)>COUNTA(C:C),\"\",INDEX(C:C,SMALL(IF(C$1:C$7<>\"\",ROW($1:$7)),ROW(C5))))","v":4},"Ja","Fräsen",{"$f":"IF(I25>0,I25,\"\")","v":""},{"$f":"IF(I16>0,I16,\"\")","v":""},null,null,null,{"$f":"IF(EM!$A$4>=6,6,\"\")","v":""},{"$f":"IF(L7=6,(((1+EM!$C$4/100)^6)*EM!$C$4/100)/(((1+EM!$C$4/100)^6)-1),\"\")","v":""},{"$f":"IF(EM!$E$4<=4,\"\",I16+J16)","v":""},{"$f":"IF(EM!$E$4<=4,\"\",I25+J25)","v":""},"",{"$f":"IF(ROW(P7)>COUNTA(P:P),\"\",INDEX(P:P,SMALL(IF(P$1:P$241<>\"\",ROW($1:$241)),ROW(P7))))/((1+(EM!$C$4/100))^HGO!L7)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q7<>\"\",SUM($Q$2:Q7),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(EM!$A$6=1,TRUE,MOD(ROW(),EM!$A$6)=1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L7=\"\",\"\",((IF(AND(T7=TRUE,L8<>7,EM!$A$22=\"Nein\"),EM!$D$30+EM!$F$30+AC7+AE7,IF(AND(T7=TRUE,L8<>7,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC7+AE7,IF(AND(T7=TRUE,L8=7,EM!$A$22=\"Nein\"),EM!$D$30+AC7+AE7,IF(AND(T7=TRUE,L8=7,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L7)=1),DGK!$AE$6+AC7+AE7,IF(AND(T7=TRUE,L8=7,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L7)=1),DGK!$AE$7+AC7+AE7,IF(AND(T7=TRUE,L8=7,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L7)<>1,((EM!$A$6*2)/HGO!L7)<>1)),DGK!$AE$8+AC7+AE7,0+AC7+AE7))))))))+(IF(L7=EM!$A$6,EM!$D$37)))","v":""},{"$f":"IF(L7<>6,\"\",(IF(AND(T7=TRUE,L7=6),EM!$H$31,0))*(IF(L7=EM!$A$6,HGO!$C$40,IF(HGO!L7=2*EM!$A$6,HGO!$C$41,HGO!$C$42))))","v":""},"",{"$f":"IF(W7<>\"\",W7/(1+(EM!$C$4/100))^HGO!L7,\"\")","v":""},{"$f":"IF(X7<>\"\",SUM($X$2:X7),\"\")","v":""},"",{"$error":"#DIV/0!"},{"$f":"IF(AND(EM!$J$33=1,$L7>=EM!$J$31),EM!$I$31,(IF(OR(EM!$I$31=\"\",EM!$J$31=\"\",EM!$J$33=\"\"),\"\",IF(AND(EM!$I$31<>\"\",HGO!$AA7=TRUE,$L7>=EM!$J$31),EM!$I$31,\"\"))))","v":""},null,{"$error":"#DIV/0!"},{"$f":"IF(L7<>\"\",IF(AND(EM!$F$36=1,$L7>=EM!$F$34),EM!$E$35,(IF(OR(EM!$E$35=\"\",EM!$F$34=\"\",EM!$F$36=\"\"),0,IF(AND(EM!$E$35<>\"\",HGO!$AD7=TRUE,$L7>=EM!$F$34),EM!$E$35,0)))),\"\")","v":""},{"$f":"IF(L7=\"\",\"\",((IF(AND(T7=TRUE,L8<>7,EM!$A$22=\"Nein\"),EM!$E$32+EM!$F$30+AC7+AE7,IF(AND(T7=TRUE,L8<>7,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC7+AE7,IF(AND(T7=TRUE,L8=7,EM!$A$22=\"Nein\"),EM!$E$32+AC7+AE7,IF(AND(T7=TRUE,L8=7,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L7)=1),DGK!$AE$6+AC7+AE7,IF(AND(T7=TRUE,L8=7,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L7)=1),DGK!$AE$7+AC7+AE7,IF(AND(T7=TRUE,L8=7,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L7)<>1,((EM!$A$6*2)/HGO!L7)<>1)),DGK!$AE$8+AC7+AE7,0+AC7+AE7))))))))+(IF(L7=EM!$A$6,EM!$D$41)))","v":""},{"$f":"IF(MOD(EM!$A$4,HGO!B53)=0,HGO!B53,\"\")","v":6},{"$f":"INDEX(AG$2:AG$100,MATCH(LARGE(COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),ROWS(AG$2:AG7)),COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),0),1)","v":6}]
["LBG I","Zählt leerstellen:",{"$f":"COUNTIFS(C3:C7,\"\")","v":0},{"$f":"IF(ROW(C6)>COUNTA(C:C),\"\",INDEX(C:C,SMALL(IF(C$1:C$7<>\"\",ROW($1:$7)),ROW(C6))))","v":5},"Nein",null,null,null,null,null,null,{"$f":"IF(EM!$A$4>=7,7,\"\")","v":""},{"$f":"IF(L8=7,(((1+EM!$C$4/100)^7)*EM!$C$4/100)/(((1+EM!$C$4/100)^7)-1),\"\")","v":""},{"$f":"IF(EM!$A$8>=2,HGO!N2,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$8>=2,HGO!O2,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ROW(P8)>COUNTA(P:P),\"\",INDEX(P:P,SMALL(IF(P$1:P$241<>\"\",ROW($1:$241)),ROW(P8))))/((1+(EM!$C$4/100))^HGO!L8)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q8<>\"\",SUM($Q$2:Q8),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(EM!$A$6=1,TRUE,MOD(ROW(),EM!$A$6)=1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L8=\"\",\"\",((IF(AND(T8=TRUE,L9<>8,EM!$A$22=\"Nein\"),EM!$D$30+EM!$F$30+AC8+AE8,IF(AND(T8=TRUE,L9<>8,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC8+AE8,IF(AND(T8=TRUE,L9=8,EM!$A$22=\"Nein\"),EM!$D$30+AC8+AE8,IF(AND(T8=TRUE,L9=8,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L8)=1),DGK!$AE$6+AC8+AE8,IF(AND(T8=TRUE,L9=8,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L8)=1),DGK!$AE$7+AC8+AE8,IF(AND(T8=TRUE,L9=8,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L8)<>1,((EM!$A$6*2)/HGO!L8)<>1)),DGK!$AE$8+AC8+AE8,0+AC8+AE8))))))))+(IF(L8=EM!$A$6,EM!$D$37)))","v":""},{"$f":"IF(L8<>7,\"\",(IF(AND(T8=TRUE,L8=7),EM!$H$31,0))*(IF(L8=EM!$A$6,HGO!$C$40,IF(HGO!L8=2*EM!$A$6,HGO!$C$41,HGO!$C$42))))","v":""},"",{"$f":"IF(W8<>\"\",W8/(1+(EM!$C$4/100))^HGO!L8,\"\")","v":""},{"$f":"IF(X8<>\"\",SUM($X$2:X8),\"\")","v":""},"",{"$error":"#DIV/0!"},{"$f":"IF(AND(EM!$J$33=1,$L8>=EM!$J$31),EM!$I$31,(IF(OR(EM!$I$31=\"\",EM!$J$31=\"\",EM!$J$33=\"\"),\"\",IF(AND(EM!$I$31<>\"\",HGO!$AA8=TRUE,$L8>=EM!$J$31),EM!$I$31,\"\"))))","v":""},null,{"$error":"#DIV/0!"},{"$f":"IF(L8<>\"\",IF(AND(EM!$F$36=1,$L8>=EM!$F$34),EM!$E$35,(IF(OR(EM!$E$35=\"\",EM!$F$34=\"\",EM!$F$36=\"\"),0,IF(AND(EM!$E$35<>\"\",HGO!$AD8=TRUE,$L8>=EM!$F$34),EM!$E$35,0)))),\"\")","v":""},{"$f":"IF(L8=\"\",\"\",((IF(AND(T8=TRUE,L9<>8,EM!$A$22=\"Nein\"),EM!$E$32+EM!$F$30+AC8+AE8,IF(AND(T8=TRUE,L9<>8,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC8+AE8,IF(AND(T8=TRUE,L9=8,EM!$A$22=\"Nein\"),EM!$E$32+AC8+AE8,IF(AND(T8=TRUE,L9=8,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L8)=1),DGK!$AE$6+AC8+AE8,IF(AND(T8=TRUE,L9=8,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L8)=1),DGK!$AE$7+AC8+AE8,IF(AND(T8=TRUE,L9=8,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L8)<>1,((EM!$A$6*2)/HGO!L8)<>1)),DGK!$AE$8+AC8+AE8,0+AC8+AE8))))))))+(IF(L8=EM!$A$6,EM!$D$41)))","v":""},{"$f":"IF(MOD(EM!$A$4,HGO!B54)=0,HGO!B54,\"\")","v":7},{"$f":"INDEX(AG$2:AG$100,MATCH(LARGE(COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),ROWS(AG$2:AG8)),COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),0),1)","v":7}]
["LBG II","Größter Wert:","Hauptfrucht",null,null,null,null,"Erlöse aus Fruchtfolge",null,"Erlöse aus Zwischenfrucht",null,{"$f":"IF(EM!$A$4>=8,8,\"\")","v":""},{"$f":"IF(L9=8,(((1+EM!$C$4/100)^8)*EM!$C$4/100)/(((1+EM!$C$4/100)^8)-1),\"\")","v":""},{"$f":"IF(EM!$A$8>=2,HGO!N3,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$8>=2,HGO!O3,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ROW(P9)>COUNTA(P:P),\"\",INDEX(P:P,SMALL(IF(P$1:P$241<>\"\",ROW($1:$241)),ROW(P9))))/((1+(EM!$C$4/100))^HGO!L9)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q9<>\"\",SUM($Q$2:Q9),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(EM!$A$6=1,TRUE,MOD(ROW(),EM!$A$6)=1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L9=\"\",\"\",((IF(AND(T9=TRUE,L10<>9,EM!$A$22=\"Nein\"),EM!$D$30+EM!$F$30+AC9+AE9,IF(AND(T9=TRUE,L10<>9,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC9+AE9,IF(AND(T9=TRUE,L10=9,EM!$A$22=\"Nein\"),EM!$D$30+AC9+AE9,IF(AND(T9=TRUE,L10=9,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L9)=1),DGK!$AE$6+AC9+AE9,IF(AND(T9=TRUE,L10=9,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L9)=1),DGK!$AE$7+AC9+AE9,IF(AND(T9=TRUE,L10=9,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L9)<>1,((EM!$A$6*2)/HGO!L9)<>1)),DGK!$AE$8+AC9+AE9,0+AC9+AE9))))))))+(IF(L9=EM!$A$6,EM!$D$37)))","v":""},{"$f":"IF(L9<>8,\"\",(IF(AND(T9=TRUE,L9=8),EM!$H$31,0))*(IF(L9=EM!$A$6,HGO!$C$40,IF(HGO!L9=2*EM!$A$6,HGO!$C$41,HGO!$C$42))))","v":""},"",{"$f":"IF(W9<>\"\",W9/(1+(EM!$C$4/100))^HGO!L9,\"\")","v":""},{"$f":"IF(X9<>\"\",SUM($X$2:X9),\"\")","v":""},"",{"$error":"#DIV/0!"},{"$f":"IF(AND(EM!$J$33=1,$L9>=EM!$J$31),EM!$I$31,(IF(OR(EM!$I$31=\"\",EM!$J$31=\"\",EM!$J$33=\"\"),\"\",IF(AND(EM!$I$31<>\"\",HGO!$AA9=TRUE,$L9>=EM!$J$31),EM!$I$31,\"\"))))","v":""},null,{"$error":"#DIV/0!"},{"$f":"IF(L9<>\"\",IF(AND(EM!$F$36=1,$L9>=EM!$F$34),EM!$E$35,(IF(OR(EM!$E$35=\"\",EM!$F$34=\"\",EM!$F$36=\"\"),0,IF(AND(EM!$E$35<>\"\",HGO!$AD9=TRUE,$L9>=EM!$F$34),EM!$E$35,0)))),\"\")","v":""},{"$f":"IF(L9=\"\",\"\",((IF(AND(T9=TRUE,L10<>9,EM!$A$22=\"Nein\"),EM!$E$32+EM!$F$30+AC9+AE9,IF(AND(T9=TRUE,L10<>9,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC9+AE9,IF(AND(T9=TRUE,L10=9,EM!$A$22=\"Nein\"),EM!$E$32+AC9+AE9,IF(AND(T9=TRUE,L10=9,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L9)=1),DGK!$AE$6+AC9+AE9,IF(AND(T9=TRUE,L10=9,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L9)=1),DGK!$AE$7+AC9+AE9,IF(AND(T9=TRUE,L10=9,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L9)<>1,((EM!$A$6*2)/HGO!L9)<>1)),DGK!$AE$8+AC9+AE9,0+AC9+AE9))))))))+(IF(L9=EM!$A$6,EM!$D$41)))","v":""},{"$f":"IF(MOD(EM!$A$4,HGO!B55)=0,HGO!B55,\"\")","v":8},{"$f":"INDEX(AG$2:AG$100,MATCH(LARGE(COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),ROWS(AG$2:AG9)),COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),0),1)","v":8}]
["LBG III",{"$f":"LARGE(C2:C7,1)","v":6},"LBG I","LBG II","LBG III","LBG IV","LBG V","Jahr","Erlös","Erlös",null,{"$f":"IF(EM!$A$4>=9,9,\"\")","v":""},{"$f":"IF(L10=9,(((1+EM!$C$4/100)^9)*EM!$C$4/100)/(((1+EM!$C$4/100)^9)-1),\"\")","v":""},{"$f":"IF(EM!$A$8>=2,HGO!N4,\"\")","v":""},{"$f":"IF(EM!$A$8>=2,HGO!O4,\"\")","v":""},"",{"$f":"IF(ROW(P10)>COUNTA(P:P),\"\",INDEX(P:P,SMALL(IF(P$1:P$241<>\"\",ROW($1:$241)),ROW(P10))))/((1+(EM!$C$4/100))^HGO!L10)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q10<>\"\",SUM($Q$2:Q10),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(EM!$A$6=1,TRUE,MOD(ROW(),EM!$A$6)=1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L10=\"\",\"\",((IF(AND(T10=TRUE,L11<>10,EM!$A$22=\"Nein\"),EM!$D$30+EM!$F$30+AC10+AE10,IF(AND(T10=TRUE,L11<>10,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC10+AE10,IF(AND(T10=TRUE,L11=10,EM!$A$22=\"Nein\"),EM!$D$30+AC10+AE10,IF(AND(T10=TRUE,L11=10,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L10)=1),DGK!$AE$6+AC10+AE10,IF(AND(T10=TRUE,L11=10,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L10)=1),DGK!$AE$7+AC10+AE10,IF(AND(T10=TRUE,L11=10,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L10)<>1,((EM!$A$6*2)/HGO!L10)<>1)),DGK!$AE$8+AC10+AE10,0+AC10+AE10))))))))+(IF(L10=EM!$A$6,EM!$D$37)))","v":""},{"$f":"IF(L10<>9,\"\",(IF(AND(T10=TRUE,L10=9),EM!$H$31,0))*(IF(L10=EM!$A$6,HGO!$C$40,IF(HGO!L10=2*EM!$A$6,HGO!$C$41,HGO!$C$42))))","v":""},"",{"$f":"IF(W10<>\"\",W10/(1+(EM!$C$4/100))^HGO!L10,\"\")","v":""},{"$f":"IF(X10<>\"\",SUM($X$2:X10),\"\")","v":""},"",{"$error":"#DIV/0!"},{"$f":"IF(AND(EM!$J$33=1,$L10>=EM!$J$31),EM!$I$31,(IF(OR(EM!$I$31=\"\",EM!$J$31=\"\",EM!$J$33=\"\"),\"\",IF(AND(EM!$I$31<>\"\",HGO!$AA10=TRUE,$L10>=EM!$J$31),EM!$I$31,\"\"))))","v":""},null,{"$error":"#DIV/0!"},{"$f":"IF(L10<>\"\",IF(AND(EM!$F$36=1,$L10>=EM!$F$34),EM!$E$35,(IF(OR(EM!$E$35=\"\",EM!$F$34=\"\",EM!$F$36=\"\"),0,IF(AND(EM!$E$35<>\"\",HGO!$AD10=TRUE,$L10>=EM!$F$34),EM!$E$35,0)))),\"\")","v":""},{"$f":"IF(L10=\"\",\"\",((IF(AND(T10=TRUE,L11<>10,EM!$A$22=\"Nein\"),EM!$E$32+EM!$F$30+AC10+AE10,IF(AND(T10=TRUE,L11<>10,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC10+AE10,IF(AND(T10=TRUE,L11=10,EM!$A$22=\"Nein\"),EM!$E$32+AC10+AE10,IF(AND(T10=TRUE,L11=10,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L10)=1),DGK!$AE$6+AC10+AE10,IF(AND(T10=TRUE,L11=10,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L10)=1),DGK!$AE$7+AC10+AE10,IF(AND(T10=TRUE,L11=10,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L10)<>1,((EM!$A$6*2)/HGO!L10)<>1)),DGK!$AE$8+AC10+AE10,0+AC10+AE10))))))))+(IF(L10=EM!$A$6,EM!$D$41)))","v":""},{"$f":"IF(MOD(EM!$A$4,HGO!B56)=0,HGO!B56,\"\")","v":9},{"$f":"INDEX(AG$2:AG$100,MATCH(LARGE(COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),ROWS(AG$2:AG10)),COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),0),1)","v":9}]
["LBG IV",null,"Hafer ","Hafer ","Buchweizen ","Buchweizen ","Buchweizen ",1,{"$f":"EM!J6","v":""},{"$f":"EM!W21","v":0},null,{"$f":"IF(EM!$A$4>=10,10,\"\")","v":""},{"$f":"IF(L11=10,(((1+EM!$C$4/100)^10)*EM!$C$4/100)/(((1+EM!$C$4/100)^10)-1),\"\")","v":""},{"$f":"IF(EM!$A$8>=2,HGO!N5,\"\")","v":""},{"$f":"IF(EM!$A$8>=2,HGO!O5,\"\")","v":""},"",{"$f":"IF(ROW(P11)>COUNTA(P:P),\"\",INDEX(P:P,SMALL(IF(P$1:P$241<>\"\",ROW($1:$241)),ROW(P11))))/((1+(EM!$C$4/100))^HGO!L11)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q11<>\"\",SUM($Q$2:Q11),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(EM!$A$6=1,TRUE,MOD(ROW(),EM!$A$6)=1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L11=\"\",\"\",((IF(AND(T11=TRUE,L12<>11,EM!$A$22=\"Nein\"),EM!$D$30+EM!$F$30+AC11+AE11,IF(AND(T11=TRUE,L12<>11,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC11+AE11,IF(AND(T11=TRUE,L12=11,EM!$A$22=\"Nein\"),EM!$D$30+AC11+AE11,IF(AND(T11=TRUE,L12=11,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L11)=1),DGK!$AE$6+AC11+AE11,IF(AND(T11=TRUE,L12=11,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L11)=1),DGK!$AE$7+AC11+AE11,IF(AND(T11=TRUE,L12=11,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L11)<>1,((EM!$A$6*2)/HGO!L11)<>1)),DGK!$AE$8+AC11+AE11,0+AC11+AE11))))))))+(IF(L11=EM!$A$6,EM!$D$37)))","v":""},{"$f":"IF(L11<>10,\"\",(IF(AND(T11=TRUE,L11=10),EM!$H$31,0))*(IF(L11=EM!$A$6,HGO!$C$40,IF(HGO!L11=2*EM!$A$6,HGO!$C$41,HGO!$C$42))))","v":""},"",{"$f":"IF(W11<>\"\",W11/(1+(EM!$C$4/100))^HGO!L11,\"\")","v":""},{"$f":"IF(X11<>\"\",SUM($X$2:X11),\"\")","v":""},"",{"$error":"#DIV/0!"},{"$f":"IF(AND(EM!$J$33=1,$L11>=EM!$J$31),EM!$I$31,(IF(OR(EM!$I$31=\"\",EM!$J$31=\"\",EM!$J$33=\"\"),\"\",IF(AND(EM!$I$31<>\"\",HGO!$AA11=TRUE,$L11>=EM!$J$31),EM!$I$31,\"\"))))","v":""},null,{"$error":"#DIV/0!"},{"$f":"IF(L11<>\"\",IF(AND(EM!$F$36=1,$L11>=EM!$F$34),EM!$E$35,(IF(OR(EM!$E$35=\"\",EM!$F$34=\"\",EM!$F$36=\"\"),0,IF(AND(EM!$E$35<>\"\",HGO!$AD11=TRUE,$L11>=EM!$F$34),EM!$E$35,0)))),\"\")","v":""},{"$f":"IF(L11=\"\",\"\",((IF(AND(T11=TRUE,L12<>11,EM!$A$22=\"Nein\"),EM!$E$32+EM!$F$30+AC11+AE11,IF(AND(T11=TRUE,L12<>11,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC11+AE11,IF(AND(T11=TRUE,L12=11,EM!$A$22=\"Nein\"),EM!$E$32+AC11+AE11,IF(AND(T11=TRUE,L12=11,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L11)=1),DGK!$AE$6+AC11+AE11,IF(AND(T11=TRUE,L12=11,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L11)=1),DGK!$AE$7+AC11+AE11,IF(AND(T11=TRUE,L12=11,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L11)<>1,((EM!$A$6*2)/HGO!L11)<>1)),DGK!$AE$8+AC11+AE11,0+AC11+AE11))))))))+(IF(L11=EM!$A$6,EM!$D$41)))","v":""},{"$f":"IF(MOD(EM!$A$4,HGO!B57)=0,HGO!B57,\"\")","v":10},{"$f":"INDEX(AG$2:AG$100,MATCH(LARGE(COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),ROWS(AG$2:AG11)),COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),0),1)","v":10}]
["LBG V",null,"Körnererbsen ","Körnererbsen ","Hafer ","Hafer ","Hafer ",2,{"$f":"EM!J7","v":""},{"$f":"EM!W22","v":0},null,{"$f":"IF(EM!$A$4>=11,11,\"\")","v":""},{"$f":"IF(L12=11,(((1+EM!$C$4/100)^11)*EM!$C$4/100)/(((1+EM!$C$4/100)^11)-1),\"\")","v":""},{"$f":"IF(EM!$A$8>=2,HGO!N6,\"\")","v":""},{"$f":"IF(EM!$A$8>=2,HGO!O6,\"\")","v":""},"",{"$f":"IF(ROW(P12)>COUNTA(P:P),\"\",INDEX(P:P,SMALL(IF(P$1:P$241<>\"\",ROW($1:$241)),ROW(P12))))/((1+(EM!$C$4/100))^HGO!L12)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q12<>\"\",SUM($Q$2:Q12),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(EM!$A$6=1,TRUE,MOD(ROW(),EM!$A$6)=1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L12=\"\",\"\",((IF(AND(T12=TRUE,L13<>12,EM!$A$22=\"Nein\"),EM!$D$30+EM!$F$30+AC12+AE12,IF(AND(T12=TRUE,L13<>12,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC12+AE12,IF(AND(T12=TRUE,L13=12,EM!$A$22=\"Nein\"),EM!$D$30+AC12+AE12,IF(AND(T12=TRUE,L13=12,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L12)=1),DGK!$AE$6+AC12+AE12,IF(AND(T12=TRUE,L13=12,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L12)=1),DGK!$AE$7+AC12+AE12,IF(AND(T12=TRUE,L13=12,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L12)<>1,((EM!$A$6*2)/HGO!L12)<>1)),DGK!$AE$8+AC12+AE12,0+AC12+AE12))))))))+(IF(L12=EM!$A$6,EM!$D$37)))","v":""},{"$f":"IF(L12<>11,\"\",(IF(AND(T12=TRUE,L12=11),EM!$H$31,0))*(IF(L12=EM!$A$6,HGO!$C$40,IF(HGO!L12=2*EM!$A$6,HGO!$C$41,HGO!$C$42))))","v":""},"",{"$f":"IF(W12<>\"\",W12/(1+(EM!$C$4/100))^HGO!L12,\"\")","v":""},{"$f":"IF(X12<>\"\",SUM($X$2:X12),\"\")","v":""},"",{"$error":"#DIV/0!"},{"$f":"IF(AND(EM!$J$33=1,$L12>=EM!$J$31),EM!$I$31,(IF(OR(EM!$I$31=\"\",EM!$J$31=\"\",EM!$J$33=\"\"),\"\",IF(AND(EM!$I$31<>\"\",HGO!$AA12=TRUE,$L12>=EM!$J$31),EM!$I$31,\"\"))))","v":""},null,{"$error":"#DIV/0!"},{"$f":"IF(L12<>\"\",IF(AND(EM!$F$36=1,$L12>=EM!$F$34),EM!$E$35,(IF(OR(EM!$E$35=\"\",EM!$F$34=\"\",EM!$F$36=\"\"),0,IF(AND(EM!$E$35<>\"\",HGO!$AD12=TRUE,$L12>=EM!$F$34),EM!$E$35,0)))),\"\")","v":""},{"$f":"IF(L12=\"\",\"\",((IF(AND(T12=TRUE,L13<>12,EM!$A$22=\"Nein\"),EM!$E$32+EM!$F$30+AC12+AE12,IF(AND(T12=TRUE,L13<>12,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC12+AE12,IF(AND(T12=TRUE,L13=12,EM!$A$22=\"Nein\"),EM!$E$32+AC12+AE12,IF(AND(T12=TRUE,L13=12,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L12)=1),DGK!$AE$6+AC12+AE12,IF(AND(T12=TRUE,L13=12,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L12)=1),DGK!$AE$7+AC12+AE12,IF(AND(T12=TRUE,L13=12,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L12)<>1,((EM!$A$6*2)/HGO!L12)<>1)),DGK!$AE$8+AC12+AE12,0+AC12+AE12))))))))+(IF(L12=EM!$A$6,EM!$D$41)))","v":""},{"$f":"IF(MOD(EM!$A$4,HGO!B58)=0,HGO!B58,\"\")","v":11},{"$f":"INDEX(AG$2:AG$100,MATCH(LARGE(COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),ROWS(AG$2:AG12)),COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),0),1)","v":11}]
[null,null,"Körnermais ","Körnerlupinen ","Körnererbsen ","Körnererbsen ","Körnererbsen ",3,{"$f":"EM!J8","v":""},{"$f":"EM!W23","v":0},null,{"$f":"IF(EM!$A$4>=12,12,\"\")","v":""},{"$f":"IF(L13=12,(((1+EM!$C$4/100)^12)*EM!$C$4/100)/(((1+EM!$C$4/100)^12)-1),\"\")","v":""},{"$f":"IF(EM!$A$8>=2,HGO!N7,\"\")","v":""},{"$f":"IF(EM!$A$8>=2,HGO!O7,\"\")","v":""},"",{"$f":"IF(ROW(P13)>COUNTA(P:P),\"\",INDEX(P:P,SMALL(IF(P$1:P$241<>\"\",ROW($1:$241)),ROW(P13))))/((1+(EM!$C$4/100))^HGO!L13)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q13<>\"\",SUM($Q$2:Q13),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(EM!$A$6=1,TRUE,MOD(ROW(),EM!$A$6)=1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L13=\"\",\"\",((IF(AND(T13=TRUE,L14<>13,EM!$A$22=\"Nein\"),EM!$D$30+EM!$F$30+AC13+AE13,IF(AND(T13=TRUE,L14<>13,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC13+AE13,IF(AND(T13=TRUE,L14=13,EM!$A$22=\"Nein\"),EM!$D$30+AC13+AE13,IF(AND(T13=TRUE,L14=13,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L13)=1),DGK!$AE$6+AC13+AE13,IF(AND(T13=TRUE,L14=13,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L13)=1),DGK!$AE$7+AC13+AE13,IF(AND(T13=TRUE,L14=13,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L13)<>1,((EM!$A$6*2)/HGO!L13)<>1)),DGK!$AE$8+AC13+AE13,0+AC13+AE13))))))))+(IF(L13=EM!$A$6,EM!$D$37)))","v":""},{"$f":"IF(L13<>12,\"\",(IF(AND(T13=TRUE,L13=12),EM!$H$31,0))*(IF(L13=EM!$A$6,HGO!$C$40,IF(HGO!L13=2*EM!$A$6,HGO!$C$41,HGO!$C$42))))","v":""},"",{"$f":"IF(W13<>\"\",W13/(1+(EM!$C$4/100))^HGO!L13,\"\")","v":""},{"$f":"IF(X13<>\"\",SUM($X$2:X13),\"\")","v":""},"",{"$error":"#DIV/0!"},{"$f":"IF(AND(EM!$J$33=1,$L13>=EM!$J$31),EM!$I$31,(IF(OR(EM!$I$31=\"\",EM!$J$31=\"\",EM!$J$33=\"\"),\"\",IF(AND(EM!$I$31<>\"\",HGO!$AA13=TRUE,$L13>=EM!$J$31),EM!$I$31,\"\"))))","v":""},null,{"$error":"#DIV/0!"},{"$f":"IF(L13<>\"\",IF(AND(EM!$F$36=1,$L13>=EM!$F$34),EM!$E$35,(IF(OR(EM!$E$35=\"\",EM!$F$34=\"\",EM!$F$36=\"\"),0,IF(AND(EM!$E$35<>\"\",HGO!$AD13=TRUE,$L13>=EM!$F$34),EM!$E$35,0)))),\"\")","v":""},{"$f":"IF(L13=\"\",\"\",((IF(AND(T13=TRUE,L14<>13,EM!$A$22=\"Nein\"),EM!$E$32+EM!$F$30+AC13+AE13,IF(AND(T13=TRUE,L14<>13,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC13+AE13,IF(AND(T13=TRUE,L14=13,EM!$A$22=\"Nein\"),EM!$E$32+AC13+AE13,IF(AND(T13=TRUE,L14=13,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L13)=1),DGK!$AE$6+AC13+AE13,IF(AND(T13=TRUE,L14=13,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L13)=1),DGK!$AE$7+AC13+AE13,IF(AND(T13=TRUE,L14=13,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L13)<>1,((EM!$A$6*2)/HGO!L13)<>1)),DGK!$AE$8+AC13+AE13,0+AC13+AE13))))))))+(IF(L13=EM!$A$6,EM!$D$41)))","v":""},{"$f":"IF(MOD(EM!$A$4,HGO!B59)=0,HGO!B59,\"\")","v":12},{"$f":"INDEX(AG$2:AG$100,MATCH(LARGE(COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),ROWS(AG$2:AG13)),COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),0),1)","v":12}]
["LBG",null,"Silomais","Körnermais ","Körnerlupinen ","Körnerlupinen ","Körnerlupinen ",4,{"$f":"EM!J9","v":""},{"$f":"EM!W24","v":0},null,{"$f":"IF(EM!$A$4>=13,13,\"\")","v":""},{"$f":"IF(L14=13,(((1+EM!$C$4/100)^13)*EM!$C$4/100)/(((1+EM!$C$4/100)^13)-1),\"\")","v":""},{"$f":"IF(EM!$A$8>=3,HGO!N2,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$8>=3,HGO!O2,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ROW(P14)>COUNTA(P:P),\"\",INDEX(P:P,SMALL(IF(P$1:P$241<>\"\",ROW($1:$241)),ROW(P14))))/((1+(EM!$C$4/100))^HGO!L14)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q14<>\"\",SUM($Q$2:Q14),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(EM!$A$6=1,TRUE,MOD(ROW(),EM!$A$6)=1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L14=\"\",\"\",((IF(AND(T14=TRUE,L15<>14,EM!$A$22=\"Nein\"),EM!$D$30+EM!$F$30+AC14+AE14,IF(AND(T14=TRUE,L15<>14,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC14+AE14,IF(AND(T14=TRUE,L15=14,EM!$A$22=\"Nein\"),EM!$D$30+AC14+AE14,IF(AND(T14=TRUE,L15=14,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L14)=1),DGK!$AE$6+AC14+AE14,IF(AND(T14=TRUE,L15=14,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L14)=1),DGK!$AE$7+AC14+AE14,IF(AND(T14=TRUE,L15=14,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L14)<>1,((EM!$A$6*2)/HGO!L14)<>1)),DGK!$AE$8+AC14+AE14,0+AC14+AE14))))))))+(IF(L14=EM!$A$6,EM!$D$37)))","v":""},{"$f":"IF(L14<>13,\"\",(IF(AND(T14=TRUE,L14=13),EM!$H$31,0))*(IF(L14=EM!$A$6,HGO!$C$40,IF(HGO!L14=2*EM!$A$6,HGO!$C$41,HGO!$C$42))))","v":""},"",{"$f":"IF(W14<>\"\",W14/(1+(EM!$C$4/100))^HGO!L14,\"\")","v":""},{"$f":"IF(X14<>\"\",SUM($X$2:X14),\"\")","v":""},"",{"$error":"#DIV/0!"},{"$f":"IF(AND(EM!$J$33=1,$L14>=EM!$J$31),EM!$I$31,(IF(OR(EM!$I$31=\"\",EM!$J$31=\"\",EM!$J$33=\"\"),\"\",IF(AND(EM!$I$31<>\"\",HGO!$AA14=TRUE,$L14>=EM!$J$31),EM!$I$31,\"\"))))","v":""},null,{"$error":"#DIV/0!"},{"$f":"IF(L14<>\"\",IF(AND(EM!$F$36=1,$L14>=EM!$F$34),EM!$E$35,(IF(OR(EM!$E$35=\"\",EM!$F$34=\"\",EM!$F$36=\"\"),0,IF(AND(EM!$E$35<>\"\",HGO!$AD14=TRUE,$L14>=EM!$F$34),EM!$E$35,0)))),\"\")","v":""},{"$f":"IF(L14=\"\",\"\",((IF(AND(T14=TRUE,L15<>14,EM!$A$22=\"Nein\"),EM!$E$32+EM!$F$30+AC14+AE14,IF(AND(T14=TRUE,L15<>14,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC14+AE14,IF(AND(T14=TRUE,L15=14,EM!$A$22=\"Nein\"),EM!$E$32+AC14+AE14,IF(AND(T14=TRUE,L15=14,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L14)=1),DGK!$AE$6+AC14+AE14,IF(AND(T14=TRUE,L15=14,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L14)=1),DGK!$AE$7+AC14+AE14,IF(AND(T14=TRUE,L15=14,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L14)<>1,((EM!$A$6*2)/HGO!L14)<>1)),DGK!$AE$8+AC14+AE14,0+AC14+AE14))))))))+(IF(L14=EM!$A$6,EM!$D$41)))","v":""},{"$f":"IF(MOD(EM!$A$4,HGO!B60)=0,HGO!B60,\"\")","v":13},{"$f":"INDEX(AG$2:AG$100,MATCH(LARGE(COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),ROWS(AG$2:AG14)),COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),0),1)","v":13}]
[{"$f":"IF(EM!$C$6=\"LBG I\",HGO!C11,IF(EM!$C$6=\"LBG II\",HGO!D11,IF(EM!$C$6=\"LBG III\",HGO!E11,IF(EM!$C$6=\"LBG IV\",HGO!F11,IF(EM!$C$6=\"LBG V\",HGO!G11)))))","v":false},null,"Sommerfuttergerste ","Öllein ","Körnermais ","Körnermais ","Körnermais ",5,{"$f":"EM!J10","v":""},{"$f":"EM!W25","v":0},null,{"$f":"IF(EM!$A$4>=14,14,\"\")","v":""},{"$f":"IF(L15=14,(((1+EM!$C$4/100)^14)*EM!$C$4/100)/(((1+EM!$C$4/100)^14)-1),\"\")","v":""},{"$f":"IF(EM!$A$8>=3,HGO!N3,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$8>=3,HGO!O3,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ROW(P15)>COUNTA(P:P),\"\",INDEX(P:P,SMALL(IF(P$1:P$241<>\"\",ROW($1:$241)),ROW(P15))))/((1+(EM!$C$4/100))^HGO!L15)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q15<>\"\",SUM($Q$2:Q15),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(EM!$A$6=1,TRUE,MOD(ROW(),EM!$A$6)=1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L15=\"\",\"\",((IF(AND(T15=TRUE,L16<>15,EM!$A$22=\"Nein\"),EM!$D$30+EM!$F$30+AC15+AE15,IF(AND(T15=TRUE,L16<>15,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC15+AE15,IF(AND(T15=TRUE,L16=15,EM!$A$22=\"Nein\"),EM!$D$30+AC15+AE15,IF(AND(T15=TRUE,L16=15,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L15)=1),DGK!$AE$6+AC15+AE15,IF(AND(T15=TRUE,L16=15,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L15)=1),DGK!$AE$7+AC15+AE15,IF(AND(T15=TRUE,L16=15,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L15)<>1,((EM!$A$6*2)/HGO!L15)<>1)),DGK!$AE$8+AC15+AE15,0+AC15+AE15))))))))+(IF(L15=EM!$A$6,EM!$D$37)))","v":""},{"$f":"IF(L15<>14,\"\",(IF(AND(T15=TRUE,L15=14),EM!$H$31,0))*(IF(L15=EM!$A$6,HGO!$C$40,IF(HGO!L15=2*EM!$A$6,HGO!$C$41,HGO!$C$42))))","v":""},"",{"$f":"IF(W15<>\"\",W15/(1+(EM!$C$4/100))^HGO!L15,\"\")","v":""},{"$f":"IF(X15<>\"\",SUM($X$2:X15),\"\")","v":""},"",{"$error":"#DIV/0!"},{"$f":"IF(AND(EM!$J$33=1,$L15>=EM!$J$31),EM!$I$31,(IF(OR(EM!$I$31=\"\",EM!$J$31=\"\",EM!$J$33=\"\"),\"\",IF(AND(EM!$I$31<>\"\",HGO!$AA15=TRUE,$L15>=EM!$J$31),EM!$I$31,\"\"))))","v":""},null,{"$error":"#DIV/0!"},{"$f":"IF(L15<>\"\",IF(AND(EM!$F$36=1,$L15>=EM!$F$34),EM!$E$35,(IF(OR(EM!$E$35=\"\",EM!$F$34=\"\",EM!$F$36=\"\"),0,IF(AND(EM!$E$35<>\"\",HGO!$AD15=TRUE,$L15>=EM!$F$34),EM!$E$35,0)))),\"\")","v":""},{"$f":"IF(L15=\"\",\"\",((IF(AND(T15=TRUE,L16<>15,EM!$A$22=\"Nein\"),EM!$E$32+EM!$F$30+AC15+AE15,IF(AND(T15=TRUE,L16<>15,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC15+AE15,IF(AND(T15=TRUE,L16=15,EM!$A$22=\"Nein\"),EM!$E$32+AC15+AE15,IF(AND(T15=TRUE,L16=15,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L15)=1),DGK!$AE$6+AC15+AE15,IF(AND(T15=TRUE,L16=15,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L15)=1),DGK!$AE$7+AC15+AE15,IF(AND(T15=TRUE,L16=15,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L15)<>1,((EM!$A$6*2)/HGO!L15)<>1)),DGK!$AE$8+AC15+AE15,0+AC15+AE15))))))))+(IF(L15=EM!$A$6,EM!$D$41)))","v":""},{"$f":"IF(MOD(EM!$A$4,HGO!B61)=0,HGO!B61,\"\")","v":14},{"$f":"INDEX(AG$2:AG$100,MATCH(LARGE(COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),ROWS(AG$2:AG15)),COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),0),1)","v":14}]
[{"$f":"IF(EM!$C$6=\"LBG I\",HGO!C12,IF(EM!$C$6=\"LBG II\",HGO!D12,IF(EM!$C$6=\"LBG III\",HGO!E12,IF(EM!$C$6=\"LBG IV\",HGO!F12,IF(EM!$C$6=\"LBG V\",HGO!G12)))))","v":false},null,"Sommerraps ","Silomais","Öllein ","Öllein ","Öllein ",6,{"$f":"EM!J11","v":""},{"$f":"EM!W26","v":0},null,{"$f":"IF(EM!$A$4>=15,15,\"\")","v":""},{"$f":"IF(L16=15,(((1+EM!$C$4/100)^15)*EM!$C$4/100)/(((1+EM!$C$4/100)^15)-1),\"\")","v":""},{"$f":"IF(EM!$A$8>=3,HGO!N4,\"\")","v":""},{"$f":"IF(EM!$A$8>=3,HGO!O4,\"\")","v":""},"",{"$f":"IF(ROW(P16)>COUNTA(P:P),\"\",INDEX(P:P,SMALL(IF(P$1:P$241<>\"\",ROW($1:$241)),ROW(P16))))/((1+(EM!$C$4/100))^HGO!L16)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q16<>\"\",SUM($Q$2:Q16),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(EM!$A$6=1,TRUE,MOD(ROW(),EM!$A$6)=1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L16=\"\",\"\",((IF(AND(T16=TRUE,L17<>16,EM!$A$22=\"Nein\"),EM!$D$30+EM!$F$30+AC16+AE16,IF(AND(T16=TRUE,L17<>16,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC16+AE16,IF(AND(T16=TRUE,L17=16,EM!$A$22=\"Nein\"),EM!$D$30+AC16+AE16,IF(AND(T16=TRUE,L17=16,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L16)=1),DGK!$AE$6+AC16+AE16,IF(AND(T16=TRUE,L17=16,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L16)=1),DGK!$AE$7+AC16+AE16,IF(AND(T16=TRUE,L17=16,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L16)<>1,((EM!$A$6*2)/HGO!L16)<>1)),DGK!$AE$8+AC16+AE16,0+AC16+AE16))))))))+(IF(L16=EM!$A$6,EM!$D$37)))","v":""},{"$f":"IF(L16<>15,\"\",(IF(AND(T16=TRUE,L16=15),EM!$H$31,0))*(IF(L16=EM!$A$6,HGO!$C$40,IF(HGO!L16=2*EM!$A$6,HGO!$C$41,HGO!$C$42))))","v":""},"",{"$f":"IF(W16<>\"\",W16/(1+(EM!$C$4/100))^HGO!L16,\"\")","v":""},{"$f":"IF(X16<>\"\",SUM($X$2:X16),\"\")","v":""},"",{"$error":"#DIV/0!"},{"$f":"IF(AND(EM!$J$33=1,$L16>=EM!$J$31),EM!$I$31,(IF(OR(EM!$I$31=\"\",EM!$J$31=\"\",EM!$J$33=\"\"),\"\",IF(AND(EM!$I$31<>\"\",HGO!$AA16=TRUE,$L16>=EM!$J$31),EM!$I$31,\"\"))))","v":""},null,{"$error":"#DIV/0!"},{"$f":"IF(L16<>\"\",IF(AND(EM!$F$36=1,$L16>=EM!$F$34),EM!$E$35,(IF(OR(EM!$E$35=\"\",EM!$F$34=\"\",EM!$F$36=\"\"),0,IF(AND(EM!$E$35<>\"\",HGO!$AD16=TRUE,$L16>=EM!$F$34),EM!$E$35,0)))),\"\")","v":""},{"$f":"IF(L16=\"\",\"\",((IF(AND(T16=TRUE,L17<>16,EM!$A$22=\"Nein\"),EM!$E$32+EM!$F$30+AC16+AE16,IF(AND(T16=TRUE,L17<>16,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC16+AE16,IF(AND(T16=TRUE,L17=16,EM!$A$22=\"Nein\"),EM!$E$32+AC16+AE16,IF(AND(T16=TRUE,L17=16,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L16)=1),DGK!$AE$6+AC16+AE16,IF(AND(T16=TRUE,L17=16,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L16)=1),DGK!$AE$7+AC16+AE16,IF(AND(T16=TRUE,L17=16,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L16)<>1,((EM!$A$6*2)/HGO!L16)<>1)),DGK!$AE$8+AC16+AE16,0+AC16+AE16))))))))+(IF(L16=EM!$A$6,EM!$D$41)))","v":""},{"$f":"IF(MOD(EM!$A$4,HGO!B62)=0,HGO!B62,\"\")","v":15},{"$f":"INDEX(AG$2:AG$100,MATCH(LARGE(COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),ROWS(AG$2:AG16)),COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),0),1)","v":15}]
[{"$f":"IF(EM!$C$6=\"LBG I\",HGO!C13,IF(EM!$C$6=\"LBG II\",HGO!D13,IF(EM!$C$6=\"LBG III\",HGO!E13,IF(EM!$C$6=\"LBG IV\",HGO!F13,IF(EM!$C$6=\"LBG V\",HGO!G13)))))","v":false},null,"Sonnenblumen ","Sommerfuttergerste ","Silomais","Silomais","Sonnenblumen ","Summe",{"$f":"SUM(I11:I16)","v":0},null,null,{"$f":"IF(EM!$A$4>=16,16,\"\")","v":""},{"$f":"IF(L17=16,(((1+EM!$C$4/100)^16)*EM!$C$4/100)/(((1+EM!$C$4/100)^16)-1),\"\")","v":""},{"$f":"IF(EM!$A$8>=3,HGO!N5,\"\")","v":""},{"$f":"IF(EM!$A$8>=3,HGO!O5,\"\")","v":""},"",{"$f":"IF(ROW(P17)>COUNTA(P:P),\"\",INDEX(P:P,SMALL(IF(P$1:P$241<>\"\",ROW($1:$241)),ROW(P17))))/((1+(EM!$C$4/100))^HGO!L17)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q17<>\"\",SUM($Q$2:Q17),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(EM!$A$6=1,TRUE,MOD(ROW(),EM!$A$6)=1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L17=\"\",\"\",((IF(AND(T17=TRUE,L18<>17,EM!$A$22=\"Nein\"),EM!$D$30+EM!$F$30+AC17+AE17,IF(AND(T17=TRUE,L18<>17,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC17+AE17,IF(AND(T17=TRUE,L18=17,EM!$A$22=\"Nein\"),EM!$D$30+AC17+AE17,IF(AND(T17=TRUE,L18=17,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L17)=1),DGK!$AE$6+AC17+AE17,IF(AND(T17=TRUE,L18=17,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L17)=1),DGK!$AE$7+AC17+AE17,IF(AND(T17=TRUE,L18=17,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L17)<>1,((EM!$A$6*2)/HGO!L17)<>1)),DGK!$AE$8+AC17+AE17,0+AC17+AE17))))))))+(IF(L17=EM!$A$6,EM!$D$37)))","v":""},{"$f":"IF(L17<>16,\"\",(IF(AND(T17=TRUE,L17=16),EM!$H$31,0))*(IF(L17=EM!$A$6,HGO!$C$40,IF(HGO!L17=2*EM!$A$6,HGO!$C$41,HGO!$C$42))))","v":""},"",{"$f":"IF(W17<>\"\",W17/(1+(EM!$C$4/100))^HGO!L17,\"\")","v":""},{"$f":"IF(X17<>\"\",SUM($X$2:X17),\"\")","v":""},"",{"$error":"#DIV/0!"},{"$f":"IF(AND(EM!$J$33=1,$L17>=EM!$J$31),EM!$I$31,(IF(OR(EM!$I$31=\"\",EM!$J$31=\"\",EM!$J$33=\"\"),\"\",IF(AND(EM!$I$31<>\"\",HGO!$AA17=TRUE,$L17>=EM!$J$31),EM!$I$31,\"\"))))","v":""},null,{"$error":"#DIV/0!"},{"$f":"IF(L17<>\"\",IF(AND(EM!$F$36=1,$L17>=EM!$F$34),EM!$E$35,(IF(OR(EM!$E$35=\"\",EM!$F$34=\"\",EM!$F$36=\"\"),0,IF(AND(EM!$E$35<>\"\",HGO!$AD17=TRUE,$L17>=EM!$F$34),EM!$E$35,0)))),\"\")","v":""},{"$f":"IF(L17=\"\",\"\",((IF(AND(T17=TRUE,L18<>17,EM!$A$22=\"Nein\"),EM!$E$32+EM!$F$30+AC17+AE17,IF(AND(T17=TRUE,L18<>17,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC17+AE17,IF(AND(T17=TRUE,L18=17,EM!$A$22=\"Nein\"),EM!$E$32+AC17+AE17,IF(AND(T17=TRUE,L18=17,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L17)=1),DGK!$AE$6+AC17+AE17,IF(AND(T17=TRUE,L18=17,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L17)=1),DGK!$AE$7+AC17+AE17,IF(AND(T17=TRUE,L18=17,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L17)<>1,((EM!$A$6*2)/HGO!L17)<>1)),DGK!$AE$8+AC17+AE17,0+AC17+AE17))))))))+(IF(L17=EM!$A$6,EM!$D$41)))","v":""},{"$f":"IF(MOD(EM!$A$4,HGO!B63)=0,HGO!B63,\"\")","v":16},{"$f":"INDEX(AG$2:AG$100,MATCH(LARGE(COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),ROWS(AG$2:AG17)),COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),0),1)","v":16}]
[{"$f":"IF(EM!$C$6=\"LBG I\",HGO!C14,IF(EM!$C$6=\"LBG II\",HGO!D14,IF(EM!$C$6=\"LBG III\",HGO!E14,IF(EM!$C$6=\"LBG IV\",HGO!F14,IF(EM!$C$6=\"LBG V\",HGO!G14)))))","v":false},null,"Speisekartoffeln ","Sommerraps ","Sommerfuttergerste ","Sommerfuttergerste ","Speisekartoffeln ","Gesamtkosten aus Fruchtfolge",null,"Gesamtkosten aus Zw.frucht",null,{"$f":"IF(EM!$A$4>=17,17,\"\")","v":""},{"$f":"IF(L18=17,(((1+EM!$C$4/100)^17)*EM!$C$4/100)/(((1+EM!$C$4/100)^17)-1),\"\")","v":""},{"$f":"IF(EM!$A$8>=3,HGO!N6,\"\")","v":""},{"$f":"IF(EM!$A$8>=3,HGO!O6,\"\")","v":""},"",{"$f":"IF(ROW(P18)>COUNTA(P:P),\"\",INDEX(P:P,SMALL(IF(P$1:P$241<>\"\",ROW($1:$241)),ROW(P18))))/((1+(EM!$C$4/100))^HGO!L18)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q18<>\"\",SUM($Q$2:Q18),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(EM!$A$6=1,TRUE,MOD(ROW(),EM!$A$6)=1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L18=\"\",\"\",((IF(AND(T18=TRUE,L19<>18,EM!$A$22=\"Nein\"),EM!$D$30+EM!$F$30+AC18+AE18,IF(AND(T18=TRUE,L19<>18,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC18+AE18,IF(AND(T18=TRUE,L19=18,EM!$A$22=\"Nein\"),EM!$D$30+AC18+AE18,IF(AND(T18=TRUE,L19=18,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L18)=1),DGK!$AE$6+AC18+AE18,IF(AND(T18=TRUE,L19=18,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L18)=1),DGK!$AE$7+AC18+AE18,IF(AND(T18=TRUE,L19=18,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L18)<>1,((EM!$A$6*2)/HGO!L18)<>1)),DGK!$AE$8+AC18+AE18,0+AC18+AE18))))))))+(IF(L18=EM!$A$6,EM!$D$37)))","v":""},{"$f":"IF(L18<>17,\"\",(IF(AND(T18=TRUE,L18=17),EM!$H$31,0))*(IF(L18=EM!$A$6,HGO!$C$40,IF(HGO!L18=2*EM!$A$6,HGO!$C$41,HGO!$C$42))))","v":""},"",{"$f":"IF(W18<>\"\",W18/(1+(EM!$C$4/100))^HGO!L18,\"\")","v":""},{"$f":"IF(X18<>\"\",SUM($X$2:X18),\"\")","v":""},"",{"$error":"#DIV/0!"},{"$f":"IF(AND(EM!$J$33=1,$L18>=EM!$J$31),EM!$I$31,(IF(OR(EM!$I$31=\"\",EM!$J$31=\"\",EM!$J$33=\"\"),\"\",IF(AND(EM!$I$31<>\"\",HGO!$AA18=TRUE,$L18>=EM!$J$31),EM!$I$31,\"\"))))","v":""},null,{"$error":"#DIV/0!"},{"$f":"IF(L18<>\"\",IF(AND(EM!$F$36=1,$L18>=EM!$F$34),EM!$E$35,(IF(OR(EM!$E$35=\"\",EM!$F$34=\"\",EM!$F$36=\"\"),0,IF(AND(EM!$E$35<>\"\",HGO!$AD18=TRUE,$L18>=EM!$F$34),EM!$E$35,0)))),\"\")","v":""},{"$f":"IF(L18=\"\",\"\",((IF(AND(T18=TRUE,L19<>18,EM!$A$22=\"Nein\"),EM!$E$32+EM!$F$30+AC18+AE18,IF(AND(T18=TRUE,L19<>18,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC18+AE18,IF(AND(T18=TRUE,L19=18,EM!$A$22=\"Nein\"),EM!$E$32+AC18+AE18,IF(AND(T18=TRUE,L19=18,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L18)=1),DGK!$AE$6+AC18+AE18,IF(AND(T18=TRUE,L19=18,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L18)=1),DGK!$AE$7+AC18+AE18,IF(AND(T18=TRUE,L19=18,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L18)<>1,((EM!$A$6*2)/HGO!L18)<>1)),DGK!$AE$8+AC18+AE18,0+AC18+AE18))))))))+(IF(L18=EM!$A$6,EM!$D$41)))","v":""},{"$f":"IF(MOD(EM!$A$4,HGO!B64)=0,HGO!B64,\"\")","v":17},{"$f":"INDEX(AG$2:AG$100,MATCH(LARGE(COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),ROWS(AG$2:AG18)),COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),0),1)","v":17}]
[{"$f":"IF(EM!$C$6=\"LBG I\",HGO!C15,IF(EM!$C$6=\"LBG II\",HGO!D15,IF(EM!$C$6=\"LBG III\",HGO!E15,IF(EM!$C$6=\"LBG IV\",HGO!F15,IF(EM!$C$6=\"LBG V\",HGO!G15)))))","v":false},null,"Stärkekartoffeln ","Sonnenblumen ","Sommerraps ","Sommerraps ","Stärkekartoffeln ","Jahr","Kosten","Kosten",null,{"$f":"IF(EM!$A$4>=18,18,\"\")","v":""},{"$f":"IF(L19=18,(((1+EM!$C$4/100)^18)*EM!$C$4/100)/(((1+EM!$C$4/100)^18)-1),\"\")","v":""},{"$f":"IF(EM!$A$8>=3,HGO!N7,\"\")","v":""},{"$f":"IF(EM!$A$8>=3,HGO!O7,\"\")","v":""},"",{"$f":"IF(ROW(P19)>COUNTA(P:P),\"\",INDEX(P:P,SMALL(IF(P$1:P$241<>\"\",ROW($1:$241)),ROW(P19))))/((1+(EM!$C$4/100))^HGO!L19)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q19<>\"\",SUM($Q$2:Q19),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(EM!$A$6=1,TRUE,MOD(ROW(),EM!$A$6)=1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L19=\"\",\"\",((IF(AND(T19=TRUE,L20<>19,EM!$A$22=\"Nein\"),EM!$D$30+EM!$F$30+AC19+AE19,IF(AND(T19=TRUE,L20<>19,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC19+AE19,IF(AND(T19=TRUE,L20=19,EM!$A$22=\"Nein\"),EM!$D$30+AC19+AE19,IF(AND(T19=TRUE,L20=19,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L19)=1),DGK!$AE$6+AC19+AE19,IF(AND(T19=TRUE,L20=19,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L19)=1),DGK!$AE$7+AC19+AE19,IF(AND(T19=TRUE,L20=19,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L19)<>1,((EM!$A$6*2)/HGO!L19)<>1)),DGK!$AE$8+AC19+AE19,0+AC19+AE19))))))))+(IF(L19=EM!$A$6,EM!$D$37)))","v":""},{"$f":"IF(L19<>18,\"\",(IF(AND(T19=TRUE,L19=18),EM!$H$31,0))*(IF(L19=EM!$A$6,HGO!$C$40,IF(HGO!L19=2*EM!$A$6,HGO!$C$41,HGO!$C$42))))","v":""},"",{"$f":"IF(W19<>\"\",W19/(1+(EM!$C$4/100))^HGO!L19,\"\")","v":""},{"$f":"IF(X19<>\"\",SUM($X$2:X19),\"\")","v":""},"",{"$error":"#DIV/0!"},{"$f":"IF(AND(EM!$J$33=1,$L19>=EM!$J$31),EM!$I$31,(IF(OR(EM!$I$31=\"\",EM!$J$31=\"\",EM!$J$33=\"\"),\"\",IF(AND(EM!$I$31<>\"\",HGO!$AA19=TRUE,$L19>=EM!$J$31),EM!$I$31,\"\"))))","v":""},null,{"$error":"#DIV/0!"},{"$f":"IF(L19<>\"\",IF(AND(EM!$F$36=1,$L19>=EM!$F$34),EM!$E$35,(IF(OR(EM!$E$35=\"\",EM!$F$34=\"\",EM!$F$36=\"\"),0,IF(AND(EM!$E$35<>\"\",HGO!$AD19=TRUE,$L19>=EM!$F$34),EM!$E$35,0)))),\"\")","v":""},{"$f":"IF(L19=\"\",\"\",((IF(AND(T19=TRUE,L20<>19,EM!$A$22=\"Nein\"),EM!$E$32+EM!$F$30+AC19+AE19,IF(AND(T19=TRUE,L20<>19,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC19+AE19,IF(AND(T19=TRUE,L20=19,EM!$A$22=\"Nein\"),EM!$E$32+AC19+AE19,IF(AND(T19=TRUE,L20=19,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L19)=1),DGK!$AE$6+AC19+AE19,IF(AND(T19=TRUE,L20=19,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L19)=1),DGK!$AE$7+AC19+AE19,IF(AND(T19=TRUE,L20=19,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L19)<>1,((EM!$A$6*2)/HGO!L19)<>1)),DGK!$AE$8+AC19+AE19,0+AC19+AE19))))))))+(IF(L19=EM!$A$6,EM!$D$41)))","v":""},{"$f":"IF(MOD(EM!$A$4,HGO!B65)=0,HGO!B65,\"\")","v":18},{"$f":"INDEX(AG$2:AG$100,MATCH(LARGE(COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),ROWS(AG$2:AG19)),COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),0),1)","v":18}]
[{"$f":"IF(EM!$C$6=\"LBG I\",HGO!C16,IF(EM!$C$6=\"LBG II\",HGO!D16,IF(EM!$C$6=\"LBG III\",HGO!E16,IF(EM!$C$6=\"LBG IV\",HGO!F16,IF(EM!$C$6=\"LBG V\",HGO!G16)))))","v":false},null,"Wintergerste ","Speisekartoffeln ","Sonnenblumen ","Sonnenblumen ","Wintergerste ",1,{"$f":"EM!X6","v":""},{"$f":"EM!V21","v":0},null,{"$f":"IF(EM!$A$4>=19,19,\"\")","v":""},{"$f":"IF(L20=19,(((1+EM!$C$4/100)^19)*EM!$C$4/100)/(((1+EM!$C$4/100)^19)-1),\"\")","v":""},{"$f":"IF(EM!$A$8>=4,HGO!N2,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$8>=4,HGO!O2,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ROW(P20)>COUNTA(P:P),\"\",INDEX(P:P,SMALL(IF(P$1:P$241<>\"\",ROW($1:$241)),ROW(P20))))/((1+(EM!$C$4/100))^HGO!L20)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q20<>\"\",SUM($Q$2:Q20),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(EM!$A$6=1,TRUE,MOD(ROW(),EM!$A$6)=1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L20=\"\",\"\",((IF(AND(T20=TRUE,L21<>20,EM!$A$22=\"Nein\"),EM!$D$30+EM!$F$30+AC20+AE20,IF(AND(T20=TRUE,L21<>20,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC20+AE20,IF(AND(T20=TRUE,L21=20,EM!$A$22=\"Nein\"),EM!$D$30+AC20+AE20,IF(AND(T20=TRUE,L21=20,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L20)=1),DGK!$AE$6+AC20+AE20,IF(AND(T20=TRUE,L21=20,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L20)=1),DGK!$AE$7+AC20+AE20,IF(AND(T20=TRUE,L21=20,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L20)<>1,((EM!$A$6*2)/HGO!L20)<>1)),DGK!$AE$8+AC20+AE20,0+AC20+AE20))))))))+(IF(L20=EM!$A$6,EM!$D$37)))","v":""},{"$f":"IF(L20<>19,\"\",(IF(AND(T20=TRUE,L20=19),EM!$H$31,0))*(IF(L20=EM!$A$6,HGO!$C$40,IF(HGO!L20=2*EM!$A$6,HGO!$C$41,HGO!$C$42))))","v":""},"",{"$f":"IF(W20<>\"\",W20/(1+(EM!$C$4/100))^HGO!L20,\"\")","v":""},{"$f":"IF(X20<>\"\",SUM($X$2:X20),\"\")","v":""},"",{"$error":"#DIV/0!"},{"$f":"IF(AND(EM!$J$33=1,$L20>=EM!$J$31),EM!$I$31,(IF(OR(EM!$I$31=\"\",EM!$J$31=\"\",EM!$J$33=\"\"),\"\",IF(AND(EM!$I$31<>\"\",HGO!$AA20=TRUE,$L20>=EM!$J$31),EM!$I$31,\"\"))))","v":""},null,{"$error":"#DIV/0!"},{"$f":"IF(L20<>\"\",IF(AND(EM!$F$36=1,$L20>=EM!$F$34),EM!$E$35,(IF(OR(EM!$E$35=\"\",EM!$F$34=\"\",EM!$F$36=\"\"),0,IF(AND(EM!$E$35<>\"\",HGO!$AD20=TRUE,$L20>=EM!$F$34),EM!$E$35,0)))),\"\")","v":""},{"$f":"IF(L20=\"\",\"\",((IF(AND(T20=TRUE,L21<>20,EM!$A$22=\"Nein\"),EM!$E$32+EM!$F$30+AC20+AE20,IF(AND(T20=TRUE,L21<>20,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC20+AE20,IF(AND(T20=TRUE,L21=20,EM!$A$22=\"Nein\"),EM!$E$32+AC20+AE20,IF(AND(T20=TRUE,L21=20,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L20)=1),DGK!$AE$6+AC20+AE20,IF(AND(T20=TRUE,L21=20,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L20)=1),DGK!$AE$7+AC20+AE20,IF(AND(T20=TRUE,L21=20,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L20)<>1,((EM!$A$6*2)/HGO!L20)<>1)),DGK!$AE$8+AC20+AE20,0+AC20+AE20))))))))+(IF(L20=EM!$A$6,EM!$D$41)))","v":""},{"$f":"IF(MOD(EM!$A$4,HGO!B66)=0,HGO!B66,\"\")","v":19},{"$f":"INDEX(AG$2:AG$100,MATCH(LARGE(COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),ROWS(AG$2:AG20)),COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),0),1)","v":19}]
[{"$f":"IF(EM!$C$6=\"LBG I\",HGO!C17,IF(EM!$C$6=\"LBG II\",HGO!D17,IF(EM!$C$6=\"LBG III\",HGO!E17,IF(EM!$C$6=\"LBG IV\",HGO!F17,IF(EM!$C$6=\"LBG V\",HGO!G17)))))","v":false},null,"Winterraps","Stärkekartoffeln ","Speisekartoffeln ","Speisekartoffeln ","Winterraps",2,{"$f":"EM!X7","v":""},{"$f":"EM!V22","v":0},null,{"$f":"IF(EM!$A$4>=20,20,\"\")","v":""},{"$f":"IF(L21=20,(((1+EM!$C$4/100)^20)*EM!$C$4/100)/(((1+EM!$C$4/100)^20)-1),\"\")","v":""},{"$f":"IF(EM!$A$8>=4,HGO!N3,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$8>=4,HGO!O3,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ROW(P21)>COUNTA(P:P),\"\",INDEX(P:P,SMALL(IF(P$1:P$241<>\"\",ROW($1:$241)),ROW(P21))))/((1+(EM!$C$4/100))^HGO!L21)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q21<>\"\",SUM($Q$2:Q21),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(EM!$A$6=1,TRUE,MOD(ROW(),EM!$A$6)=1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L21=\"\",\"\",((IF(AND(T21=TRUE,L22<>21,EM!$A$22=\"Nein\"),EM!$D$30+EM!$F$30+AC21+AE21,IF(AND(T21=TRUE,L22<>21,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC21+AE21,IF(AND(T21=TRUE,L22=21,EM!$A$22=\"Nein\"),EM!$D$30+AC21+AE21,IF(AND(T21=TRUE,L22=21,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L21)=1),DGK!$AE$6+AC21+AE21,IF(AND(T21=TRUE,L22=21,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L21)=1),DGK!$AE$7+AC21+AE21,IF(AND(T21=TRUE,L22=21,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L21)<>1,((EM!$A$6*2)/HGO!L21)<>1)),DGK!$AE$8+AC21+AE21,0+AC21+AE21))))))))+(IF(L21=EM!$A$6,EM!$D$37)))","v":""},{"$f":"IF(L21<>20,\"\",(IF(AND(T21=TRUE,L21=20),EM!$H$31,0))*(IF(L21=EM!$A$6,HGO!$C$40,IF(HGO!L21=2*EM!$A$6,HGO!$C$41,HGO!$C$42))))","v":""},"",{"$f":"IF(W21<>\"\",W21/(1+(EM!$C$4/100))^HGO!L21,\"\")","v":""},{"$f":"IF(X21<>\"\",SUM($X$2:X21),\"\")","v":""},"",{"$error":"#DIV/0!"},{"$f":"IF(AND(EM!$J$33=1,$L21>=EM!$J$31),EM!$I$31,(IF(OR(EM!$I$31=\"\",EM!$J$31=\"\",EM!$J$33=\"\"),\"\",IF(AND(EM!$I$31<>\"\",HGO!$AA21=TRUE,$L21>=EM!$J$31),EM!$I$31,\"\"))))","v":""},null,{"$error":"#DIV/0!"},{"$f":"IF(L21<>\"\",IF(AND(EM!$F$36=1,$L21>=EM!$F$34),EM!$E$35,(IF(OR(EM!$E$35=\"\",EM!$F$34=\"\",EM!$F$36=\"\"),0,IF(AND(EM!$E$35<>\"\",HGO!$AD21=TRUE,$L21>=EM!$F$34),EM!$E$35,0)))),\"\")","v":""},{"$f":"IF(L21=\"\",\"\",((IF(AND(T21=TRUE,L22<>21,EM!$A$22=\"Nein\"),EM!$E$32+EM!$F$30+AC21+AE21,IF(AND(T21=TRUE,L22<>21,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC21+AE21,IF(AND(T21=TRUE,L22=21,EM!$A$22=\"Nein\"),EM!$E$32+AC21+AE21,IF(AND(T21=TRUE,L22=21,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L21)=1),DGK!$AE$6+AC21+AE21,IF(AND(T21=TRUE,L22=21,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L21)=1),DGK!$AE$7+AC21+AE21,IF(AND(T21=TRUE,L22=21,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L21)<>1,((EM!$A$6*2)/HGO!L21)<>1)),DGK!$AE$8+AC21+AE21,0+AC21+AE21))))))))+(IF(L21=EM!$A$6,EM!$D$41)))","v":""},{"$f":"IF(MOD(EM!$A$4,HGO!B67)=0,HGO!B67,\"\")","v":20},{"$f":"INDEX(AG$2:AG$100,MATCH(LARGE(COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),ROWS(AG$2:AG21)),COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),0),1)","v":20}]
[{"$f":"IF(EM!$C$6=\"LBG I\",HGO!C18,IF(EM!$C$6=\"LBG II\",HGO!D18,IF(EM!$C$6=\"LBG III\",HGO!E18,IF(EM!$C$6=\"LBG IV\",HGO!F18,IF(EM!$C$6=\"LBG V\",HGO!G18)))))","v":false},null,"Winterroggen (Hybridsorte)","Wintergerste ","Stärkekartoffeln ","Stärkekartoffeln ","Winterroggen (Hybridsorte)",3,{"$f":"EM!X8","v":""},{"$f":"EM!V23","v":0},null,{"$f":"IF(EM!$A$4>=21,21,\"\")","v":""},{"$f":"IF(L22=21,(((1+EM!$C$4/100)^21)*EM!$C$4/100)/(((1+EM!$C$4/100)^21)-1),\"\")","v":""},{"$f":"IF(EM!$A$8>=4,HGO!N4,\"\")","v":""},{"$f":"IF(EM!$A$8>=4,HGO!O4,\"\")","v":""},"",{"$f":"IF(ROW(P22)>COUNTA(P:P),\"\",INDEX(P:P,SMALL(IF(P$1:P$241<>\"\",ROW($1:$241)),ROW(P22))))/((1+(EM!$C$4/100))^HGO!L22)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q22<>\"\",SUM($Q$2:Q22),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(EM!$A$6=1,TRUE,MOD(ROW(),EM!$A$6)=1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L22=\"\",\"\",((IF(AND(T22=TRUE,L23<>22,EM!$A$22=\"Nein\"),EM!$D$30+EM!$F$30+AC22+AE22,IF(AND(T22=TRUE,L23<>22,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC22+AE22,IF(AND(T22=TRUE,L23=22,EM!$A$22=\"Nein\"),EM!$D$30+AC22+AE22,IF(AND(T22=TRUE,L23=22,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L22)=1),DGK!$AE$6+AC22+AE22,IF(AND(T22=TRUE,L23=22,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L22)=1),DGK!$AE$7+AC22+AE22,IF(AND(T22=TRUE,L23=22,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L22)<>1,((EM!$A$6*2)/HGO!L22)<>1)),DGK!$AE$8+AC22+AE22,0+AC22+AE22))))))))+(IF(L22=EM!$A$6,EM!$D$37)))","v":""},{"$f":"IF(L22<>21,\"\",(IF(AND(T22=TRUE,L22=21),EM!$H$31,0))*(IF(L22=EM!$A$6,HGO!$C$40,IF(HGO!L22=2*EM!$A$6,HGO!$C$41,HGO!$C$42))))","v":""},"",{"$f":"IF(W22<>\"\",W22/(1+(EM!$C$4/100))^HGO!L22,\"\")","v":""},{"$f":"IF(X22<>\"\",SUM($X$2:X22),\"\")","v":""},"",{"$error":"#DIV/0!"},{"$f":"IF(AND(EM!$J$33=1,$L22>=EM!$J$31),EM!$I$31,(IF(OR(EM!$I$31=\"\",EM!$J$31=\"\",EM!$J$33=\"\"),\"\",IF(AND(EM!$I$31<>\"\",HGO!$AA22=TRUE,$L22>=EM!$J$31),EM!$I$31,\"\"))))","v":""},null,{"$error":"#DIV/0!"},{"$f":"IF(L22<>\"\",IF(AND(EM!$F$36=1,$L22>=EM!$F$34),EM!$E$35,(IF(OR(EM!$E$35=\"\",EM!$F$34=\"\",EM!$F$36=\"\"),0,IF(AND(EM!$E$35<>\"\",HGO!$AD22=TRUE,$L22>=EM!$F$34),EM!$E$35,0)))),\"\")","v":""},{"$f":"IF(L22=\"\",\"\",((IF(AND(T22=TRUE,L23<>22,EM!$A$22=\"Nein\"),EM!$E$32+EM!$F$30+AC22+AE22,IF(AND(T22=TRUE,L23<>22,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC22+AE22,IF(AND(T22=TRUE,L23=22,EM!$A$22=\"Nein\"),EM!$E$32+AC22+AE22,IF(AND(T22=TRUE,L23=22,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L22)=1),DGK!$AE$6+AC22+AE22,IF(AND(T22=TRUE,L23=22,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L22)=1),DGK!$AE$7+AC22+AE22,IF(AND(T22=TRUE,L23=22,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L22)<>1,((EM!$A$6*2)/HGO!L22)<>1)),DGK!$AE$8+AC22+AE22,0+AC22+AE22))))))))+(IF(L22=EM!$A$6,EM!$D$41)))","v":""},{"$f":"IF(MOD(EM!$A$4,HGO!B68)=0,HGO!B68,\"\")","v":21},{"$f":"INDEX(AG$2:AG$100,MATCH(LARGE(COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),ROWS(AG$2:AG22)),COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),0),1)","v":21}]
[{"$f":"IF(EM!$C$6=\"LBG I\",HGO!C19,IF(EM!$C$6=\"LBG II\",HGO!D19,IF(EM!$C$6=\"LBG III\",HGO!E19,IF(EM!$C$6=\"LBG IV\",HGO!F19,IF(EM!$C$6=\"LBG V\",HGO!G19)))))","v":false},null,"Winterroggen (Populationssorte)","Winterraps","Wintergerste ","Wintergerste ","Winterroggen (Populationssorte)",4,{"$f":"EM!X9","v":""},{"$f":"EM!V24","v":0},null,{"$f":"IF(EM!$A$4>=22,22,\"\")","v":""},{"$f":"IF(L23=22,(((1+EM!$C$4/100)^22)*EM!$C$4/100)/(((1+EM!$C$4/100)^22)-1),\"\")","v":""},{"$f":"IF(EM!$A$8>=4,HGO!N5,\"\")","v":""},{"$f":"IF(EM!$A$8>=4,HGO!O5,\"\")","v":""},"",{"$f":"IF(ROW(P23)>COUNTA(P:P),\"\",INDEX(P:P,SMALL(IF(P$1:P$241<>\"\",ROW($1:$241)),ROW(P23))))/((1+(EM!$C$4/100))^HGO!L23)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q23<>\"\",SUM($Q$2:Q23),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(EM!$A$6=1,TRUE,MOD(ROW(),EM!$A$6)=1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L23=\"\",\"\",((IF(AND(T23=TRUE,L24<>23,EM!$A$22=\"Nein\"),EM!$D$30+EM!$F$30+AC23+AE23,IF(AND(T23=TRUE,L24<>23,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC23+AE23,IF(AND(T23=TRUE,L24=23,EM!$A$22=\"Nein\"),EM!$D$30+AC23+AE23,IF(AND(T23=TRUE,L24=23,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L23)=1),DGK!$AE$6+AC23+AE23,IF(AND(T23=TRUE,L24=23,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L23)=1),DGK!$AE$7+AC23+AE23,IF(AND(T23=TRUE,L24=23,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L23)<>1,((EM!$A$6*2)/HGO!L23)<>1)),DGK!$AE$8+AC23+AE23,0+AC23+AE23))))))))+(IF(L23=EM!$A$6,EM!$D$37)))","v":""},{"$f":"IF(L23<>22,\"\",(IF(AND(T23=TRUE,L23=22),EM!$H$31,0))*(IF(L23=EM!$A$6,HGO!$C$40,IF(HGO!L23=2*EM!$A$6,HGO!$C$41,HGO!$C$42))))","v":""},"",{"$f":"IF(W23<>\"\",W23/(1+(EM!$C$4/100))^HGO!L23,\"\")","v":""},{"$f":"IF(X23<>\"\",SUM($X$2:X23),\"\")","v":""},"",{"$error":"#DIV/0!"},{"$f":"IF(AND(EM!$J$33=1,$L23>=EM!$J$31),EM!$I$31,(IF(OR(EM!$I$31=\"\",EM!$J$31=\"\",EM!$J$33=\"\"),\"\",IF(AND(EM!$I$31<>\"\",HGO!$AA23=TRUE,$L23>=EM!$J$31),EM!$I$31,\"\"))))","v":""},null,{"$error":"#DIV/0!"},{"$f":"IF(L23<>\"\",IF(AND(EM!$F$36=1,$L23>=EM!$F$34),EM!$E$35,(IF(OR(EM!$E$35=\"\",EM!$F$34=\"\",EM!$F$36=\"\"),0,IF(AND(EM!$E$35<>\"\",HGO!$AD23=TRUE,$L23>=EM!$F$34),EM!$E$35,0)))),\"\")","v":""},{"$f":"IF(L23=\"\",\"\",((IF(AND(T23=TRUE,L24<>23,EM!$A$22=\"Nein\"),EM!$E$32+EM!$F$30+AC23+AE23,IF(AND(T23=TRUE,L24<>23,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC23+AE23,IF(AND(T23=TRUE,L24=23,EM!$A$22=\"Nein\"),EM!$E$32+AC23+AE23,IF(AND(T23=TRUE,L24=23,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L23)=1),DGK!$AE$6+AC23+AE23,IF(AND(T23=TRUE,L24=23,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L23)=1),DGK!$AE$7+AC23+AE23,IF(AND(T23=TRUE,L24=23,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L23)<>1,((EM!$A$6*2)/HGO!L23)<>1)),DGK!$AE$8+AC23+AE23,0+AC23+AE23))))))))+(IF(L23=EM!$A$6,EM!$D$41)))","v":""},{"$f":"IF(MOD(EM!$A$4,HGO!B69)=0,HGO!B69,\"\")","v":22},{"$f":"INDEX(AG$2:AG$100,MATCH(LARGE(COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),ROWS(AG$2:AG23)),COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),0),1)","v":22}]
[{"$f":"IF(EM!$C$6=\"LBG I\",HGO!C20,IF(EM!$C$6=\"LBG II\",HGO!D20,IF(EM!$C$6=\"LBG III\",HGO!E20,IF(EM!$C$6=\"LBG IV\",HGO!F20,IF(EM!$C$6=\"LBG V\",HGO!G20)))))","v":false},null,"Wintertriticale","Winterroggen (Hybridsorte)","Winterraps","Winterraps","Wintertriticale",5,{"$f":"EM!X10","v":""},{"$f":"EM!V25","v":0},null,{"$f":"IF(EM!$A$4>=23,23,\"\")","v":""},{"$f":"IF(L24=23,(((1+EM!$C$4/100)^23)*EM!$C$4/100)/(((1+EM!$C$4/100)^23)-1),\"\")","v":""},{"$f":"IF(EM!$A$8>=4,HGO!N6,\"\")","v":""},{"$f":"IF(EM!$A$8>=4,HGO!O6,\"\")","v":""},"",{"$f":"IF(ROW(P24)>COUNTA(P:P),\"\",INDEX(P:P,SMALL(IF(P$1:P$241<>\"\",ROW($1:$241)),ROW(P24))))/((1+(EM!$C$4/100))^HGO!L24)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q24<>\"\",SUM($Q$2:Q24),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(EM!$A$6=1,TRUE,MOD(ROW(),EM!$A$6)=1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L24=\"\",\"\",((IF(AND(T24=TRUE,L25<>24,EM!$A$22=\"Nein\"),EM!$D$30+EM!$F$30+AC24+AE24,IF(AND(T24=TRUE,L25<>24,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC24+AE24,IF(AND(T24=TRUE,L25=24,EM!$A$22=\"Nein\"),EM!$D$30+AC24+AE24,IF(AND(T24=TRUE,L25=24,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L24)=1),DGK!$AE$6+AC24+AE24,IF(AND(T24=TRUE,L25=24,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L24)=1),DGK!$AE$7+AC24+AE24,IF(AND(T24=TRUE,L25=24,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L24)<>1,((EM!$A$6*2)/HGO!L24)<>1)),DGK!$AE$8+AC24+AE24,0+AC24+AE24))))))))+(IF(L24=EM!$A$6,EM!$D$37)))","v":""},{"$f":"IF(L24<>23,\"\",(IF(AND(T24=TRUE,L24=23),EM!$H$31,0))*(IF(L24=EM!$A$6,HGO!$C$40,IF(HGO!L24=2*EM!$A$6,HGO!$C$41,HGO!$C$42))))","v":""},"",{"$f":"IF(W24<>\"\",W24/(1+(EM!$C$4/100))^HGO!L24,\"\")","v":""},{"$f":"IF(X24<>\"\",SUM($X$2:X24),\"\")","v":""},"",{"$error":"#DIV/0!"},{"$f":"IF(AND(EM!$J$33=1,$L24>=EM!$J$31),EM!$I$31,(IF(OR(EM!$I$31=\"\",EM!$J$31=\"\",EM!$J$33=\"\"),\"\",IF(AND(EM!$I$31<>\"\",HGO!$AA24=TRUE,$L24>=EM!$J$31),EM!$I$31,\"\"))))","v":""},null,{"$error":"#DIV/0!"},{"$f":"IF(L24<>\"\",IF(AND(EM!$F$36=1,$L24>=EM!$F$34),EM!$E$35,(IF(OR(EM!$E$35=\"\",EM!$F$34=\"\",EM!$F$36=\"\"),0,IF(AND(EM!$E$35<>\"\",HGO!$AD24=TRUE,$L24>=EM!$F$34),EM!$E$35,0)))),\"\")","v":""},{"$f":"IF(L24=\"\",\"\",((IF(AND(T24=TRUE,L25<>24,EM!$A$22=\"Nein\"),EM!$E$32+EM!$F$30+AC24+AE24,IF(AND(T24=TRUE,L25<>24,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC24+AE24,IF(AND(T24=TRUE,L25=24,EM!$A$22=\"Nein\"),EM!$E$32+AC24+AE24,IF(AND(T24=TRUE,L25=24,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L24)=1),DGK!$AE$6+AC24+AE24,IF(AND(T24=TRUE,L25=24,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L24)=1),DGK!$AE$7+AC24+AE24,IF(AND(T24=TRUE,L25=24,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L24)<>1,((EM!$A$6*2)/HGO!L24)<>1)),DGK!$AE$8+AC24+AE24,0+AC24+AE24))))))))+(IF(L24=EM!$A$6,EM!$D$41)))","v":""},{"$f":"IF(MOD(EM!$A$4,HGO!B70)=0,HGO!B70,\"\")","v":23},{"$f":"INDEX(AG$2:AG$100,MATCH(LARGE(COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),ROWS(AG$2:AG24)),COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),0),1)","v":23}]
[{"$f":"IF(EM!$C$6=\"LBG I\",HGO!C21,IF(EM!$C$6=\"LBG II\",HGO!D21,IF(EM!$C$6=\"LBG III\",HGO!E21,IF(EM!$C$6=\"LBG IV\",HGO!F21,IF(EM!$C$6=\"LBG V\",HGO!G21)))))","v":false},null,"Winterweizen ","Winterroggen (Populationssorte)","Winterroggen (Hybridsorte)","Winterroggen (Hybridsorte)","Winterweizen ",6,{"$f":"EM!X11","v":""},{"$f":"EM!V26","v":0},null,{"$f":"IF(EM!$A$4>=24,24,\"\")","v":""},{"$f":"IF(L25=24,(((1+EM!$C$4/100)^24)*EM!$C$4/100)/(((1+EM!$C$4/100)^24)-1),\"\")","v":""},{"$f":"IF(EM!$A$8>=4,HGO!N7,\"\")","v":""},{"$f":"IF(EM!$A$8>=4,HGO!O7,\"\")","v":""},"",{"$f":"IF(ROW(P25)>COUNTA(P:P),\"\",INDEX(P:P,SMALL(IF(P$1:P$241<>\"\",ROW($1:$241)),ROW(P25))))/((1+(EM!$C$4/100))^HGO!L25)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q25<>\"\",SUM($Q$2:Q25),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(EM!$A$6=1,TRUE,MOD(ROW(),EM!$A$6)=1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L25=\"\",\"\",((IF(AND(T25=TRUE,L26<>25,EM!$A$22=\"Nein\"),EM!$D$30+EM!$F$30+AC25+AE25,IF(AND(T25=TRUE,L26<>25,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC25+AE25,IF(AND(T25=TRUE,L26=25,EM!$A$22=\"Nein\"),EM!$D$30+AC25+AE25,IF(AND(T25=TRUE,L26=25,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L25)=1),DGK!$AE$6+AC25+AE25,IF(AND(T25=TRUE,L26=25,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L25)=1),DGK!$AE$7+AC25+AE25,IF(AND(T25=TRUE,L26=25,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L25)<>1,((EM!$A$6*2)/HGO!L25)<>1)),DGK!$AE$8+AC25+AE25,0+AC25+AE25))))))))+(IF(L25=EM!$A$6,EM!$D$37)))","v":""},{"$f":"IF(L25<>24,\"\",(IF(AND(T25=TRUE,L25=24),EM!$H$31,0))*(IF(L25=EM!$A$6,HGO!$C$40,IF(HGO!L25=2*EM!$A$6,HGO!$C$41,HGO!$C$42))))","v":""},"",{"$f":"IF(W25<>\"\",W25/(1+(EM!$C$4/100))^HGO!L25,\"\")","v":""},{"$f":"IF(X25<>\"\",SUM($X$2:X25),\"\")","v":""},"",{"$error":"#DIV/0!"},{"$f":"IF(AND(EM!$J$33=1,$L25>=EM!$J$31),EM!$I$31,(IF(OR(EM!$I$31=\"\",EM!$J$31=\"\",EM!$J$33=\"\"),\"\",IF(AND(EM!$I$31<>\"\",HGO!$AA25=TRUE,$L25>=EM!$J$31),EM!$I$31,\"\"))))","v":""},null,{"$error":"#DIV/0!"},{"$f":"IF(L25<>\"\",IF(AND(EM!$F$36=1,$L25>=EM!$F$34),EM!$E$35,(IF(OR(EM!$E$35=\"\",EM!$F$34=\"\",EM!$F$36=\"\"),0,IF(AND(EM!$E$35<>\"\",HGO!$AD25=TRUE,$L25>=EM!$F$34),EM!$E$35,0)))),\"\")","v":""},{"$f":"IF(L25=\"\",\"\",((IF(AND(T25=TRUE,L26<>25,EM!$A$22=\"Nein\"),EM!$E$32+EM!$F$30+AC25+AE25,IF(AND(T25=TRUE,L26<>25,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC25+AE25,IF(AND(T25=TRUE,L26=25,EM!$A$22=\"Nein\"),EM!$E$32+AC25+AE25,IF(AND(T25=TRUE,L26=25,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L25)=1),DGK!$AE$6+AC25+AE25,IF(AND(T25=TRUE,L26=25,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L25)=1),DGK!$AE$7+AC25+AE25,IF(AND(T25=TRUE,L26=25,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L25)<>1,((EM!$A$6*2)/HGO!L25)<>1)),DGK!$AE$8+AC25+AE25,0+AC25+AE25))))))))+(IF(L25=EM!$A$6,EM!$D$41)))","v":""},{"$f":"IF(MOD(EM!$A$4,HGO!B71)=0,HGO!B71,\"\")","v":24},{"$f":"INDEX(AG$2:AG$100,MATCH(LARGE(COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),ROWS(AG$2:AG25)),COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),0),1)","v":24}]
[{"$f":"IF(EM!$C$6=\"LBG I\",HGO!C22,IF(EM!$C$6=\"LBG II\",HGO!D22,IF(EM!$C$6=\"LBG III\",HGO!E22,IF(EM!$C$6=\"LBG IV\",HGO!F22,IF(EM!$C$6=\"LBG V\",HGO!G22)))))","v":false},null,"Zuckerrüben ","Wintertriticale","Winterroggen (Populationssorte)","Winterroggen (Populationssorte)",null,"Summe",{"$f":"SUM(I20:I25)","v":0},null,null,{"$f":"IF(EM!$A$4>=25,25,\"\")","v":""},{"$f":"IF(L26=25,(((1+EM!$C$4/100)^25)*EM!$C$4/100)/(((1+EM!$C$4/100)^25)-1),\"\")","v":""},{"$f":"IF(EM!$A$8>=5,HGO!N2,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$8>=5,HGO!O2,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ROW(P26)>COUNTA(P:P),\"\",INDEX(P:P,SMALL(IF(P$1:P$241<>\"\",ROW($1:$241)),ROW(P26))))/((1+(EM!$C$4/100))^HGO!L26)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q26<>\"\",SUM($Q$2:Q26),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(EM!$A$6=1,TRUE,MOD(ROW(),EM!$A$6)=1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L26=\"\",\"\",((IF(AND(T26=TRUE,L27<>26,EM!$A$22=\"Nein\"),EM!$D$30+EM!$F$30+AC26+AE26,IF(AND(T26=TRUE,L27<>26,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC26+AE26,IF(AND(T26=TRUE,L27=26,EM!$A$22=\"Nein\"),EM!$D$30+AC26+AE26,IF(AND(T26=TRUE,L27=26,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L26)=1),DGK!$AE$6+AC26+AE26,IF(AND(T26=TRUE,L27=26,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L26)=1),DGK!$AE$7+AC26+AE26,IF(AND(T26=TRUE,L27=26,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L26)<>1,((EM!$A$6*2)/HGO!L26)<>1)),DGK!$AE$8+AC26+AE26,0+AC26+AE26))))))))+(IF(L26=EM!$A$6,EM!$D$37)))","v":""},{"$f":"IF(L26<>25,\"\",(IF(AND(T26=TRUE,L26=25),EM!$H$31,0))*(IF(L26=EM!$A$6,HGO!$C$40,IF(HGO!L26=2*EM!$A$6,HGO!$C$41,HGO!$C$42))))","v":""},"",{"$f":"IF(W26<>\"\",W26/(1+(EM!$C$4/100))^HGO!L26,\"\")","v":""},{"$f":"IF(X26<>\"\",SUM($X$2:X26),\"\")","v":""},"",{"$error":"#DIV/0!"},{"$f":"IF(AND(EM!$J$33=1,$L26>=EM!$J$31),EM!$I$31,(IF(OR(EM!$I$31=\"\",EM!$J$31=\"\",EM!$J$33=\"\"),\"\",IF(AND(EM!$I$31<>\"\",HGO!$AA26=TRUE,$L26>=EM!$J$31),EM!$I$31,\"\"))))","v":""},null,{"$error":"#DIV/0!"},{"$f":"IF(L26<>\"\",IF(AND(EM!$F$36=1,$L26>=EM!$F$34),EM!$E$35,(IF(OR(EM!$E$35=\"\",EM!$F$34=\"\",EM!$F$36=\"\"),0,IF(AND(EM!$E$35<>\"\",HGO!$AD26=TRUE,$L26>=EM!$F$34),EM!$E$35,0)))),\"\")","v":""},{"$f":"IF(L26=\"\",\"\",((IF(AND(T26=TRUE,L27<>26,EM!$A$22=\"Nein\"),EM!$E$32+EM!$F$30+AC26+AE26,IF(AND(T26=TRUE,L27<>26,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC26+AE26,IF(AND(T26=TRUE,L27=26,EM!$A$22=\"Nein\"),EM!$E$32+AC26+AE26,IF(AND(T26=TRUE,L27=26,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L26)=1),DGK!$AE$6+AC26+AE26,IF(AND(T26=TRUE,L27=26,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L26)=1),DGK!$AE$7+AC26+AE26,IF(AND(T26=TRUE,L27=26,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L26)<>1,((EM!$A$6*2)/HGO!L26)<>1)),DGK!$AE$8+AC26+AE26,0+AC26+AE26))))))))+(IF(L26=EM!$A$6,EM!$D$41)))","v":""},{"$f":"IF(MOD(EM!$A$4,HGO!B72)=0,HGO!B72,\"\")","v":25},{"$f":"INDEX(AG$2:AG$100,MATCH(LARGE(COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),ROWS(AG$2:AG26)),COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),0),1)","v":25}]
[{"$f":"IF(EM!$C$6=\"LBG I\",HGO!C23,IF(EM!$C$6=\"LBG II\",HGO!D23,IF(EM!$C$6=\"LBG III\",HGO!E23,IF(EM!$C$6=\"LBG IV\",HGO!F23,IF(EM!$C$6=\"LBG V\",HGO!G23)))))","v":false},null,null,"Winterweizen ","Wintertriticale","Wintertriticale",null,null,null,null,null,{"$f":"IF(EM!$A$4>=26,26,\"\")","v":""},{"$f":"IF(L27=26,(((1+EM!$C$4/100)^26)*EM!$C$4/100)/(((1+EM!$C$4/100)^26)-1),\"\")","v":""},{"$f":"IF(EM!$A$8>=5,HGO!N3,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$8>=5,HGO!O3,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ROW(P27)>COUNTA(P:P),\"\",INDEX(P:P,SMALL(IF(P$1:P$241<>\"\",ROW($1:$241)),ROW(P27))))/((1+(EM!$C$4/100))^HGO!L27)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q27<>\"\",SUM($Q$2:Q27),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(EM!$A$6=1,TRUE,MOD(ROW(),EM!$A$6)=1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L27=\"\",\"\",((IF(AND(T27=TRUE,L28<>27,EM!$A$22=\"Nein\"),EM!$D$30+EM!$F$30+AC27+AE27,IF(AND(T27=TRUE,L28<>27,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC27+AE27,IF(AND(T27=TRUE,L28=27,EM!$A$22=\"Nein\"),EM!$D$30+AC27+AE27,IF(AND(T27=TRUE,L28=27,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L27)=1),DGK!$AE$6+AC27+AE27,IF(AND(T27=TRUE,L28=27,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L27)=1),DGK!$AE$7+AC27+AE27,IF(AND(T27=TRUE,L28=27,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L27)<>1,((EM!$A$6*2)/HGO!L27)<>1)),DGK!$AE$8+AC27+AE27,0+AC27+AE27))))))))+(IF(L27=EM!$A$6,EM!$D$37)))","v":""},{"$f":"IF(L27<>26,\"\",(IF(AND(T27=TRUE,L27=26),EM!$H$31,0))*(IF(L27=EM!$A$6,HGO!$C$40,IF(HGO!L27=2*EM!$A$6,HGO!$C$41,HGO!$C$42))))","v":""},"",{"$f":"IF(W27<>\"\",W27/(1+(EM!$C$4/100))^HGO!L27,\"\")","v":""},{"$f":"IF(X27<>\"\",SUM($X$2:X27),\"\")","v":""},"",{"$error":"#DIV/0!"},{"$f":"IF(AND(EM!$J$33=1,$L27>=EM!$J$31),EM!$I$31,(IF(OR(EM!$I$31=\"\",EM!$J$31=\"\",EM!$J$33=\"\"),\"\",IF(AND(EM!$I$31<>\"\",HGO!$AA27=TRUE,$L27>=EM!$J$31),EM!$I$31,\"\"))))","v":""},null,{"$error":"#DIV/0!"},{"$f":"IF(L27<>\"\",IF(AND(EM!$F$36=1,$L27>=EM!$F$34),EM!$E$35,(IF(OR(EM!$E$35=\"\",EM!$F$34=\"\",EM!$F$36=\"\"),0,IF(AND(EM!$E$35<>\"\",HGO!$AD27=TRUE,$L27>=EM!$F$34),EM!$E$35,0)))),\"\")","v":""},{"$f":"IF(L27=\"\",\"\",((IF(AND(T27=TRUE,L28<>27,EM!$A$22=\"Nein\"),EM!$E$32+EM!$F$30+AC27+AE27,IF(AND(T27=TRUE,L28<>27,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC27+AE27,IF(AND(T27=TRUE,L28=27,EM!$A$22=\"Nein\"),EM!$E$32+AC27+AE27,IF(AND(T27=TRUE,L28=27,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L27)=1),DGK!$AE$6+AC27+AE27,IF(AND(T27=TRUE,L28=27,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L27)=1),DGK!$AE$7+AC27+AE27,IF(AND(T27=TRUE,L28=27,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L27)<>1,((EM!$A$6*2)/HGO!L27)<>1)),DGK!$AE$8+AC27+AE27,0+AC27+AE27))))))))+(IF(L27=EM!$A$6,EM!$D$41)))","v":""},{"$f":"IF(MOD(EM!$A$4,HGO!B73)=0,HGO!B73,\"\")","v":26},{"$f":"INDEX(AG$2:AG$100,MATCH(LARGE(COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),ROWS(AG$2:AG27)),COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),0),1)","v":26}]
[{"$f":"IF(EM!$C$6=\"LBG I\",HGO!C24,IF(EM!$C$6=\"LBG II\",HGO!D24,IF(EM!$C$6=\"LBG III\",HGO!E24,IF(EM!$C$6=\"LBG IV\",HGO!F24,IF(EM!$C$6=\"LBG V\",HGO!G24)))))","v":false},null,null,"Zuckerrüben ","Winterweizen ","Winterweizen ",null,null,null,null,null,{"$f":"IF(EM!$A$4>=27,27,\"\")","v":""},{"$f":"IF(L28=27,(((1+EM!$C$4/100)^27)*EM!$C$4/100)/(((1+EM!$C$4/100)^27)-1),\"\")","v":""},{"$f":"IF(EM!$A$8>=5,HGO!N4,\"\")","v":""},{"$f":"IF(EM!$A$8>=5,HGO!O4,\"\")","v":""},"",{"$f":"IF(ROW(P28)>COUNTA(P:P),\"\",INDEX(P:P,SMALL(IF(P$1:P$241<>\"\",ROW($1:$241)),ROW(P28))))/((1+(EM!$C$4/100))^HGO!L28)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q28<>\"\",SUM($Q$2:Q28),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(EM!$A$6=1,TRUE,MOD(ROW(),EM!$A$6)=1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L28=\"\",\"\",((IF(AND(T28=TRUE,L29<>28,EM!$A$22=\"Nein\"),EM!$D$30+EM!$F$30+AC28+AE28,IF(AND(T28=TRUE,L29<>28,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC28+AE28,IF(AND(T28=TRUE,L29=28,EM!$A$22=\"Nein\"),EM!$D$30+AC28+AE28,IF(AND(T28=TRUE,L29=28,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L28)=1),DGK!$AE$6+AC28+AE28,IF(AND(T28=TRUE,L29=28,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L28)=1),DGK!$AE$7+AC28+AE28,IF(AND(T28=TRUE,L29=28,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L28)<>1,((EM!$A$6*2)/HGO!L28)<>1)),DGK!$AE$8+AC28+AE28,0+AC28+AE28))))))))+(IF(L28=EM!$A$6,EM!$D$37)))","v":""},{"$f":"IF(L28<>27,\"\",(IF(AND(T28=TRUE,L28=27),EM!$H$31,0))*(IF(L28=EM!$A$6,HGO!$C$40,IF(HGO!L28=2*EM!$A$6,HGO!$C$41,HGO!$C$42))))","v":""},"",{"$f":"IF(W28<>\"\",W28/(1+(EM!$C$4/100))^HGO!L28,\"\")","v":""},{"$f":"IF(X28<>\"\",SUM($X$2:X28),\"\")","v":""},"",{"$error":"#DIV/0!"},{"$f":"IF(AND(EM!$J$33=1,$L28>=EM!$J$31),EM!$I$31,(IF(OR(EM!$I$31=\"\",EM!$J$31=\"\",EM!$J$33=\"\"),\"\",IF(AND(EM!$I$31<>\"\",HGO!$AA28=TRUE,$L28>=EM!$J$31),EM!$I$31,\"\"))))","v":""},null,{"$error":"#DIV/0!"},{"$f":"IF(L28<>\"\",IF(AND(EM!$F$36=1,$L28>=EM!$F$34),EM!$E$35,(IF(OR(EM!$E$35=\"\",EM!$F$34=\"\",EM!$F$36=\"\"),0,IF(AND(EM!$E$35<>\"\",HGO!$AD28=TRUE,$L28>=EM!$F$34),EM!$E$35,0)))),\"\")","v":""},{"$f":"IF(L28=\"\",\"\",((IF(AND(T28=TRUE,L29<>28,EM!$A$22=\"Nein\"),EM!$E$32+EM!$F$30+AC28+AE28,IF(AND(T28=TRUE,L29<>28,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC28+AE28,IF(AND(T28=TRUE,L29=28,EM!$A$22=\"Nein\"),EM!$E$32+AC28+AE28,IF(AND(T28=TRUE,L29=28,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L28)=1),DGK!$AE$6+AC28+AE28,IF(AND(T28=TRUE,L29=28,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L28)=1),DGK!$AE$7+AC28+AE28,IF(AND(T28=TRUE,L29=28,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L28)<>1,((EM!$A$6*2)/HGO!L28)<>1)),DGK!$AE$8+AC28+AE28,0+AC28+AE28))))))))+(IF(L28=EM!$A$6,EM!$D$41)))","v":""},{"$f":"IF(MOD(EM!$A$4,HGO!B74)=0,HGO!B74,\"\")","v":27},{"$f":"INDEX(AG$2:AG$100,MATCH(LARGE(COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),ROWS(AG$2:AG28)),COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),0),1)","v":27}]
[{"$f":"IF(EM!$C$6=\"LBG I\",HGO!C25,IF(EM!$C$6=\"LBG II\",HGO!D25,IF(EM!$C$6=\"LBG III\",HGO!E25,IF(EM!$C$6=\"LBG IV\",HGO!F25,IF(EM!$C$6=\"LBG V\",HGO!G25)))))","v":false},null,null,null,"Zuckerrüben ",null,null,null,"Anteile Acker/Gehölz",null,null,{"$f":"IF(EM!$A$4>=28,28,\"\")","v":""},{"$f":"IF(L29=28,(((1+EM!$C$4/100)^28)*EM!$C$4/100)/(((1+EM!$C$4/100)^28)-1),\"\")","v":""},{"$f":"IF(EM!$A$8>=5,HGO!N5,\"\")","v":""},{"$f":"IF(EM!$A$8>=5,HGO!O5,\"\")","v":""},"",{"$f":"IF(ROW(P29)>COUNTA(P:P),\"\",INDEX(P:P,SMALL(IF(P$1:P$241<>\"\",ROW($1:$241)),ROW(P29))))/((1+(EM!$C$4/100))^HGO!L29)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q29<>\"\",SUM($Q$2:Q29),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(EM!$A$6=1,TRUE,MOD(ROW(),EM!$A$6)=1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L29=\"\",\"\",((IF(AND(T29=TRUE,L30<>29,EM!$A$22=\"Nein\"),EM!$D$30+EM!$F$30+AC29+AE29,IF(AND(T29=TRUE,L30<>29,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC29+AE29,IF(AND(T29=TRUE,L30=29,EM!$A$22=\"Nein\"),EM!$D$30+AC29+AE29,IF(AND(T29=TRUE,L30=29,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L29)=1),DGK!$AE$6+AC29+AE29,IF(AND(T29=TRUE,L30=29,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L29)=1),DGK!$AE$7+AC29+AE29,IF(AND(T29=TRUE,L30=29,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L29)<>1,((EM!$A$6*2)/HGO!L29)<>1)),DGK!$AE$8+AC29+AE29,0+AC29+AE29))))))))+(IF(L29=EM!$A$6,EM!$D$37)))","v":""},{"$f":"IF(L29<>28,\"\",(IF(AND(T29=TRUE,L29=28),EM!$H$31,0))*(IF(L29=EM!$A$6,HGO!$C$40,IF(HGO!L29=2*EM!$A$6,HGO!$C$41,HGO!$C$42))))","v":""},"",{"$f":"IF(W29<>\"\",W29/(1+(EM!$C$4/100))^HGO!L29,\"\")","v":""},{"$f":"IF(X29<>\"\",SUM($X$2:X29),\"\")","v":""},"",{"$error":"#DIV/0!"},{"$f":"IF(AND(EM!$J$33=1,$L29>=EM!$J$31),EM!$I$31,(IF(OR(EM!$I$31=\"\",EM!$J$31=\"\",EM!$J$33=\"\"),\"\",IF(AND(EM!$I$31<>\"\",HGO!$AA29=TRUE,$L29>=EM!$J$31),EM!$I$31,\"\"))))","v":""},null,{"$error":"#DIV/0!"},{"$f":"IF(L29<>\"\",IF(AND(EM!$F$36=1,$L29>=EM!$F$34),EM!$E$35,(IF(OR(EM!$E$35=\"\",EM!$F$34=\"\",EM!$F$36=\"\"),0,IF(AND(EM!$E$35<>\"\",HGO!$AD29=TRUE,$L29>=EM!$F$34),EM!$E$35,0)))),\"\")","v":""},{"$f":"IF(L29=\"\",\"\",((IF(AND(T29=TRUE,L30<>29,EM!$A$22=\"Nein\"),EM!$E$32+EM!$F$30+AC29+AE29,IF(AND(T29=TRUE,L30<>29,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC29+AE29,IF(AND(T29=TRUE,L30=29,EM!$A$22=\"Nein\"),EM!$E$32+AC29+AE29,IF(AND(T29=TRUE,L30=29,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L29)=1),DGK!$AE$6+AC29+AE29,IF(AND(T29=TRUE,L30=29,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L29)=1),DGK!$AE$7+AC29+AE29,IF(AND(T29=TRUE,L30=29,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L29)<>1,((EM!$A$6*2)/HGO!L29)<>1)),DGK!$AE$8+AC29+AE29,0+AC29+AE29))))))))+(IF(L29=EM!$A$6,EM!$D$41)))","v":""},{"$f":"IF(MOD(EM!$A$4,HGO!B75)=0,HGO!B75,\"\")","v":28},{"$f":"INDEX(AG$2:AG$100,MATCH(LARGE(COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),ROWS(AG$2:AG29)),COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),0),1)","v":28}]
[{"$f":"IF(EM!$C$6=\"LBG I\",C26,IF(EM!$C$6=\"LBG II\",HGO!D26,IF(EM!$C$6=\"LBG III\",HGO!E26,IF(EM!$C$6=\"LBG IV\",HGO!F26,IF(EM!$C$6=\"LBG V\",\"\")))))","v":false},null,null,null,null,null,null,null,0,"Wert des Reglers",null,{"$f":"IF(EM!$A$4>=29,29,\"\")","v":""},{"$f":"IF(L30=29,(((1+EM!$C$4/100)^29)*EM!$C$4/100)/(((1+EM!$C$4/100)^29)-1),\"\")","v":""},{"$f":"IF(EM!$A$8>=5,HGO!N6,\"\")","v":""},{"$f":"IF(EM!$A$8>=5,HGO!O6,\"\")","v":""},"",{"$f":"IF(ROW(P30)>COUNTA(P:P),\"\",INDEX(P:P,SMALL(IF(P$1:P$241<>\"\",ROW($1:$241)),ROW(P30))))/((1+(EM!$C$4/100))^HGO!L30)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q30<>\"\",SUM($Q$2:Q30),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(EM!$A$6=1,TRUE,MOD(ROW(),EM!$A$6)=1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L30=\"\",\"\",((IF(AND(T30=TRUE,L31<>30,EM!$A$22=\"Nein\"),EM!$D$30+EM!$F$30+AC30+AE30,IF(AND(T30=TRUE,L31<>30,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC30+AE30,IF(AND(T30=TRUE,L31=30,EM!$A$22=\"Nein\"),EM!$D$30+AC30+AE30,IF(AND(T30=TRUE,L31=30,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L30)=1),DGK!$AE$6+AC30+AE30,IF(AND(T30=TRUE,L31=30,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L30)=1),DGK!$AE$7+AC30+AE30,IF(AND(T30=TRUE,L31=30,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L30)<>1,((EM!$A$6*2)/HGO!L30)<>1)),DGK!$AE$8+AC30+AE30,0+AC30+AE30))))))))+(IF(L30=EM!$A$6,EM!$D$37)))","v":""},{"$f":"IF(L30<>29,\"\",(IF(AND(T30=TRUE,L30=29),EM!$H$31,0))*(IF(L30=EM!$A$6,HGO!$C$40,IF(HGO!L30=2*EM!$A$6,HGO!$C$41,HGO!$C$42))))","v":""},"",{"$f":"IF(W30<>\"\",W30/(1+(EM!$C$4/100))^HGO!L30,\"\")","v":""},{"$f":"IF(X30<>\"\",SUM($X$2:X30),\"\")","v":""},"",{"$error":"#DIV/0!"},{"$f":"IF(AND(EM!$J$33=1,$L30>=EM!$J$31),EM!$I$31,(IF(OR(EM!$I$31=\"\",EM!$J$31=\"\",EM!$J$33=\"\"),\"\",IF(AND(EM!$I$31<>\"\",HGO!$AA30=TRUE,$L30>=EM!$J$31),EM!$I$31,\"\"))))","v":""},null,{"$error":"#DIV/0!"},{"$f":"IF(L30<>\"\",IF(AND(EM!$F$36=1,$L30>=EM!$F$34),EM!$E$35,(IF(OR(EM!$E$35=\"\",EM!$F$34=\"\",EM!$F$36=\"\"),0,IF(AND(EM!$E$35<>\"\",HGO!$AD30=TRUE,$L30>=EM!$F$34),EM!$E$35,0)))),\"\")","v":""},{"$f":"IF(L30=\"\",\"\",((IF(AND(T30=TRUE,L31<>30,EM!$A$22=\"Nein\"),EM!$E$32+EM!$F$30+AC30+AE30,IF(AND(T30=TRUE,L31<>30,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC30+AE30,IF(AND(T30=TRUE,L31=30,EM!$A$22=\"Nein\"),EM!$E$32+AC30+AE30,IF(AND(T30=TRUE,L31=30,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L30)=1),DGK!$AE$6+AC30+AE30,IF(AND(T30=TRUE,L31=30,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L30)=1),DGK!$AE$7+AC30+AE30,IF(AND(T30=TRUE,L31=30,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L30)<>1,((EM!$A$6*2)/HGO!L30)<>1)),DGK!$AE$8+AC30+AE30,0+AC30+AE30))))))))+(IF(L30=EM!$A$6,EM!$D$41)))","v":""},{"$f":"IF(MOD(EM!$A$4,HGO!B76)=0,HGO!B76,\"\")","v":29},{"$f":"INDEX(AG$2:AG$100,MATCH(LARGE(COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),ROWS(AG$2:AG30)),COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),0),1)","v":29}]
[{"$f":"IF(EM!$C$6=\"LBG I\",\"\",IF(EM!$C$6=\"LBG II\",HGO!D27,IF(EM!$C$6=\"LBG III\",HGO!E27,IF(EM!$C$6=\"LBG IV\",HGO!F27,IF(EM!$C$6=\"LBG V\",\"\")))))","v":false},null,null,null,null,null,null,null,{"$f":"IF(I30=\"\",1,IF(I30<0,0.5-I30,IF(I30>0,0.5-I30,0.5)))","v":0.5},"ha Acker",null,{"$f":"IF(EM!$A$4>=30,30,\"\")","v":""},{"$f":"IF(L31=30,(((1+EM!$C$4/100)^30)*EM!$C$4/100)/(((1+EM!$C$4/100)^30)-1),\"\")","v":""},{"$f":"IF(EM!$A$8>=5,HGO!N7,\"\")","v":""},{"$f":"IF(EM!$A$8>=5,HGO!O7,\"\")","v":""},"",{"$f":"IF(ROW(P31)>COUNTA(P:P),\"\",INDEX(P:P,SMALL(IF(P$1:P$241<>\"\",ROW($1:$241)),ROW(P31))))/((1+(EM!$C$4/100))^HGO!L31)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q31<>\"\",SUM($Q$2:Q31),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(EM!$A$6=1,TRUE,MOD(ROW(),EM!$A$6)=1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L31=\"\",\"\",((IF(AND(T31=TRUE,L32<>31,EM!$A$22=\"Nein\"),EM!$D$30+EM!$F$30+AC31+AE31,IF(AND(T31=TRUE,L32<>31,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC31+AE31,IF(AND(T31=TRUE,L32=31,EM!$A$22=\"Nein\"),EM!$D$30+AC31+AE31,IF(AND(T31=TRUE,L32=31,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L31)=1),DGK!$AE$6+AC31+AE31,IF(AND(T31=TRUE,L32=31,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L31)=1),DGK!$AE$7+AC31+AE31,IF(AND(T31=TRUE,L32=31,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L31)<>1,((EM!$A$6*2)/HGO!L31)<>1)),DGK!$AE$8+AC31+AE31,0+AC31+AE31))))))))+(IF(L31=EM!$A$6,EM!$D$37)))","v":""},{"$f":"IF(L31<>30,\"\",(IF(AND(T31=TRUE,L31=30),EM!$H$31,0))*(IF(L31=EM!$A$6,HGO!$C$40,IF(HGO!L31=2*EM!$A$6,HGO!$C$41,HGO!$C$42))))","v":""},"",{"$f":"IF(W31<>\"\",W31/(1+(EM!$C$4/100))^HGO!L31,\"\")","v":""},{"$f":"IF(X31<>\"\",SUM($X$2:X31),\"\")","v":""},"",{"$error":"#DIV/0!"},{"$f":"IF(AND(EM!$J$33=1,$L31>=EM!$J$31),EM!$I$31,(IF(OR(EM!$I$31=\"\",EM!$J$31=\"\",EM!$J$33=\"\"),\"\",IF(AND(EM!$I$31<>\"\",HGO!$AA31=TRUE,$L31>=EM!$J$31),EM!$I$31,\"\"))))","v":""},null,{"$error":"#DIV/0!"},{"$f":"IF(L31<>\"\",IF(AND(EM!$F$36=1,$L31>=EM!$F$34),EM!$E$35,(IF(OR(EM!$E$35=\"\",EM!$F$34=\"\",EM!$F$36=\"\"),0,IF(AND(EM!$E$35<>\"\",HGO!$AD31=TRUE,$L31>=EM!$F$34),EM!$E$35,0)))),\"\")","v":""},{"$f":"IF(L31=\"\",\"\",((IF(AND(T31=TRUE,L32<>31,EM!$A$22=\"Nein\"),EM!$E$32+EM!$F$30+AC31+AE31,IF(AND(T31=TRUE,L32<>31,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC31+AE31,IF(AND(T31=TRUE,L32=31,EM!$A$22=\"Nein\"),EM!$E$32+AC31+AE31,IF(AND(T31=TRUE,L32=31,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L31)=1),DGK!$AE$6+AC31+AE31,IF(AND(T31=TRUE,L32=31,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L31)=1),DGK!$AE$7+AC31+AE31,IF(AND(T31=TRUE,L32=31,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L31)<>1,((EM!$A$6*2)/HGO!L31)<>1)),DGK!$AE$8+AC31+AE31,0+AC31+AE31))))))))+(IF(L31=EM!$A$6,EM!$D$41)))","v":""},{"$f":"IF(MOD(EM!$A$4,HGO!B77)=0,HGO!B77,\"\")","v":30},{"$f":"INDEX(AG$2:AG$100,MATCH(LARGE(COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),ROWS(AG$2:AG31)),COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),0),1)","v":30}]
[{"$f":"IF(EM!$C$6=\"LBG I\",\"\",IF(EM!$C$6=\"LBG II\",D28,IF(EM!$C$6=\"LBG III\",HGO!E28,IF(EM!$C$6=\"LBG IV\",F28,IF(EM!$C$6=\"LBG V\",\"\")))))","v":false},null,"Zwischenfrucht",null,null,null,null,null,{"$f":"IF(I30=\"\",1,IF(I30<0,0.5+I30,IF(I30>0,0.5+I30,0.5)))","v":0.5},"ha Gehölz",null,{"$f":"IF(EM!$A$4>=31,31,\"\")","v":""},{"$f":"IF(L32=31,(((1+EM!$C$4/100)^31)*EM!$C$4/100)/(((1+EM!$C$4/100)^31)-1),\"\")","v":""},{"$f":"IF(EM!$A$8>=6,HGO!N2,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$8>=6,HGO!O2,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ROW(P32)>COUNTA(P:P),\"\",INDEX(P:P,SMALL(IF(P$1:P$241<>\"\",ROW($1:$241)),ROW(P32))))/((1+(EM!$C$4/100))^HGO!L32)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q32<>\"\",SUM($Q$2:Q32),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(EM!$A$6=1,TRUE,MOD(ROW(),EM!$A$6)=1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L32=\"\",\"\",((IF(AND(T32=TRUE,L33<>32,EM!$A$22=\"Nein\"),EM!$D$30+EM!$F$30+AC32+AE32,IF(AND(T32=TRUE,L33<>32,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC32+AE32,IF(AND(T32=TRUE,L33=32,EM!$A$22=\"Nein\"),EM!$D$30+AC32+AE32,IF(AND(T32=TRUE,L33=32,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L32)=1),DGK!$AE$6+AC32+AE32,IF(AND(T32=TRUE,L33=32,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L32)=1),DGK!$AE$7+AC32+AE32,IF(AND(T32=TRUE,L33=32,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L32)<>1,((EM!$A$6*2)/HGO!L32)<>1)),DGK!$AE$8+AC32+AE32,0+AC32+AE32))))))))+(IF(L32=EM!$A$6,EM!$D$37)))","v":""},{"$f":"IF(L32<>31,\"\",(IF(AND(T32=TRUE,L32=31),EM!$H$31,0))*(IF(L32=EM!$A$6,HGO!$C$40,IF(HGO!L32=2*EM!$A$6,HGO!$C$41,HGO!$C$42))))","v":""},"",{"$f":"IF(W32<>\"\",W32/(1+(EM!$C$4/100))^HGO!L32,\"\")","v":""},{"$f":"IF(X32<>\"\",SUM($X$2:X32),\"\")","v":""},"",{"$error":"#DIV/0!"},{"$f":"IF(AND(EM!$J$33=1,$L32>=EM!$J$31),EM!$I$31,(IF(OR(EM!$I$31=\"\",EM!$J$31=\"\",EM!$J$33=\"\"),\"\",IF(AND(EM!$I$31<>\"\",HGO!$AA32=TRUE,$L32>=EM!$J$31),EM!$I$31,\"\"))))","v":""},null,{"$error":"#DIV/0!"},{"$f":"IF(L32<>\"\",IF(AND(EM!$F$36=1,$L32>=EM!$F$34),EM!$E$35,(IF(OR(EM!$E$35=\"\",EM!$F$34=\"\",EM!$F$36=\"\"),0,IF(AND(EM!$E$35<>\"\",HGO!$AD32=TRUE,$L32>=EM!$F$34),EM!$E$35,0)))),\"\")","v":""},{"$f":"IF(L32=\"\",\"\",((IF(AND(T32=TRUE,L33<>32,EM!$A$22=\"Nein\"),EM!$E$32+EM!$F$30+AC32+AE32,IF(AND(T32=TRUE,L33<>32,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC32+AE32,IF(AND(T32=TRUE,L33=32,EM!$A$22=\"Nein\"),EM!$E$32+AC32+AE32,IF(AND(T32=TRUE,L33=32,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L32)=1),DGK!$AE$6+AC32+AE32,IF(AND(T32=TRUE,L33=32,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L32)=1),DGK!$AE$7+AC32+AE32,IF(AND(T32=TRUE,L33=32,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L32)<>1,((EM!$A$6*2)/HGO!L32)<>1)),DGK!$AE$8+AC32+AE32,0+AC32+AE32))))))))+(IF(L32=EM!$A$6,EM!$D$41)))","v":""},{"$f":"IF(MOD(EM!$A$4,HGO!B78)=0,HGO!B78,\"\")","v":31},{"$f":"INDEX(AG$2:AG$100,MATCH(LARGE(COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),ROWS(AG$2:AG32)),COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),0),1)","v":31}]
[{"$f":"IF(EM!$C$6=\"LBG I\",\"\",IF(EM!$C$6=\"LBG II\",\"\",IF(EM!$C$6=\"LBG III\",HGO!E29,IF(EM!$C$6=\"LBG IV\",\"\",IF(EM!$C$6=\"LBG V\",\"\")))))","v":false},null,"Kleegras (frische Lagen)","Kleegras (frische Lagen)","Kleegras (frische Lagen)","Kleegras (frische Lagen)",null,null,null,null,null,{"$f":"IF(EM!$A$4>=32,32,\"\")","v":""},{"$f":"IF(L33=32,(((1+EM!$C$4/100)^32)*EM!$C$4/100)/(((1+EM!$C$4/100)^32)-1),\"\")","v":""},{"$f":"IF(EM!$A$8>=6,HGO!N3,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$8>=6,HGO!O3,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ROW(P33)>COUNTA(P:P),\"\",INDEX(P:P,SMALL(IF(P$1:P$241<>\"\",ROW($1:$241)),ROW(P33))))/((1+(EM!$C$4/100))^HGO!L33)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q33<>\"\",SUM($Q$2:Q33),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(EM!$A$6=1,TRUE,MOD(ROW(),EM!$A$6)=1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L33=\"\",\"\",((IF(AND(T33=TRUE,L34<>33,EM!$A$22=\"Nein\"),EM!$D$30+EM!$F$30+AC33+AE33,IF(AND(T33=TRUE,L34<>33,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC33+AE33,IF(AND(T33=TRUE,L34=33,EM!$A$22=\"Nein\"),EM!$D$30+AC33+AE33,IF(AND(T33=TRUE,L34=33,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L33)=1),DGK!$AE$6+AC33+AE33,IF(AND(T33=TRUE,L34=33,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L33)=1),DGK!$AE$7+AC33+AE33,IF(AND(T33=TRUE,L34=33,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L33)<>1,((EM!$A$6*2)/HGO!L33)<>1)),DGK!$AE$8+AC33+AE33,0+AC33+AE33))))))))+(IF(L33=EM!$A$6,EM!$D$37)))","v":""},{"$f":"IF(L33<>32,\"\",(IF(AND(T33=TRUE,L33=32),EM!$H$31,0))*(IF(L33=EM!$A$6,HGO!$C$40,IF(HGO!L33=2*EM!$A$6,HGO!$C$41,HGO!$C$42))))","v":""},"",{"$f":"IF(W33<>\"\",W33/(1+(EM!$C$4/100))^HGO!L33,\"\")","v":""},{"$f":"IF(X33<>\"\",SUM($X$2:X33),\"\")","v":""},"",{"$error":"#DIV/0!"},{"$f":"IF(AND(EM!$J$33=1,$L33>=EM!$J$31),EM!$I$31,(IF(OR(EM!$I$31=\"\",EM!$J$31=\"\",EM!$J$33=\"\"),\"\",IF(AND(EM!$I$31<>\"\",HGO!$AA33=TRUE,$L33>=EM!$J$31),EM!$I$31,\"\"))))","v":""},null,{"$error":"#DIV/0!"},{"$f":"IF(L33<>\"\",IF(AND(EM!$F$36=1,$L33>=EM!$F$34),EM!$E$35,(IF(OR(EM!$E$35=\"\",EM!$F$34=\"\",EM!$F$36=\"\"),0,IF(AND(EM!$E$35<>\"\",HGO!$AD33=TRUE,$L33>=EM!$F$34),EM!$E$35,0)))),\"\")","v":""},{"$f":"IF(L33=\"\",\"\",((IF(AND(T33=TRUE,L34<>33,EM!$A$22=\"Nein\"),EM!$E$32+EM!$F$30+AC33+AE33,IF(AND(T33=TRUE,L34<>33,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC33+AE33,IF(AND(T33=TRUE,L34=33,EM!$A$22=\"Nein\"),EM!$E$32+AC33+AE33,IF(AND(T33=TRUE,L34=33,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L33)=1),DGK!$AE$6+AC33+AE33,IF(AND(T33=TRUE,L34=33,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L33)=1),DGK!$AE$7+AC33+AE33,IF(AND(T33=TRUE,L34=33,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L33)<>1,((EM!$A$6*2)/HGO!L33)<>1)),DGK!$AE$8+AC33+AE33,0+AC33+AE33))))))))+(IF(L33=EM!$A$6,EM!$D$41)))","v":""},{"$f":"IF(MOD(EM!$A$4,HGO!B79)=0,HGO!B79,\"\")","v":32},{"$f":"INDEX(AG$2:AG$100,MATCH(LARGE(COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),ROWS(AG$2:AG33)),COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),0),1)","v":32}]
[{"$f":"IF(EM!$C$6=\"LBG I\",HGO!C33,IF(EM!$C$6=\"LBG II\",HGO!D33,IF(EM!$C$6=\"LBG III\",HGO!E33,IF(EM!$C$6=\"LBG IV\",HGO!F33,IF(EM!$C$6=\"LBG V\",\"\")))))","v":false},null,"Kleegras","Kleegras","Kleegras","Futterroggen",null,null,"Für Speicheroption Verkauf - Häkchen Ja-Nein (1-0)",null,null,{"$f":"IF(EM!$A$4>=33,33,\"\")","v":""},{"$f":"IF(L34=33,(((1+EM!$C$4/100)^33)*EM!$C$4/100)/(((1+EM!$C$4/100)^33)-1),\"\")","v":""},{"$f":"IF(EM!$A$8>=6,HGO!N4,\"\")","v":""},{"$f":"IF(EM!$A$8>=6,HGO!O4,\"\")","v":""},"",{"$f":"IF(ROW(P34)>COUNTA(P:P),\"\",INDEX(P:P,SMALL(IF(P$1:P$241<>\"\",ROW($1:$241)),ROW(P34))))/((1+(EM!$C$4/100))^HGO!L34)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q34<>\"\",SUM($Q$2:Q34),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(EM!$A$6=1,TRUE,MOD(ROW(),EM!$A$6)=1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L34=\"\",\"\",((IF(AND(T34=TRUE,L35<>34,EM!$A$22=\"Nein\"),EM!$D$30+EM!$F$30+AC34+AE34,IF(AND(T34=TRUE,L35<>34,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC34+AE34,IF(AND(T34=TRUE,L35=34,EM!$A$22=\"Nein\"),EM!$D$30+AC34+AE34,IF(AND(T34=TRUE,L35=34,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L34)=1),DGK!$AE$6+AC34+AE34,IF(AND(T34=TRUE,L35=34,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L34)=1),DGK!$AE$7+AC34+AE34,IF(AND(T34=TRUE,L35=34,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L34)<>1,((EM!$A$6*2)/HGO!L34)<>1)),DGK!$AE$8+AC34+AE34,0+AC34+AE34))))))))+(IF(L34=EM!$A$6,EM!$D$37)))","v":""},{"$f":"IF(L34<>33,\"\",(IF(AND(T34=TRUE,L34=33),EM!$H$31,0))*(IF(L34=EM!$A$6,HGO!$C$40,IF(HGO!L34=2*EM!$A$6,HGO!$C$41,HGO!$C$42))))","v":""},{"$f":"IF(OR(V34=\"\",U34=\"\"),\"\",V34-U34+(IF(AB34<>\"\",AB34)))","v":""},{"$f":"IF(W34<>\"\",W34/(1+(EM!$C$4/100))^HGO!L34,\"\")","v":""},{"$f":"IF(X34<>\"\",SUM($X$2:X34),\"\")","v":""},"",{"$error":"#DIV/0!"},{"$f":"IF(AND(EM!$J$33=1,$L34>=EM!$J$31),EM!$I$31,(IF(OR(EM!$I$31=\"\",EM!$J$31=\"\",EM!$J$33=\"\"),\"\",IF(AND(EM!$I$31<>\"\",HGO!$AA34=TRUE,$L34>=EM!$J$31),EM!$I$31,\"\"))))","v":""},null,{"$error":"#DIV/0!"},{"$f":"IF(L34<>\"\",IF(AND(EM!$F$36=1,$L34>=EM!$F$34),EM!$E$35,(IF(OR(EM!$E$35=\"\",EM!$F$34=\"\",EM!$F$36=\"\"),0,IF(AND(EM!$E$35<>\"\",HGO!$AD34=TRUE,$L34>=EM!$F$34),EM!$E$35,0)))),\"\")","v":""},{"$f":"IF(L34=\"\",\"\",((IF(AND(T34=TRUE,L35<>34,EM!$A$22=\"Nein\"),EM!$E$32+EM!$F$30+AC34+AE34,IF(AND(T34=TRUE,L35<>34,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC34+AE34,IF(AND(T34=TRUE,L35=34,EM!$A$22=\"Nein\"),EM!$E$32+AC34+AE34,IF(AND(T34=TRUE,L35=34,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L34)=1),DGK!$AE$6+AC34+AE34,IF(AND(T34=TRUE,L35=34,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L34)=1),DGK!$AE$7+AC34+AE34,IF(AND(T34=TRUE,L35=34,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L34)<>1,((EM!$A$6*2)/HGO!L34)<>1)),DGK!$AE$8+AC34+AE34,0+AC34+AE34))))))))+(IF(L34=EM!$A$6,EM!$D$41)))","v":""},{"$f":"IF(MOD(EM!$A$4,HGO!B80)=0,HGO!B80,\"\")","v":33},{"$f":"INDEX(AG$2:AG$100,MATCH(LARGE(COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),ROWS(AG$2:AG34)),COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),0),1)","v":33}]
[{"$f":"IF(EM!$C$6=\"LBG I\",HGO!C34,IF(EM!$C$6=\"LBG II\",HGO!D34,IF(EM!$C$6=\"LBG III\",HGO!E34,IF(EM!$C$6=\"LBG IV\",HGO!F34,IF(EM!$C$6=\"LBG V\",\"\")))))","v":false},null,"Futterroggen","Futterroggen","Futterroggen","Senf-Gründüngung",null,null,"Trockenmasseverlust",0,null,{"$f":"IF(EM!$A$4>=34,34,\"\")","v":""},{"$f":"IF(L35=34,(((1+EM!$C$4/100)^34)*EM!$C$4/100)/(((1+EM!$C$4/100)^34)-1),\"\")","v":""},{"$f":"IF(EM!$A$8>=6,HGO!N5,\"\")","v":""},{"$f":"IF(EM!$A$8>=6,HGO!O5,\"\")","v":""},"",{"$f":"IF(ROW(P35)>COUNTA(P:P),\"\",INDEX(P:P,SMALL(IF(P$1:P$241<>\"\",ROW($1:$241)),ROW(P35))))/((1+(EM!$C$4/100))^HGO!L35)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q35<>\"\",SUM($Q$2:Q35),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(EM!$A$6=1,TRUE,MOD(ROW(),EM!$A$6)=1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L35=\"\",\"\",((IF(AND(T35=TRUE,L36<>35,EM!$A$22=\"Nein\"),EM!$D$30+EM!$F$30+AC35+AE35,IF(AND(T35=TRUE,L36<>35,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC35+AE35,IF(AND(T35=TRUE,L36=35,EM!$A$22=\"Nein\"),EM!$D$30+AC35+AE35,IF(AND(T35=TRUE,L36=35,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L35)=1),DGK!$AE$6+AC35+AE35,IF(AND(T35=TRUE,L36=35,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L35)=1),DGK!$AE$7+AC35+AE35,IF(AND(T35=TRUE,L36=35,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L35)<>1,((EM!$A$6*2)/HGO!L35)<>1)),DGK!$AE$8+AC35+AE35,0+AC35+AE35))))))))+(IF(L35=EM!$A$6,EM!$D$37)))","v":""},{"$f":"IF(L35<>34,\"\",(IF(AND(T35=TRUE,L35=34),EM!$H$31,0))*(IF(L35=EM!$A$6,HGO!$C$40,IF(HGO!L35=2*EM!$A$6,HGO!$C$41,HGO!$C$42))))","v":""},"",{"$f":"IF(W35<>\"\",W35/(1+(EM!$C$4/100))^HGO!L35,\"\")","v":""},{"$f":"IF(X35<>\"\",SUM($X$2:X35),\"\")","v":""},"",{"$error":"#DIV/0!"},{"$f":"IF(AND(EM!$J$33=1,$L35>=EM!$J$31),EM!$I$31,(IF(OR(EM!$I$31=\"\",EM!$J$31=\"\",EM!$J$33=\"\"),\"\",IF(AND(EM!$I$31<>\"\",HGO!$AA35=TRUE,$L35>=EM!$J$31),EM!$I$31,\"\"))))","v":""},null,{"$error":"#DIV/0!"},{"$f":"IF(L35<>\"\",IF(AND(EM!$F$36=1,$L35>=EM!$F$34),EM!$E$35,(IF(OR(EM!$E$35=\"\",EM!$F$34=\"\",EM!$F$36=\"\"),0,IF(AND(EM!$E$35<>\"\",HGO!$AD35=TRUE,$L35>=EM!$F$34),EM!$E$35,0)))),\"\")","v":""},{"$f":"IF(L35=\"\",\"\",((IF(AND(T35=TRUE,L36<>35,EM!$A$22=\"Nein\"),EM!$E$32+EM!$F$30+AC35+AE35,IF(AND(T35=TRUE,L36<>35,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC35+AE35,IF(AND(T35=TRUE,L36=35,EM!$A$22=\"Nein\"),EM!$E$32+AC35+AE35,IF(AND(T35=TRUE,L36=35,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L35)=1),DGK!$AE$6+AC35+AE35,IF(AND(T35=TRUE,L36=35,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L35)=1),DGK!$AE$7+AC35+AE35,IF(AND(T35=TRUE,L36=35,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L35)<>1,((EM!$A$6*2)/HGO!L35)<>1)),DGK!$AE$8+AC35+AE35,0+AC35+AE35))))))))+(IF(L35=EM!$A$6,EM!$D$41)))","v":""},{"$f":"IF(MOD(EM!$A$4,HGO!B81)=0,HGO!B81,\"\")","v":34},{"$f":"INDEX(AG$2:AG$100,MATCH(LARGE(COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),ROWS(AG$2:AG35)),COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),0),1)","v":34}]
[{"$f":"IF(EM!$C$6=\"LBG I\",HGO!C35,IF(EM!$C$6=\"LBG II\",HGO!D35,IF(EM!$C$6=\"LBG III\",HGO!E35,IF(EM!$C$6=\"LBG IV\",HGO!F35,IF(EM!$C$6=\"LBG V\",\"\")))))","v":false},null,"Leguminosen Gemisch","Leguminosen Gemisch","Leguminosen Gemisch",null,null,null,"Lagerungskosten",0,null,{"$f":"IF(EM!$A$4>=35,35,\"\")","v":""},{"$f":"IF(L36=35,(((1+EM!$C$4/100)^35)*EM!$C$4/100)/(((1+EM!$C$4/100)^35)-1),\"\")","v":""},{"$f":"IF(EM!$A$8>=6,HGO!N6,\"\")","v":""},{"$f":"IF(EM!$A$8>=6,HGO!O6,\"\")","v":""},"",{"$f":"IF(ROW(P36)>COUNTA(P:P),\"\",INDEX(P:P,SMALL(IF(P$1:P$241<>\"\",ROW($1:$241)),ROW(P36))))/((1+(EM!$C$4/100))^HGO!L36)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q36<>\"\",SUM($Q$2:Q36),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(EM!$A$6=1,TRUE,MOD(ROW(),EM!$A$6)=1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L36=\"\",\"\",((IF(AND(T36=TRUE,L37<>36,EM!$A$22=\"Nein\"),EM!$D$30+EM!$F$30+AC36+AE36,IF(AND(T36=TRUE,L37<>36,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC36+AE36,IF(AND(T36=TRUE,L37=36,EM!$A$22=\"Nein\"),EM!$D$30+AC36+AE36,IF(AND(T36=TRUE,L37=36,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L36)=1),DGK!$AE$6+AC36+AE36,IF(AND(T36=TRUE,L37=36,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L36)=1),DGK!$AE$7+AC36+AE36,IF(AND(T36=TRUE,L37=36,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L36)<>1,((EM!$A$6*2)/HGO!L36)<>1)),DGK!$AE$8+AC36+AE36,0+AC36+AE36))))))))+(IF(L36=EM!$A$6,EM!$D$37)))","v":""},{"$f":"IF(L36<>35,\"\",(IF(AND(T36=TRUE,L36=35),EM!$H$31,0))*(IF(L36=EM!$A$6,HGO!$C$40,IF(HGO!L36=2*EM!$A$6,HGO!$C$41,HGO!$C$42))))","v":""},"",{"$f":"IF(W36<>\"\",W36/(1+(EM!$C$4/100))^HGO!L36,\"\")","v":""},{"$f":"IF(X36<>\"\",SUM($X$2:X36),\"\")","v":""},"",{"$error":"#DIV/0!"},{"$f":"IF(AND(EM!$J$33=1,$L36>=EM!$J$31),EM!$I$31,(IF(OR(EM!$I$31=\"\",EM!$J$31=\"\",EM!$J$33=\"\"),\"\",IF(AND(EM!$I$31<>\"\",HGO!$AA36=TRUE,$L36>=EM!$J$31),EM!$I$31,\"\"))))","v":""},null,{"$error":"#DIV/0!"},{"$f":"IF(L36<>\"\",IF(AND(EM!$F$36=1,$L36>=EM!$F$34),EM!$E$35,(IF(OR(EM!$E$35=\"\",EM!$F$34=\"\",EM!$F$36=\"\"),0,IF(AND(EM!$E$35<>\"\",HGO!$AD36=TRUE,$L36>=EM!$F$34),EM!$E$35,0)))),\"\")","v":""},{"$f":"IF(L36=\"\",\"\",((IF(AND(T36=TRUE,L37<>36,EM!$A$22=\"Nein\"),EM!$E$32+EM!$F$30+AC36+AE36,IF(AND(T36=TRUE,L37<>36,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC36+AE36,IF(AND(T36=TRUE,L37=36,EM!$A$22=\"Nein\"),EM!$E$32+AC36+AE36,IF(AND(T36=TRUE,L37=36,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L36)=1),DGK!$AE$6+AC36+AE36,IF(AND(T36=TRUE,L37=36,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L36)=1),DGK!$AE$7+AC36+AE36,IF(AND(T36=TRUE,L37=36,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L36)<>1,((EM!$A$6*2)/HGO!L36)<>1)),DGK!$AE$8+AC36+AE36,0+AC36+AE36))))))))+(IF(L36=EM!$A$6,EM!$D$41)))","v":""},{"$f":"IF(MOD(EM!$A$4,HGO!B82)=0,HGO!B82,\"\")","v":35},{"$f":"INDEX(AG$2:AG$100,MATCH(LARGE(COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),ROWS(AG$2:AG36)),COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),0),1)","v":35}]
[{"$f":"IF(EM!$C$6=\"LBG I\",HGO!C36,IF(EM!$C$6=\"LBG II\",HGO!D36,IF(EM!$C$6=\"LBG III\",HGO!E36,IF(EM!$C$6=\"LBG IV\",\"\",IF(EM!$C$6=\"LBG V\",\"\")))))","v":false},null,"Senf-Gründüngung","Senf-Gründüngung","Senf-Gründüngung",null,null,null,"Trocknungskosten",1,null,{"$f":"IF(EM!$A$4>=36,36,\"\")","v":""},{"$f":"IF(L37=36,(((1+EM!$C$4/100)^36)*EM!$C$4/100)/(((1+EM!$C$4/100)^36)-1),\"\")","v":""},{"$f":"IF(EM!$A$8>=6,HGO!N7,\"\")","v":""},{"$f":"IF(EM!$A$8>=6,HGO!O7,\"\")","v":""},"",{"$f":"IF(ROW(P37)>COUNTA(P:P),\"\",INDEX(P:P,SMALL(IF(P$1:P$241<>\"\",ROW($1:$241)),ROW(P37))))/((1+(EM!$C$4/100))^HGO!L37)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q37<>\"\",SUM($Q$2:Q37),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(EM!$A$6=1,TRUE,MOD(ROW(),EM!$A$6)=1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L37=\"\",\"\",((IF(AND(T37=TRUE,L38<>37,EM!$A$22=\"Nein\"),EM!$D$30+EM!$F$30+AC37+AE37,IF(AND(T37=TRUE,L38<>37,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC37+AE37,IF(AND(T37=TRUE,L38=37,EM!$A$22=\"Nein\"),EM!$D$30+AC37+AE37,IF(AND(T37=TRUE,L38=37,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L37)=1),DGK!$AE$6+AC37+AE37,IF(AND(T37=TRUE,L38=37,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L37)=1),DGK!$AE$7+AC37+AE37,IF(AND(T37=TRUE,L38=37,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L37)<>1,((EM!$A$6*2)/HGO!L37)<>1)),DGK!$AE$8+AC37+AE37,0+AC37+AE37))))))))+(IF(L37=EM!$A$6,EM!$D$37)))","v":""},{"$f":"IF(L37<>36,\"\",(IF(AND(T37=TRUE,L37=36),EM!$H$31,0))*(IF(L37=EM!$A$6,HGO!$C$40,IF(HGO!L37=2*EM!$A$6,HGO!$C$41,HGO!$C$42))))","v":""},"",{"$f":"IF(W37<>\"\",W37/(1+(EM!$C$4/100))^HGO!L37,\"\")","v":""},{"$f":"IF(X37<>\"\",SUM($X$2:X37),\"\")","v":""},"",{"$error":"#DIV/0!"},{"$f":"IF(AND(EM!$J$33=1,$L37>=EM!$J$31),EM!$I$31,(IF(OR(EM!$I$31=\"\",EM!$J$31=\"\",EM!$J$33=\"\"),\"\",IF(AND(EM!$I$31<>\"\",HGO!$AA37=TRUE,$L37>=EM!$J$31),EM!$I$31,\"\"))))","v":""},null,{"$error":"#DIV/0!"},{"$f":"IF(L37<>\"\",IF(AND(EM!$F$36=1,$L37>=EM!$F$34),EM!$E$35,(IF(OR(EM!$E$35=\"\",EM!$F$34=\"\",EM!$F$36=\"\"),0,IF(AND(EM!$E$35<>\"\",HGO!$AD37=TRUE,$L37>=EM!$F$34),EM!$E$35,0)))),\"\")","v":""},{"$f":"IF(L37=\"\",\"\",((IF(AND(T37=TRUE,L38<>37,EM!$A$22=\"Nein\"),EM!$E$32+EM!$F$30+AC37+AE37,IF(AND(T37=TRUE,L38<>37,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC37+AE37,IF(AND(T37=TRUE,L38=37,EM!$A$22=\"Nein\"),EM!$E$32+AC37+AE37,IF(AND(T37=TRUE,L38=37,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L37)=1),DGK!$AE$6+AC37+AE37,IF(AND(T37=TRUE,L38=37,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L37)=1),DGK!$AE$7+AC37+AE37,IF(AND(T37=TRUE,L38=37,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L37)<>1,((EM!$A$6*2)/HGO!L37)<>1)),DGK!$AE$8+AC37+AE37,0+AC37+AE37))))))))+(IF(L37=EM!$A$6,EM!$D$41)))","v":""},{"$f":"IF(MOD(EM!$A$4,HGO!B83)=0,HGO!B83,\"\")","v":36},{"$f":"INDEX(AG$2:AG$100,MATCH(LARGE(COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),ROWS(AG$2:AG37)),COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),0),1)","v":36}]
[{"$f":"IF(EM!$C$6=\"LBG I\",HGO!C37,IF(EM!$C$6=\"LBG II\",HGO!D37,IF(EM!$C$6=\"LBG III\",HGO!E37,IF(EM!$C$6=\"LBG IV\",\"\",IF(EM!$C$6=\"LBG V\",\"\")))))","v":false},null,null,null,null,null,null,null,"Verkauf",0,null,{"$f":"IF(EM!$A$4>=37,37,\"\")","v":""},{"$f":"IF(L38=37,(((1+EM!$C$4/100)^37)*EM!$C$4/100)/(((1+EM!$C$4/100)^37)-1),\"\")","v":""},{"$f":"IF(EM!$A$8>=7,HGO!N2,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$8>=7,HGO!$O$2,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ROW(P38)>COUNTA(P:P),\"\",INDEX(P:P,SMALL(IF(P$1:P$241<>\"\",ROW($1:$241)),ROW(P38))))/((1+(EM!$C$4/100))^HGO!L38)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q38<>\"\",SUM($Q$2:Q38),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(EM!$A$6=1,TRUE,MOD(ROW(),EM!$A$6)=1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L38=\"\",\"\",((IF(AND(T38=TRUE,L39<>38,EM!$A$22=\"Nein\"),EM!$D$30+EM!$F$30+AC38+AE38,IF(AND(T38=TRUE,L39<>38,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC38+AE38,IF(AND(T38=TRUE,L39=38,EM!$A$22=\"Nein\"),EM!$D$30+AC38+AE38,IF(AND(T38=TRUE,L39=38,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L38)=1),DGK!$AE$6+AC38+AE38,IF(AND(T38=TRUE,L39=38,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L38)=1),DGK!$AE$7+AC38+AE38,IF(AND(T38=TRUE,L39=38,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L38)<>1,((EM!$A$6*2)/HGO!L38)<>1)),DGK!$AE$8+AC38+AE38,0+AC38+AE38))))))))+(IF(L38=EM!$A$6,EM!$D$37)))","v":""},{"$f":"IF(L38<>37,\"\",(IF(AND(T38=TRUE,L38=37),EM!$H$31,0))*(IF(L38=EM!$A$6,HGO!$C$40,IF(HGO!L38=2*EM!$A$6,HGO!$C$41,HGO!$C$42))))","v":""},"",{"$f":"IF(W38<>\"\",W38/(1+(EM!$C$4/100))^HGO!L38,\"\")","v":""},{"$f":"IF(X38<>\"\",SUM($X$2:X38),\"\")","v":""},"",{"$error":"#DIV/0!"},{"$f":"IF(AND(EM!$J$33=1,$L38>=EM!$J$31),EM!$I$31,(IF(OR(EM!$I$31=\"\",EM!$J$31=\"\",EM!$J$33=\"\"),\"\",IF(AND(EM!$I$31<>\"\",HGO!$AA38=TRUE,$L38>=EM!$J$31),EM!$I$31,\"\"))))","v":""},null,{"$error":"#DIV/0!"},{"$f":"IF(L38<>\"\",IF(AND(EM!$F$36=1,$L38>=EM!$F$34),EM!$E$35,(IF(OR(EM!$E$35=\"\",EM!$F$34=\"\",EM!$F$36=\"\"),0,IF(AND(EM!$E$35<>\"\",HGO!$AD38=TRUE,$L38>=EM!$F$34),EM!$E$35,0)))),\"\")","v":""},{"$f":"IF(L38=\"\",\"\",((IF(AND(T38=TRUE,L39<>38,EM!$A$22=\"Nein\"),EM!$E$32+EM!$F$30+AC38+AE38,IF(AND(T38=TRUE,L39<>38,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC38+AE38,IF(AND(T38=TRUE,L39=38,EM!$A$22=\"Nein\"),EM!$E$32+AC38+AE38,IF(AND(T38=TRUE,L39=38,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L38)=1),DGK!$AE$6+AC38+AE38,IF(AND(T38=TRUE,L39=38,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L38)=1),DGK!$AE$7+AC38+AE38,IF(AND(T38=TRUE,L39=38,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L38)<>1,((EM!$A$6*2)/HGO!L38)<>1)),DGK!$AE$8+AC38+AE38,0+AC38+AE38))))))))+(IF(L38=EM!$A$6,EM!$D$41)))","v":""},{"$f":"IF(MOD(EM!$A$4,HGO!B84)=0,HGO!B84,\"\")","v":37},{"$f":"INDEX(AG$2:AG$100,MATCH(LARGE(COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),ROWS(AG$2:AG38)),COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),0),1)","v":37}]
[null,"Ertragssteigerungsfaktoren",null,"Ertragssteigerungsfaktoren","ESF Faktoren",null,null,null,null,null,null,{"$f":"IF(EM!$A$4>=38,38,\"\")","v":""},{"$f":"IF(L39=38,(((1+EM!$C$4/100)^38)*EM!$C$4/100)/(((1+EM!$C$4/100)^38)-1),\"\")","v":""},{"$f":"IF(EM!$A$8>=7,HGO!N3,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$8>=7,HGO!$O$3,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ROW(P39)>COUNTA(P:P),\"\",INDEX(P:P,SMALL(IF(P$1:P$241<>\"\",ROW($1:$241)),ROW(P39))))/((1+(EM!$C$4/100))^HGO!L39)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q39<>\"\",SUM($Q$2:Q39),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(EM!$A$6=1,TRUE,MOD(ROW(),EM!$A$6)=1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L39=\"\",\"\",((IF(AND(T39=TRUE,L40<>39,EM!$A$22=\"Nein\"),EM!$D$30+EM!$F$30+AC39+AE39,IF(AND(T39=TRUE,L40<>39,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC39+AE39,IF(AND(T39=TRUE,L40=39,EM!$A$22=\"Nein\"),EM!$D$30+AC39+AE39,IF(AND(T39=TRUE,L40=39,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L39)=1),DGK!$AE$6+AC39+AE39,IF(AND(T39=TRUE,L40=39,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L39)=1),DGK!$AE$7+AC39+AE39,IF(AND(T39=TRUE,L40=39,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L39)<>1,((EM!$A$6*2)/HGO!L39)<>1)),DGK!$AE$8+AC39+AE39,0+AC39+AE39))))))))+(IF(L39=EM!$A$6,EM!$D$37)))","v":""},{"$f":"IF(L39<>38,\"\",(IF(AND(T39=TRUE,L39=38),EM!$H$31,0))*(IF(L39=EM!$A$6,HGO!$C$40,IF(HGO!L39=2*EM!$A$6,HGO!$C$41,HGO!$C$42))))","v":""},"",{"$f":"IF(W39<>\"\",W39/(1+(EM!$C$4/100))^HGO!L39,\"\")","v":""},{"$f":"IF(X39<>\"\",SUM($X$2:X39),\"\")","v":""},"",{"$error":"#DIV/0!"},{"$f":"IF(AND(EM!$J$33=1,$L39>=EM!$J$31),EM!$I$31,(IF(OR(EM!$I$31=\"\",EM!$J$31=\"\",EM!$J$33=\"\"),\"\",IF(AND(EM!$I$31<>\"\",HGO!$AA39=TRUE,$L39>=EM!$J$31),EM!$I$31,\"\"))))","v":""},null,{"$error":"#DIV/0!"},{"$f":"IF(L39<>\"\",IF(AND(EM!$F$36=1,$L39>=EM!$F$34),EM!$E$35,(IF(OR(EM!$E$35=\"\",EM!$F$34=\"\",EM!$F$36=\"\"),0,IF(AND(EM!$E$35<>\"\",HGO!$AD39=TRUE,$L39>=EM!$F$34),EM!$E$35,0)))),\"\")","v":""},{"$f":"IF(L39=\"\",\"\",((IF(AND(T39=TRUE,L40<>39,EM!$A$22=\"Nein\"),EM!$E$32+EM!$F$30+AC39+AE39,IF(AND(T39=TRUE,L40<>39,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC39+AE39,IF(AND(T39=TRUE,L40=39,EM!$A$22=\"Nein\"),EM!$E$32+AC39+AE39,IF(AND(T39=TRUE,L40=39,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L39)=1),DGK!$AE$6+AC39+AE39,IF(AND(T39=TRUE,L40=39,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L39)=1),DGK!$AE$7+AC39+AE39,IF(AND(T39=TRUE,L40=39,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L39)<>1,((EM!$A$6*2)/HGO!L39)<>1)),DGK!$AE$8+AC39+AE39,0+AC39+AE39))))))))+(IF(L39=EM!$A$6,EM!$D$41)))","v":""},{"$f":"IF(MOD(EM!$A$4,HGO!B85)=0,HGO!B85,\"\")","v":38},{"$f":"INDEX(AG$2:AG$100,MATCH(LARGE(COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),ROWS(AG$2:AG39)),COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),0),1)","v":38}]
["Baumpflege Anzahl","1. Rotation",{"$f":"IF(AND(EM!A22=\"Ja\",EM!A12=\"Mini Rotation\"),E40,1)","v":1},"Ja","0,5",null,null,null,"Für Speicheroption E-Nutzung - Häkchen Ja-Nein (1-0)",null,null,{"$f":"IF(EM!$A$4>=39,39,\"\")","v":""},{"$f":"IF(L40=39,(((1+EM!$C$4/100)^39)*EM!$C$4/100)/(((1+EM!$C$4/100)^39)-1),\"\")","v":""},{"$f":"IF(EM!$A$8>=7,HGO!N4,\"\")","v":""},{"$f":"IF(EM!$A$8>=7,HGO!$O$4,\"\")","v":""},"",{"$f":"IF(ROW(P40)>COUNTA(P:P),\"\",INDEX(P:P,SMALL(IF(P$1:P$241<>\"\",ROW($1:$241)),ROW(P40))))/((1+(EM!$C$4/100))^HGO!L40)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q40<>\"\",SUM($Q$2:Q40),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(EM!$A$6=1,TRUE,MOD(ROW(),EM!$A$6)=1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L40=\"\",\"\",((IF(AND(T40=TRUE,L41<>40,EM!$A$22=\"Nein\"),EM!$D$30+EM!$F$30+AC40+AE40,IF(AND(T40=TRUE,L41<>40,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC40+AE40,IF(AND(T40=TRUE,L41=40,EM!$A$22=\"Nein\"),EM!$D$30+AC40+AE40,IF(AND(T40=TRUE,L41=40,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L40)=1),DGK!$AE$6+AC40+AE40,IF(AND(T40=TRUE,L41=40,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L40)=1),DGK!$AE$7+AC40+AE40,IF(AND(T40=TRUE,L41=40,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L40)<>1,((EM!$A$6*2)/HGO!L40)<>1)),DGK!$AE$8+AC40+AE40,0+AC40+AE40))))))))+(IF(L40=EM!$A$6,EM!$D$37)))","v":""},{"$f":"IF(L40<>39,\"\",(IF(AND(T40=TRUE,L40=39),EM!$H$31,0))*(IF(L40=EM!$A$6,HGO!$C$40,IF(HGO!L40=2*EM!$A$6,HGO!$C$41,HGO!$C$42))))","v":""},"",{"$f":"IF(W40<>\"\",W40/(1+(EM!$C$4/100))^HGO!L40,\"\")","v":""},{"$f":"IF(X40<>\"\",SUM($X$2:X40),\"\")","v":""},"",{"$error":"#DIV/0!"},{"$f":"IF(AND(EM!$J$33=1,$L40>=EM!$J$31),EM!$I$31,(IF(OR(EM!$I$31=\"\",EM!$J$31=\"\",EM!$J$33=\"\"),\"\",IF(AND(EM!$I$31<>\"\",HGO!$AA40=TRUE,$L40>=EM!$J$31),EM!$I$31,\"\"))))","v":""},null,{"$error":"#DIV/0!"},{"$f":"IF(L40<>\"\",IF(AND(EM!$F$36=1,$L40>=EM!$F$34),EM!$E$35,(IF(OR(EM!$E$35=\"\",EM!$F$34=\"\",EM!$F$36=\"\"),0,IF(AND(EM!$E$35<>\"\",HGO!$AD40=TRUE,$L40>=EM!$F$34),EM!$E$35,0)))),\"\")","v":""},{"$f":"IF(L40=\"\",\"\",((IF(AND(T40=TRUE,L41<>40,EM!$A$22=\"Nein\"),EM!$E$32+EM!$F$30+AC40+AE40,IF(AND(T40=TRUE,L41<>40,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC40+AE40,IF(AND(T40=TRUE,L41=40,EM!$A$22=\"Nein\"),EM!$E$32+AC40+AE40,IF(AND(T40=TRUE,L41=40,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L40)=1),DGK!$AE$6+AC40+AE40,IF(AND(T40=TRUE,L41=40,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L40)=1),DGK!$AE$7+AC40+AE40,IF(AND(T40=TRUE,L41=40,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L40)<>1,((EM!$A$6*2)/HGO!L40)<>1)),DGK!$AE$8+AC40+AE40,0+AC40+AE40))))))))+(IF(L40=EM!$A$6,EM!$D$41)))","v":""},{"$f":"IF(MOD(EM!$A$4,HGO!B86)=0,HGO!B86,\"\")","v":39},{"$f":"INDEX(AG$2:AG$100,MATCH(LARGE(COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),ROWS(AG$2:AG40)),COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),0),1)","v":39}]
[1,"2. Rotation",{"$f":"IF(AND(EM!A22=\"Ja\",EM!A12=\"Mini Rotation\"),E41,1)","v":1},"Nein","0,85",null,null,null,"Trockenmasseverlust",0,null,{"$f":"IF(EM!$A$4>=40,40,\"\")","v":""},{"$f":"IF(L41=40,(((1+EM!$C$4/100)^40)*EM!$C$4/100)/(((1+EM!$C$4/100)^40)-1),\"\")","v":""},{"$f":"IF(EM!$A$8>=7,HGO!N5,\"\")","v":""},{"$f":"IF(EM!$A$8>=7,HGO!$O$5,\"\")","v":""},"",{"$f":"IF(ROW(P41)>COUNTA(P:P),\"\",INDEX(P:P,SMALL(IF(P$1:P$241<>\"\",ROW($1:$241)),ROW(P41))))/((1+(EM!$C$4/100))^HGO!L41)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q41<>\"\",SUM($Q$2:Q41),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(EM!$A$6=1,TRUE,MOD(ROW(),EM!$A$6)=1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L41=\"\",\"\",((IF(AND(T41=TRUE,L42<>41,EM!$A$22=\"Nein\"),EM!$D$30+EM!$F$30+AC41+AE41,IF(AND(T41=TRUE,L42<>41,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC41+AE41,IF(AND(T41=TRUE,L42=41,EM!$A$22=\"Nein\"),EM!$D$30+AC41+AE41,IF(AND(T41=TRUE,L42=41,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L41)=1),DGK!$AE$6+AC41+AE41,IF(AND(T41=TRUE,L42=41,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L41)=1),DGK!$AE$7+AC41+AE41,IF(AND(T41=TRUE,L42=41,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L41)<>1,((EM!$A$6*2)/HGO!L41)<>1)),DGK!$AE$8+AC41+AE41,0+AC41+AE41))))))))+(IF(L41=EM!$A$6,EM!$D$37)))","v":""},{"$f":"IF(L41<>40,\"\",(IF(AND(T41=TRUE,L41=40),EM!$H$31,0))*(IF(L41=EM!$A$6,HGO!$C$40,IF(HGO!L41=2*EM!$A$6,HGO!$C$41,HGO!$C$42))))","v":""},"",{"$f":"IF(W41<>\"\",W41/(1+(EM!$C$4/100))^HGO!L41,\"\")","v":""},{"$f":"IF(X41<>\"\",SUM($X$2:X41),\"\")","v":""},"",{"$error":"#DIV/0!"},{"$f":"IF(AND(EM!$J$33=1,$L41>=EM!$J$31),EM!$I$31,(IF(OR(EM!$I$31=\"\",EM!$J$31=\"\",EM!$J$33=\"\"),\"\",IF(AND(EM!$I$31<>\"\",HGO!$AA41=TRUE,$L41>=EM!$J$31),EM!$I$31,\"\"))))","v":""},null,{"$error":"#DIV/0!"},{"$f":"IF(L41<>\"\",IF(AND(EM!$F$36=1,$L41>=EM!$F$34),EM!$E$35,(IF(OR(EM!$E$35=\"\",EM!$F$34=\"\",EM!$F$36=\"\"),0,IF(AND(EM!$E$35<>\"\",HGO!$AD41=TRUE,$L41>=EM!$F$34),EM!$E$35,0)))),\"\")","v":""},{"$f":"IF(L41=\"\",\"\",((IF(AND(T41=TRUE,L42<>41,EM!$A$22=\"Nein\"),EM!$E$32+EM!$F$30+AC41+AE41,IF(AND(T41=TRUE,L42<>41,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC41+AE41,IF(AND(T41=TRUE,L42=41,EM!$A$22=\"Nein\"),EM!$E$32+AC41+AE41,IF(AND(T41=TRUE,L42=41,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L41)=1),DGK!$AE$6+AC41+AE41,IF(AND(T41=TRUE,L42=41,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L41)=1),DGK!$AE$7+AC41+AE41,IF(AND(T41=TRUE,L42=41,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L41)<>1,((EM!$A$6*2)/HGO!L41)<>1)),DGK!$AE$8+AC41+AE41,0+AC41+AE41))))))))+(IF(L41=EM!$A$6,EM!$D$41)))","v":""},{"$f":"IF(MOD(EM!$A$4,HGO!B87)=0,HGO!B87,\"\")","v":40},{"$f":"INDEX(AG$2:AG$100,MATCH(LARGE(COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),ROWS(AG$2:AG41)),COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),0),1)","v":40}]
[2,"Rest",{"$f":"IF(EM!A4/EM!A6<>2,(EM!A10-HGO!C40-HGO!C41)/(EM!A10-2),\"\")","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"Lagerungskosten",0,null,{"$f":"IF(EM!$A$4>=41,41,\"\")","v":""},{"$f":"IF(L42=41,(((1+EM!$C$4/100)^41)*EM!$C$4/100)/(((1+EM!$C$4/100)^41)-1),\"\")","v":""},{"$f":"IF(EM!$A$8>=7,HGO!N6,\"\")","v":""},{"$f":"IF(EM!$A$8>=7,HGO!$O$6,\"\")","v":""},"",{"$f":"IF(ROW(P42)>COUNTA(P:P),\"\",INDEX(P:P,SMALL(IF(P$1:P$241<>\"\",ROW($1:$241)),ROW(P42))))/((1+(EM!$C$4/100))^HGO!L42)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q42<>\"\",SUM($Q$2:Q42),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(EM!$A$6=1,TRUE,MOD(ROW(),EM!$A$6)=1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L42=\"\",\"\",((IF(AND(T42=TRUE,L43<>42,EM!$A$22=\"Nein\"),EM!$D$30+EM!$F$30+AC42+AE42,IF(AND(T42=TRUE,L43<>42,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC42+AE42,IF(AND(T42=TRUE,L43=42,EM!$A$22=\"Nein\"),EM!$D$30+AC42+AE42,IF(AND(T42=TRUE,L43=42,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L42)=1),DGK!$AE$6+AC42+AE42,IF(AND(T42=TRUE,L43=42,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L42)=1),DGK!$AE$7+AC42+AE42,IF(AND(T42=TRUE,L43=42,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L42)<>1,((EM!$A$6*2)/HGO!L42)<>1)),DGK!$AE$8+AC42+AE42,0+AC42+AE42))))))))+(IF(L42=EM!$A$6,EM!$D$37)))","v":""},{"$f":"IF(L42<>41,\"\",(IF(AND(T42=TRUE,L42=41),EM!$H$31,0))*(IF(L42=EM!$A$6,HGO!$C$40,IF(HGO!L42=2*EM!$A$6,HGO!$C$41,HGO!$C$42))))","v":""},"",{"$f":"IF(W42<>\"\",W42/(1+(EM!$C$4/100))^HGO!L42,\"\")","v":""},{"$f":"IF(X42<>\"\",SUM($X$2:X42),\"\")","v":""},"",{"$error":"#DIV/0!"},{"$f":"IF(AND(EM!$J$33=1,$L42>=EM!$J$31),EM!$I$31,(IF(OR(EM!$I$31=\"\",EM!$J$31=\"\",EM!$J$33=\"\"),\"\",IF(AND(EM!$I$31<>\"\",HGO!$AA42=TRUE,$L42>=EM!$J$31),EM!$I$31,\"\"))))","v":""},null,{"$error":"#DIV/0!"},{"$f":"IF(L42<>\"\",IF(AND(EM!$F$36=1,$L42>=EM!$F$34),EM!$E$35,(IF(OR(EM!$E$35=\"\",EM!$F$34=\"\",EM!$F$36=\"\"),0,IF(AND(EM!$E$35<>\"\",HGO!$AD42=TRUE,$L42>=EM!$F$34),EM!$E$35,0)))),\"\")","v":""},{"$f":"IF(L42=\"\",\"\",((IF(AND(T42=TRUE,L43<>42,EM!$A$22=\"Nein\"),EM!$E$32+EM!$F$30+AC42+AE42,IF(AND(T42=TRUE,L43<>42,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC42+AE42,IF(AND(T42=TRUE,L43=42,EM!$A$22=\"Nein\"),EM!$E$32+AC42+AE42,IF(AND(T42=TRUE,L43=42,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L42)=1),DGK!$AE$6+AC42+AE42,IF(AND(T42=TRUE,L43=42,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L42)=1),DGK!$AE$7+AC42+AE42,IF(AND(T42=TRUE,L43=42,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L42)<>1,((EM!$A$6*2)/HGO!L42)<>1)),DGK!$AE$8+AC42+AE42,0+AC42+AE42))))))))+(IF(L42=EM!$A$6,EM!$D$41)))","v":""},{"$f":"IF(MOD(EM!$A$4,HGO!B88)=0,HGO!B88,\"\")","v":41},{"$f":"INDEX(AG$2:AG$100,MATCH(LARGE(COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),ROWS(AG$2:AG42)),COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),0),1)","v":41}]
[3,null,null,null,null,null,null,null,"Trocknungskosten",0,null,{"$f":"IF(EM!$A$4>=42,42,\"\")","v":""},{"$f":"IF(L43=42,(((1+EM!$C$4/100)^42)*EM!$C$4/100)/(((1+EM!$C$4/100)^42)-1),\"\")","v":""},{"$f":"IF(EM!$A$8>=7,HGO!N7,\"\")","v":""},{"$f":"IF(EM!$A$8>=7,HGO!$O$7,\"\")","v":""},"",{"$f":"IF(ROW(P43)>COUNTA(P:P),\"\",INDEX(P:P,SMALL(IF(P$1:P$241<>\"\",ROW($1:$241)),ROW(P43))))/((1+(EM!$C$4/100))^HGO!L43)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q43<>\"\",SUM($Q$2:Q43),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(EM!$A$6=1,TRUE,MOD(ROW(),EM!$A$6)=1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L43=\"\",\"\",((IF(AND(T43=TRUE,L44<>43,EM!$A$22=\"Nein\"),EM!$D$30+EM!$F$30+AC43+AE43,IF(AND(T43=TRUE,L44<>43,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC43+AE43,IF(AND(T43=TRUE,L44=43,EM!$A$22=\"Nein\"),EM!$D$30+AC43+AE43,IF(AND(T43=TRUE,L44=43,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L43)=1),DGK!$AE$6+AC43+AE43,IF(AND(T43=TRUE,L44=43,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L43)=1),DGK!$AE$7+AC43+AE43,IF(AND(T43=TRUE,L44=43,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L43)<>1,((EM!$A$6*2)/HGO!L43)<>1)),DGK!$AE$8+AC43+AE43,0+AC43+AE43))))))))+(IF(L43=EM!$A$6,EM!$D$37)))","v":""},{"$f":"IF(L43<>42,\"\",(IF(AND(T43=TRUE,L43=42),EM!$H$31,0))*(IF(L43=EM!$A$6,HGO!$C$40,IF(HGO!L43=2*EM!$A$6,HGO!$C$41,HGO!$C$42))))","v":""},"",{"$f":"IF(W43<>\"\",W43/(1+(EM!$C$4/100))^HGO!L43,\"\")","v":""},{"$f":"IF(X43<>\"\",SUM($X$2:X43),\"\")","v":""},"",{"$error":"#DIV/0!"},{"$f":"IF(AND(EM!$J$33=1,$L43>=EM!$J$31),EM!$I$31,(IF(OR(EM!$I$31=\"\",EM!$J$31=\"\",EM!$J$33=\"\"),\"\",IF(AND(EM!$I$31<>\"\",HGO!$AA43=TRUE,$L43>=EM!$J$31),EM!$I$31,\"\"))))","v":""},null,{"$error":"#DIV/0!"},{"$f":"IF(L43<>\"\",IF(AND(EM!$F$36=1,$L43>=EM!$F$34),EM!$E$35,(IF(OR(EM!$E$35=\"\",EM!$F$34=\"\",EM!$F$36=\"\"),0,IF(AND(EM!$E$35<>\"\",HGO!$AD43=TRUE,$L43>=EM!$F$34),EM!$E$35,0)))),\"\")","v":""},{"$f":"IF(L43=\"\",\"\",((IF(AND(T43=TRUE,L44<>43,EM!$A$22=\"Nein\"),EM!$E$32+EM!$F$30+AC43+AE43,IF(AND(T43=TRUE,L44<>43,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC43+AE43,IF(AND(T43=TRUE,L44=43,EM!$A$22=\"Nein\"),EM!$E$32+AC43+AE43,IF(AND(T43=TRUE,L44=43,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L43)=1),DGK!$AE$6+AC43+AE43,IF(AND(T43=TRUE,L44=43,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L43)=1),DGK!$AE$7+AC43+AE43,IF(AND(T43=TRUE,L44=43,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L43)<>1,((EM!$A$6*2)/HGO!L43)<>1)),DGK!$AE$8+AC43+AE43,0+AC43+AE43))))))))+(IF(L43=EM!$A$6,EM!$D$41)))","v":""},{"$f":"IF(MOD(EM!$A$4,HGO!B89)=0,HGO!B89,\"\")","v":42},{"$f":"INDEX(AG$2:AG$100,MATCH(LARGE(COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),ROWS(AG$2:AG43)),COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),0),1)","v":42}]
[4,null,null,null,null,null,null,null,"Verkauf",1,null,{"$f":"IF(EM!$A$4>=43,43,\"\")","v":""},{"$f":"IF(L44=43,(((1+EM!$C$4/100)^43)*EM!$C$4/100)/(((1+EM!$C$4/100)^43)-1),\"\")","v":""},{"$f":"IF(EM!$A$8>=8,HGO!N2,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$8>=8,HGO!$O$2,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ROW(P44)>COUNTA(P:P),\"\",INDEX(P:P,SMALL(IF(P$1:P$241<>\"\",ROW($1:$241)),ROW(P44))))/((1+(EM!$C$4/100))^HGO!L44)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q44<>\"\",SUM($Q$2:Q44),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(EM!$A$6=1,TRUE,MOD(ROW(),EM!$A$6)=1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L44=\"\",\"\",((IF(AND(T44=TRUE,L45<>44,EM!$A$22=\"Nein\"),EM!$D$30+EM!$F$30+AC44+AE44,IF(AND(T44=TRUE,L45<>44,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC44+AE44,IF(AND(T44=TRUE,L45=44,EM!$A$22=\"Nein\"),EM!$D$30+AC44+AE44,IF(AND(T44=TRUE,L45=44,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L44)=1),DGK!$AE$6+AC44+AE44,IF(AND(T44=TRUE,L45=44,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L44)=1),DGK!$AE$7+AC44+AE44,IF(AND(T44=TRUE,L45=44,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L44)<>1,((EM!$A$6*2)/HGO!L44)<>1)),DGK!$AE$8+AC44+AE44,0+AC44+AE44))))))))+(IF(L44=EM!$A$6,EM!$D$37)))","v":""},{"$f":"IF(L44<>43,\"\",(IF(AND(T44=TRUE,L44=43),EM!$H$31,0))*(IF(L44=EM!$A$6,HGO!$C$40,IF(HGO!L44=2*EM!$A$6,HGO!$C$41,HGO!$C$42))))","v":""},"",{"$f":"IF(W44<>\"\",W44/(1+(EM!$C$4/100))^HGO!L44,\"\")","v":""},{"$f":"IF(X44<>\"\",SUM($X$2:X44),\"\")","v":""},"",{"$error":"#DIV/0!"},{"$f":"IF(AND(EM!$J$33=1,$L44>=EM!$J$31),EM!$I$31,(IF(OR(EM!$I$31=\"\",EM!$J$31=\"\",EM!$J$33=\"\"),\"\",IF(AND(EM!$I$31<>\"\",HGO!$AA44=TRUE,$L44>=EM!$J$31),EM!$I$31,\"\"))))","v":""},null,{"$error":"#DIV/0!"},{"$f":"IF(L44<>\"\",IF(AND(EM!$F$36=1,$L44>=EM!$F$34),EM!$E$35,(IF(OR(EM!$E$35=\"\",EM!$F$34=\"\",EM!$F$36=\"\"),0,IF(AND(EM!$E$35<>\"\",HGO!$AD44=TRUE,$L44>=EM!$F$34),EM!$E$35,0)))),\"\")","v":""},{"$f":"IF(L44=\"\",\"\",((IF(AND(T44=TRUE,L45<>44,EM!$A$22=\"Nein\"),EM!$E$32+EM!$F$30+AC44+AE44,IF(AND(T44=TRUE,L45<>44,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC44+AE44,IF(AND(T44=TRUE,L45=44,EM!$A$22=\"Nein\"),EM!$E$32+AC44+AE44,IF(AND(T44=TRUE,L45=44,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L44)=1),DGK!$AE$6+AC44+AE44,IF(AND(T44=TRUE,L45=44,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L44)=1),DGK!$AE$7+AC44+AE44,IF(AND(T44=TRUE,L45=44,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L44)<>1,((EM!$A$6*2)/HGO!L44)<>1)),DGK!$AE$8+AC44+AE44,0+AC44+AE44))))))))+(IF(L44=EM!$A$6,EM!$D$41)))","v":""},{"$f":"IF(MOD(EM!$A$4,HGO!B90)=0,HGO!B90,\"\")","v":43},{"$f":"INDEX(AG$2:AG$100,MATCH(LARGE(COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),ROWS(AG$2:AG44)),COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),0),1)","v":43}]
[5,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$4>=44,44,\"\")","v":""},{"$f":"IF(L45=44,(((1+EM!$C$4/100)^44)*EM!$C$4/100)/(((1+EM!$C$4/100)^44)-1),\"\")","v":""},{"$f":"IF(EM!$A$8>=8,HGO!N3,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$8>=8,HGO!$O$3,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ROW(P45)>COUNTA(P:P),\"\",INDEX(P:P,SMALL(IF(P$1:P$241<>\"\",ROW($1:$241)),ROW(P45))))/((1+(EM!$C$4/100))^HGO!L45)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q45<>\"\",SUM($Q$2:Q45),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(EM!$A$6=1,TRUE,MOD(ROW(),EM!$A$6)=1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L45=\"\",\"\",((IF(AND(T45=TRUE,L46<>45,EM!$A$22=\"Nein\"),EM!$D$30+EM!$F$30+AC45+AE45,IF(AND(T45=TRUE,L46<>45,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC45+AE45,IF(AND(T45=TRUE,L46=45,EM!$A$22=\"Nein\"),EM!$D$30+AC45+AE45,IF(AND(T45=TRUE,L46=45,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L45)=1),DGK!$AE$6+AC45+AE45,IF(AND(T45=TRUE,L46=45,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L45)=1),DGK!$AE$7+AC45+AE45,IF(AND(T45=TRUE,L46=45,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L45)<>1,((EM!$A$6*2)/HGO!L45)<>1)),DGK!$AE$8+AC45+AE45,0+AC45+AE45))))))))+(IF(L45=EM!$A$6,EM!$D$37)))","v":""},{"$f":"IF(L45<>44,\"\",(IF(AND(T45=TRUE,L45=44),EM!$H$31,0))*(IF(L45=EM!$A$6,HGO!$C$40,IF(HGO!L45=2*EM!$A$6,HGO!$C$41,HGO!$C$42))))","v":""},"",{"$f":"IF(W45<>\"\",W45/(1+(EM!$C$4/100))^HGO!L45,\"\")","v":""},{"$f":"IF(X45<>\"\",SUM($X$2:X45),\"\")","v":""},"",{"$error":"#DIV/0!"},{"$f":"IF(AND(EM!$J$33=1,$L45>=EM!$J$31),EM!$I$31,(IF(OR(EM!$I$31=\"\",EM!$J$31=\"\",EM!$J$33=\"\"),\"\",IF(AND(EM!$I$31<>\"\",HGO!$AA45=TRUE,$L45>=EM!$J$31),EM!$I$31,\"\"))))","v":""},null,{"$error":"#DIV/0!"},{"$f":"IF(L45<>\"\",IF(AND(EM!$F$36=1,$L45>=EM!$F$34),EM!$E$35,(IF(OR(EM!$E$35=\"\",EM!$F$34=\"\",EM!$F$36=\"\"),0,IF(AND(EM!$E$35<>\"\",HGO!$AD45=TRUE,$L45>=EM!$F$34),EM!$E$35,0)))),\"\")","v":""},{"$f":"IF(L45=\"\",\"\",((IF(AND(T45=TRUE,L46<>45,EM!$A$22=\"Nein\"),EM!$E$32+EM!$F$30+AC45+AE45,IF(AND(T45=TRUE,L46<>45,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC45+AE45,IF(AND(T45=TRUE,L46=45,EM!$A$22=\"Nein\"),EM!$E$32+AC45+AE45,IF(AND(T45=TRUE,L46=45,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L45)=1),DGK!$AE$6+AC45+AE45,IF(AND(T45=TRUE,L46=45,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L45)=1),DGK!$AE$7+AC45+AE45,IF(AND(T45=TRUE,L46=45,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L45)<>1,((EM!$A$6*2)/HGO!L45)<>1)),DGK!$AE$8+AC45+AE45,0+AC45+AE45))))))))+(IF(L45=EM!$A$6,EM!$D$41)))","v":""},{"$f":"IF(MOD(EM!$A$4,HGO!B91)=0,HGO!B91,\"\")","v":44},{"$f":"INDEX(AG$2:AG$100,MATCH(LARGE(COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),ROWS(AG$2:AG45)),COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),0),1)","v":44}]
[6,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$4>=45,45,\"\")","v":""},{"$f":"IF(L46=45,(((1+EM!$C$4/100)^45)*EM!$C$4/100)/(((1+EM!$C$4/100)^45)-1),\"\")","v":""},{"$f":"IF(EM!$A$8>=8,HGO!N4,\"\")","v":""},{"$f":"IF(EM!$A$8>=8,HGO!$O$4,\"\")","v":""},"",{"$f":"IF(ROW(P46)>COUNTA(P:P),\"\",INDEX(P:P,SMALL(IF(P$1:P$241<>\"\",ROW($1:$241)),ROW(P46))))/((1+(EM!$C$4/100))^HGO!L46)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q46<>\"\",SUM($Q$2:Q46),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(EM!$A$6=1,TRUE,MOD(ROW(),EM!$A$6)=1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L46=\"\",\"\",((IF(AND(T46=TRUE,L47<>46,EM!$A$22=\"Nein\"),EM!$D$30+EM!$F$30+AC46+AE46,IF(AND(T46=TRUE,L47<>46,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC46+AE46,IF(AND(T46=TRUE,L47=46,EM!$A$22=\"Nein\"),EM!$D$30+AC46+AE46,IF(AND(T46=TRUE,L47=46,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L46)=1),DGK!$AE$6+AC46+AE46,IF(AND(T46=TRUE,L47=46,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L46)=1),DGK!$AE$7+AC46+AE46,IF(AND(T46=TRUE,L47=46,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L46)<>1,((EM!$A$6*2)/HGO!L46)<>1)),DGK!$AE$8+AC46+AE46,0+AC46+AE46))))))))+(IF(L46=EM!$A$6,EM!$D$37)))","v":""},{"$f":"IF(L46<>45,\"\",(IF(AND(T46=TRUE,L46=45),EM!$H$31,0))*(IF(L46=EM!$A$6,HGO!$C$40,IF(HGO!L46=2*EM!$A$6,HGO!$C$41,HGO!$C$42))))","v":""},"",{"$f":"IF(W46<>\"\",W46/(1+(EM!$C$4/100))^HGO!L46,\"\")","v":""},{"$f":"IF(X46<>\"\",SUM($X$2:X46),\"\")","v":""},"",{"$error":"#DIV/0!"},{"$f":"IF(AND(EM!$J$33=1,$L46>=EM!$J$31),EM!$I$31,(IF(OR(EM!$I$31=\"\",EM!$J$31=\"\",EM!$J$33=\"\"),\"\",IF(AND(EM!$I$31<>\"\",HGO!$AA46=TRUE,$L46>=EM!$J$31),EM!$I$31,\"\"))))","v":""},null,{"$error":"#DIV/0!"},{"$f":"IF(L46<>\"\",IF(AND(EM!$F$36=1,$L46>=EM!$F$34),EM!$E$35,(IF(OR(EM!$E$35=\"\",EM!$F$34=\"\",EM!$F$36=\"\"),0,IF(AND(EM!$E$35<>\"\",HGO!$AD46=TRUE,$L46>=EM!$F$34),EM!$E$35,0)))),\"\")","v":""},{"$f":"IF(L46=\"\",\"\",((IF(AND(T46=TRUE,L47<>46,EM!$A$22=\"Nein\"),EM!$E$32+EM!$F$30+AC46+AE46,IF(AND(T46=TRUE,L47<>46,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC46+AE46,IF(AND(T46=TRUE,L47=46,EM!$A$22=\"Nein\"),EM!$E$32+AC46+AE46,IF(AND(T46=TRUE,L47=46,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L46)=1),DGK!$AE$6+AC46+AE46,IF(AND(T46=TRUE,L47=46,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L46)=1),DGK!$AE$7+AC46+AE46,IF(AND(T46=TRUE,L47=46,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L46)<>1,((EM!$A$6*2)/HGO!L46)<>1)),DGK!$AE$8+AC46+AE46,0+AC46+AE46))))))))+(IF(L46=EM!$A$6,EM!$D$41)))","v":""},{"$f":"IF(MOD(EM!$A$4,HGO!B92)=0,HGO!B92,\"\")","v":45},{"$f":"INDEX(AG$2:AG$100,MATCH(LARGE(COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),ROWS(AG$2:AG46)),COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),0),1)","v":45}]
["Gesamtlaufzeit","Teiler für Gehölze",null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$4>=46,46,\"\")","v":""},{"$f":"IF(L47=46,(((1+EM!$C$4/100)^46)*EM!$C$4/100)/(((1+EM!$C$4/100)^46)-1),\"\")","v":""},{"$f":"IF(EM!$A$8>=8,HGO!N5,\"\")","v":""},{"$f":"IF(EM!$A$8>=8,HGO!$O$5,\"\")","v":""},"",{"$f":"IF(ROW(P47)>COUNTA(P:P),\"\",INDEX(P:P,SMALL(IF(P$1:P$241<>\"\",ROW($1:$241)),ROW(P47))))/((1+(EM!$C$4/100))^HGO!L47)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q47<>\"\",SUM($Q$2:Q47),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(EM!$A$6=1,TRUE,MOD(ROW(),EM!$A$6)=1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L47=\"\",\"\",((IF(AND(T47=TRUE,L48<>47,EM!$A$22=\"Nein\"),EM!$D$30+EM!$F$30+AC47+AE47,IF(AND(T47=TRUE,L48<>47,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC47+AE47,IF(AND(T47=TRUE,L48=47,EM!$A$22=\"Nein\"),EM!$D$30+AC47+AE47,IF(AND(T47=TRUE,L48=47,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L47)=1),DGK!$AE$6+AC47+AE47,IF(AND(T47=TRUE,L48=47,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L47)=1),DGK!$AE$7+AC47+AE47,IF(AND(T47=TRUE,L48=47,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L47)<>1,((EM!$A$6*2)/HGO!L47)<>1)),DGK!$AE$8+AC47+AE47,0+AC47+AE47))))))))+(IF(L47=EM!$A$6,EM!$D$37)))","v":""},{"$f":"IF(L47<>46,\"\",(IF(AND(T47=TRUE,L47=46),EM!$H$31,0))*(IF(L47=EM!$A$6,HGO!$C$40,IF(HGO!L47=2*EM!$A$6,HGO!$C$41,HGO!$C$42))))","v":""},"",{"$f":"IF(W47<>\"\",W47/(1+(EM!$C$4/100))^HGO!L47,\"\")","v":""},{"$f":"IF(X47<>\"\",SUM($X$2:X47),\"\")","v":""},"",{"$error":"#DIV/0!"},{"$f":"IF(AND(EM!$J$33=1,$L47>=EM!$J$31),EM!$I$31,(IF(OR(EM!$I$31=\"\",EM!$J$31=\"\",EM!$J$33=\"\"),\"\",IF(AND(EM!$I$31<>\"\",HGO!$AA47=TRUE,$L47>=EM!$J$31),EM!$I$31,\"\"))))","v":""},null,{"$error":"#DIV/0!"},{"$f":"IF(L47<>\"\",IF(AND(EM!$F$36=1,$L47>=EM!$F$34),EM!$E$35,(IF(OR(EM!$E$35=\"\",EM!$F$34=\"\",EM!$F$36=\"\"),0,IF(AND(EM!$E$35<>\"\",HGO!$AD47=TRUE,$L47>=EM!$F$34),EM!$E$35,0)))),\"\")","v":""},{"$f":"IF(L47=\"\",\"\",((IF(AND(T47=TRUE,L48<>47,EM!$A$22=\"Nein\"),EM!$E$32+EM!$F$30+AC47+AE47,IF(AND(T47=TRUE,L48<>47,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC47+AE47,IF(AND(T47=TRUE,L48=47,EM!$A$22=\"Nein\"),EM!$E$32+AC47+AE47,IF(AND(T47=TRUE,L48=47,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L47)=1),DGK!$AE$6+AC47+AE47,IF(AND(T47=TRUE,L48=47,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L47)=1),DGK!$AE$7+AC47+AE47,IF(AND(T47=TRUE,L48=47,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L47)<>1,((EM!$A$6*2)/HGO!L47)<>1)),DGK!$AE$8+AC47+AE47,0+AC47+AE47))))))))+(IF(L47=EM!$A$6,EM!$D$41)))","v":""},{"$f":"IF(MOD(EM!$A$4,HGO!B93)=0,HGO!B93,\"\")","v":46},{"$f":"INDEX(AG$2:AG$100,MATCH(LARGE(COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),ROWS(AG$2:AG47)),COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),0),1)","v":46}]
[1,1,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$4>=47,47,\"\")","v":""},{"$f":"IF(L48=47,(((1+EM!$C$4/100)^47)*EM!$C$4/100)/(((1+EM!$C$4/100)^47)-1),\"\")","v":""},{"$f":"IF(EM!$A$8>=8,HGO!N6,\"\")","v":""},{"$f":"IF(EM!$A$8>=8,HGO!$O$6,\"\")","v":""},"",{"$f":"IF(ROW(P48)>COUNTA(P:P),\"\",INDEX(P:P,SMALL(IF(P$1:P$241<>\"\",ROW($1:$241)),ROW(P48))))/((1+(EM!$C$4/100))^HGO!L48)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q48<>\"\",SUM($Q$2:Q48),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(EM!$A$6=1,TRUE,MOD(ROW(),EM!$A$6)=1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L48=\"\",\"\",((IF(AND(T48=TRUE,L49<>48,EM!$A$22=\"Nein\"),EM!$D$30+EM!$F$30+AC48+AE48,IF(AND(T48=TRUE,L49<>48,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC48+AE48,IF(AND(T48=TRUE,L49=48,EM!$A$22=\"Nein\"),EM!$D$30+AC48+AE48,IF(AND(T48=TRUE,L49=48,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L48)=1),DGK!$AE$6+AC48+AE48,IF(AND(T48=TRUE,L49=48,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L48)=1),DGK!$AE$7+AC48+AE48,IF(AND(T48=TRUE,L49=48,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L48)<>1,((EM!$A$6*2)/HGO!L48)<>1)),DGK!$AE$8+AC48+AE48,0+AC48+AE48))))))))+(IF(L48=EM!$A$6,EM!$D$37)))","v":""},{"$f":"IF(L48<>47,\"\",(IF(AND(T48=TRUE,L48=47),EM!$H$31,0))*(IF(L48=EM!$A$6,HGO!$C$40,IF(HGO!L48=2*EM!$A$6,HGO!$C$41,HGO!$C$42))))","v":""},"",{"$f":"IF(W48<>\"\",W48/(1+(EM!$C$4/100))^HGO!L48,\"\")","v":""},{"$f":"IF(X48<>\"\",SUM($X$2:X48),\"\")","v":""},"",{"$error":"#DIV/0!"},{"$f":"IF(AND(EM!$J$33=1,$L48>=EM!$J$31),EM!$I$31,(IF(OR(EM!$I$31=\"\",EM!$J$31=\"\",EM!$J$33=\"\"),\"\",IF(AND(EM!$I$31<>\"\",HGO!$AA48=TRUE,$L48>=EM!$J$31),EM!$I$31,\"\"))))","v":""},null,{"$error":"#DIV/0!"},{"$f":"IF(L48<>\"\",IF(AND(EM!$F$36=1,$L48>=EM!$F$34),EM!$E$35,(IF(OR(EM!$E$35=\"\",EM!$F$34=\"\",EM!$F$36=\"\"),0,IF(AND(EM!$E$35<>\"\",HGO!$AD48=TRUE,$L48>=EM!$F$34),EM!$E$35,0)))),\"\")","v":""},{"$f":"IF(L48=\"\",\"\",((IF(AND(T48=TRUE,L49<>48,EM!$A$22=\"Nein\"),EM!$E$32+EM!$F$30+AC48+AE48,IF(AND(T48=TRUE,L49<>48,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC48+AE48,IF(AND(T48=TRUE,L49=48,EM!$A$22=\"Nein\"),EM!$E$32+AC48+AE48,IF(AND(T48=TRUE,L49=48,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L48)=1),DGK!$AE$6+AC48+AE48,IF(AND(T48=TRUE,L49=48,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L48)=1),DGK!$AE$7+AC48+AE48,IF(AND(T48=TRUE,L49=48,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L48)<>1,((EM!$A$6*2)/HGO!L48)<>1)),DGK!$AE$8+AC48+AE48,0+AC48+AE48))))))))+(IF(L48=EM!$A$6,EM!$D$41)))","v":""},{"$f":"IF(MOD(EM!$A$4,HGO!B94)=0,HGO!B94,\"\")","v":47},{"$f":"INDEX(AG$2:AG$100,MATCH(LARGE(COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),ROWS(AG$2:AG48)),COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),0),1)","v":47}]
[2,2,null,null,"Wassergehalt für Verkauf",null,null,null,null,null,null,{"$f":"IF(EM!$A$4>=48,48,\"\")","v":""},{"$f":"IF(L49=48,(((1+EM!$C$4/100)^48)*EM!$C$4/100)/(((1+EM!$C$4/100)^48)-1),\"\")","v":""},{"$f":"IF(EM!$A$8>=8,HGO!N7,\"\")","v":""},{"$f":"IF(EM!$A$8>=8,HGO!$O$7,\"\")","v":""},"",{"$f":"IF(ROW(P49)>COUNTA(P:P),\"\",INDEX(P:P,SMALL(IF(P$1:P$241<>\"\",ROW($1:$241)),ROW(P49))))/((1+(EM!$C$4/100))^HGO!L49)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q49<>\"\",SUM($Q$2:Q49),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(EM!$A$6=1,TRUE,MOD(ROW(),EM!$A$6)=1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L49=\"\",\"\",((IF(AND(T49=TRUE,L50<>49,EM!$A$22=\"Nein\"),EM!$D$30+EM!$F$30+AC49+AE49,IF(AND(T49=TRUE,L50<>49,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC49+AE49,IF(AND(T49=TRUE,L50=49,EM!$A$22=\"Nein\"),EM!$D$30+AC49+AE49,IF(AND(T49=TRUE,L50=49,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L49)=1),DGK!$AE$6+AC49+AE49,IF(AND(T49=TRUE,L50=49,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L49)=1),DGK!$AE$7+AC49+AE49,IF(AND(T49=TRUE,L50=49,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L49)<>1,((EM!$A$6*2)/HGO!L49)<>1)),DGK!$AE$8+AC49+AE49,0+AC49+AE49))))))))+(IF(L49=EM!$A$6,EM!$D$37)))","v":""},{"$f":"IF(L49<>48,\"\",(IF(AND(T49=TRUE,L49=48),EM!$H$31,0))*(IF(L49=EM!$A$6,HGO!$C$40,IF(HGO!L49=2*EM!$A$6,HGO!$C$41,HGO!$C$42))))","v":""},"",{"$f":"IF(W49<>\"\",W49/(1+(EM!$C$4/100))^HGO!L49,\"\")","v":""},{"$f":"IF(X49<>\"\",SUM($X$2:X49),\"\")","v":""},"",{"$error":"#DIV/0!"},{"$f":"IF(AND(EM!$J$33=1,$L49>=EM!$J$31),EM!$I$31,(IF(OR(EM!$I$31=\"\",EM!$J$31=\"\",EM!$J$33=\"\"),\"\",IF(AND(EM!$I$31<>\"\",HGO!$AA49=TRUE,$L49>=EM!$J$31),EM!$I$31,\"\"))))","v":""},null,{"$error":"#DIV/0!"},{"$f":"IF(L49<>\"\",IF(AND(EM!$F$36=1,$L49>=EM!$F$34),EM!$E$35,(IF(OR(EM!$E$35=\"\",EM!$F$34=\"\",EM!$F$36=\"\"),0,IF(AND(EM!$E$35<>\"\",HGO!$AD49=TRUE,$L49>=EM!$F$34),EM!$E$35,0)))),\"\")","v":""},{"$f":"IF(L49=\"\",\"\",((IF(AND(T49=TRUE,L50<>49,EM!$A$22=\"Nein\"),EM!$E$32+EM!$F$30+AC49+AE49,IF(AND(T49=TRUE,L50<>49,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC49+AE49,IF(AND(T49=TRUE,L50=49,EM!$A$22=\"Nein\"),EM!$E$32+AC49+AE49,IF(AND(T49=TRUE,L50=49,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L49)=1),DGK!$AE$6+AC49+AE49,IF(AND(T49=TRUE,L50=49,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L49)=1),DGK!$AE$7+AC49+AE49,IF(AND(T49=TRUE,L50=49,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L49)<>1,((EM!$A$6*2)/HGO!L49)<>1)),DGK!$AE$8+AC49+AE49,0+AC49+AE49))))))))+(IF(L49=EM!$A$6,EM!$D$41)))","v":""},{"$f":"IF(MOD(EM!$A$4,HGO!B95)=0,HGO!B95,\"\")","v":48},{"$f":"INDEX(AG$2:AG$100,MATCH(LARGE(COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),ROWS(AG$2:AG49)),COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),0),1)","v":48}]
[3,3,null,null,"Ernte","Ernte",null,"WG in %","WG in %","Holzanteil",null,{"$f":"IF(EM!$A$4>=49,49,\"\")","v":""},{"$f":"IF(L50=49,(((1+EM!$C$4/100)^49)*EM!$C$4/100)/(((1+EM!$C$4/100)^49)-1),\"\")","v":""},{"$f":"IF(EM!$A$8>=9,HGO!N2,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$8>=9,HGO!$O$2,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ROW(P50)>COUNTA(P:P),\"\",INDEX(P:P,SMALL(IF(P$1:P$241<>\"\",ROW($1:$241)),ROW(P50))))/((1+(EM!$C$4/100))^HGO!L50)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q50<>\"\",SUM($Q$2:Q50),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(EM!$A$6=1,TRUE,MOD(ROW(),EM!$A$6)=1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L50=\"\",\"\",((IF(AND(T50=TRUE,L51<>50,EM!$A$22=\"Nein\"),EM!$D$30+EM!$F$30+AC50+AE50,IF(AND(T50=TRUE,L51<>50,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC50+AE50,IF(AND(T50=TRUE,L51=50,EM!$A$22=\"Nein\"),EM!$D$30+AC50+AE50,IF(AND(T50=TRUE,L51=50,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L50)=1),DGK!$AE$6+AC50+AE50,IF(AND(T50=TRUE,L51=50,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L50)=1),DGK!$AE$7+AC50+AE50,IF(AND(T50=TRUE,L51=50,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L50)<>1,((EM!$A$6*2)/HGO!L50)<>1)),DGK!$AE$8+AC50+AE50,0+AC50+AE50))))))))+(IF(L50=EM!$A$6,EM!$D$37)))","v":""},{"$f":"IF(L50<>49,\"\",(IF(AND(T50=TRUE,L50=49),EM!$H$31,0))*(IF(L50=EM!$A$6,HGO!$C$40,IF(HGO!L50=2*EM!$A$6,HGO!$C$41,HGO!$C$42))))","v":""},"",{"$f":"IF(W50<>\"\",W50/(1+(EM!$C$4/100))^HGO!L50,\"\")","v":""},{"$f":"IF(X50<>\"\",SUM($X$2:X50),\"\")","v":""},"",{"$error":"#DIV/0!"},{"$f":"IF(AND(EM!$J$33=1,$L50>=EM!$J$31),EM!$I$31,(IF(OR(EM!$I$31=\"\",EM!$J$31=\"\",EM!$J$33=\"\"),\"\",IF(AND(EM!$I$31<>\"\",HGO!$AA50=TRUE,$L50>=EM!$J$31),EM!$I$31,\"\"))))","v":""},null,{"$error":"#DIV/0!"},{"$f":"IF(L50<>\"\",IF(AND(EM!$F$36=1,$L50>=EM!$F$34),EM!$E$35,(IF(OR(EM!$E$35=\"\",EM!$F$34=\"\",EM!$F$36=\"\"),0,IF(AND(EM!$E$35<>\"\",HGO!$AD50=TRUE,$L50>=EM!$F$34),EM!$E$35,0)))),\"\")","v":""},{"$f":"IF(L50=\"\",\"\",((IF(AND(T50=TRUE,L51<>50,EM!$A$22=\"Nein\"),EM!$E$32+EM!$F$30+AC50+AE50,IF(AND(T50=TRUE,L51<>50,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC50+AE50,IF(AND(T50=TRUE,L51=50,EM!$A$22=\"Nein\"),EM!$E$32+AC50+AE50,IF(AND(T50=TRUE,L51=50,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L50)=1),DGK!$AE$6+AC50+AE50,IF(AND(T50=TRUE,L51=50,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L50)=1),DGK!$AE$7+AC50+AE50,IF(AND(T50=TRUE,L51=50,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L50)<>1,((EM!$A$6*2)/HGO!L50)<>1)),DGK!$AE$8+AC50+AE50,0+AC50+AE50))))))))+(IF(L50=EM!$A$6,EM!$D$41)))","v":""},{"$f":"IF(MOD(EM!$A$4,HGO!B96)=0,HGO!B96,\"\")","v":49},{"$f":"INDEX(AG$2:AG$100,MATCH(LARGE(COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),ROWS(AG$2:AG50)),COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),0),1)","v":49}]
[4,4,null,null,{"$f":"EM!A14","v":""},{"$f":"IF(J51=0,\"bitte Wassergehalt anpassen\",E51/(HGO!J51/100))","v":{"$error":"#VALUE!"}},null,{"$f":"EM!B8","v":0},{"$f":"H51","v":0},{"$f":"100-I51","v":100},null,{"$f":"IF(EM!$A$4>=50,50,\"\")","v":""},{"$f":"IF(L51=50,(((1+EM!$C$4/100)^50)*EM!$C$4/100)/(((1+EM!$C$4/100)^50)-1),\"\")","v":""},{"$f":"IF(EM!$A$8>=9,HGO!N3,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$8>=9,HGO!$O$3,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ROW(P51)>COUNTA(P:P),\"\",INDEX(P:P,SMALL(IF(P$1:P$241<>\"\",ROW($1:$241)),ROW(P51))))/((1+(EM!$C$4/100))^HGO!L51)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q51<>\"\",SUM($Q$2:Q51),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(EM!$A$6=1,TRUE,MOD(ROW(),EM!$A$6)=1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L51=\"\",\"\",((IF(AND(T51=TRUE,L52<>51,EM!$A$22=\"Nein\"),EM!$D$30+EM!$F$30+AC51+AE51,IF(AND(T51=TRUE,L52<>51,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC51+AE51,IF(AND(T51=TRUE,L52=51,EM!$A$22=\"Nein\"),EM!$D$30+AC51+AE51,IF(AND(T51=TRUE,L52=51,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L51)=1),DGK!$AE$6+AC51+AE51,IF(AND(T51=TRUE,L52=51,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L51)=1),DGK!$AE$7+AC51+AE51,IF(AND(T51=TRUE,L52=51,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L51)<>1,((EM!$A$6*2)/HGO!L51)<>1)),DGK!$AE$8+AC51+AE51,0+AC51+AE51))))))))+(IF(L51=EM!$A$6,EM!$D$37)))","v":""},{"$f":"IF(L51<>50,\"\",(IF(AND(T51=TRUE,L51=50),EM!$H$31,0))*(IF(L51=EM!$A$6,HGO!$C$40,IF(HGO!L51=2*EM!$A$6,HGO!$C$41,HGO!$C$42))))","v":""},"",{"$f":"IF(W51<>\"\",W51/(1+(EM!$C$4/100))^HGO!L51,\"\")","v":""},{"$f":"IF(X51<>\"\",SUM($X$2:X51),\"\")","v":""},"",{"$error":"#DIV/0!"},{"$f":"IF(AND(EM!$J$33=1,$L51>=EM!$J$31),EM!$I$31,(IF(OR(EM!$I$31=\"\",EM!$J$31=\"\",EM!$J$33=\"\"),\"\",IF(AND(EM!$I$31<>\"\",HGO!$AA51=TRUE,$L51>=EM!$J$31),EM!$I$31,\"\"))))","v":""},null,{"$error":"#DIV/0!"},{"$f":"IF(L51<>\"\",IF(AND(EM!$F$36=1,$L51>=EM!$F$34),EM!$E$35,(IF(OR(EM!$E$35=\"\",EM!$F$34=\"\",EM!$F$36=\"\"),0,IF(AND(EM!$E$35<>\"\",HGO!$AD51=TRUE,$L51>=EM!$F$34),EM!$E$35,0)))),\"\")","v":""},{"$f":"IF(L51=\"\",\"\",((IF(AND(T51=TRUE,L52<>51,EM!$A$22=\"Nein\"),EM!$E$32+EM!$F$30+AC51+AE51,IF(AND(T51=TRUE,L52<>51,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC51+AE51,IF(AND(T51=TRUE,L52=51,EM!$A$22=\"Nein\"),EM!$E$32+AC51+AE51,IF(AND(T51=TRUE,L52=51,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L51)=1),DGK!$AE$6+AC51+AE51,IF(AND(T51=TRUE,L52=51,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L51)=1),DGK!$AE$7+AC51+AE51,IF(AND(T51=TRUE,L52=51,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L51)<>1,((EM!$A$6*2)/HGO!L51)<>1)),DGK!$AE$8+AC51+AE51,0+AC51+AE51))))))))+(IF(L51=EM!$A$6,EM!$D$41)))","v":""},{"$f":"IF(MOD(EM!$A$4,HGO!B97)=0,HGO!B97,\"\")","v":50},{"$f":"INDEX(AG$2:AG$100,MATCH(LARGE(COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),ROWS(AG$2:AG51)),COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),0),1)","v":50}]
[5,5,null,null,"Wassergehalt für energet. Eigenverwertung",null,null,null,null,null,null,{"$f":"IF(EM!$A$4>=51,51,\"\")","v":""},{"$f":"IF(L52=51,(((1+EM!$C$4/100)^51)*EM!$C$4/100)/(((1+EM!$C$4/100)^51)-1),\"\")","v":""},{"$f":"IF(EM!$A$8>=9,HGO!N4,\"\")","v":""},{"$f":"IF(EM!$A$8>=9,HGO!$O$4,\"\")","v":""},"",{"$f":"IF(ROW(P52)>COUNTA(P:P),\"\",INDEX(P:P,SMALL(IF(P$1:P$241<>\"\",ROW($1:$241)),ROW(P52))))/((1+(EM!$C$4/100))^HGO!L52)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q52<>\"\",SUM($Q$2:Q52),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(EM!$A$6=1,TRUE,MOD(ROW(),EM!$A$6)=1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L52=\"\",\"\",((IF(AND(T52=TRUE,L53<>52,EM!$A$22=\"Nein\"),EM!$D$30+EM!$F$30+AC52+AE52,IF(AND(T52=TRUE,L53<>52,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC52+AE52,IF(AND(T52=TRUE,L53=52,EM!$A$22=\"Nein\"),EM!$D$30+AC52+AE52,IF(AND(T52=TRUE,L53=52,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L52)=1),DGK!$AE$6+AC52+AE52,IF(AND(T52=TRUE,L53=52,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L52)=1),DGK!$AE$7+AC52+AE52,IF(AND(T52=TRUE,L53=52,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L52)<>1,((EM!$A$6*2)/HGO!L52)<>1)),DGK!$AE$8+AC52+AE52,0+AC52+AE52))))))))+(IF(L52=EM!$A$6,EM!$D$37)))","v":""},{"$f":"IF(L52<>51,\"\",(IF(AND(T52=TRUE,L52=51),EM!$H$31,0))*(IF(L52=EM!$A$6,HGO!$C$40,IF(HGO!L52=2*EM!$A$6,HGO!$C$41,HGO!$C$42))))","v":""},"",{"$f":"IF(W52<>\"\",W52/(1+(EM!$C$4/100))^HGO!L52,\"\")","v":""},{"$f":"IF(X52<>\"\",SUM($X$2:X52),\"\")","v":""},"",{"$error":"#DIV/0!"},{"$f":"IF(AND(EM!$J$33=1,$L52>=EM!$J$31),EM!$I$31,(IF(OR(EM!$I$31=\"\",EM!$J$31=\"\",EM!$J$33=\"\"),\"\",IF(AND(EM!$I$31<>\"\",HGO!$AA52=TRUE,$L52>=EM!$J$31),EM!$I$31,\"\"))))","v":""},null,{"$error":"#DIV/0!"},{"$f":"IF(L52<>\"\",IF(AND(EM!$F$36=1,$L52>=EM!$F$34),EM!$E$35,(IF(OR(EM!$E$35=\"\",EM!$F$34=\"\",EM!$F$36=\"\"),0,IF(AND(EM!$E$35<>\"\",HGO!$AD52=TRUE,$L52>=EM!$F$34),EM!$E$35,0)))),\"\")","v":""},{"$f":"IF(L52=\"\",\"\",((IF(AND(T52=TRUE,L53<>52,EM!$A$22=\"Nein\"),EM!$E$32+EM!$F$30+AC52+AE52,IF(AND(T52=TRUE,L53<>52,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC52+AE52,IF(AND(T52=TRUE,L53=52,EM!$A$22=\"Nein\"),EM!$E$32+AC52+AE52,IF(AND(T52=TRUE,L53=52,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L52)=1),DGK!$AE$6+AC52+AE52,IF(AND(T52=TRUE,L53=52,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L52)=1),DGK!$AE$7+AC52+AE52,IF(AND(T52=TRUE,L53=52,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L52)<>1,((EM!$A$6*2)/HGO!L52)<>1)),DGK!$AE$8+AC52+AE52,0+AC52+AE52))))))))+(IF(L52=EM!$A$6,EM!$D$41)))","v":""},{"$f":"IF(MOD(EM!$A$4,HGO!B98)=0,HGO!B98,\"\")","v":51},{"$f":"INDEX(AG$2:AG$100,MATCH(LARGE(COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),ROWS(AG$2:AG52)),COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),0),1)","v":51}]
[6,6,null,null,"Ernte","Ernte",null,"WG in %","WG in %","Holzanteil",null,{"$f":"IF(EM!$A$4>=52,52,\"\")","v":""},{"$f":"IF(L53=52,(((1+EM!$C$4/100)^52)*EM!$C$4/100)/(((1+EM!$C$4/100)^52)-1),\"\")","v":""},{"$f":"IF(EM!$A$8>=9,HGO!N5,\"\")","v":""},{"$f":"IF(EM!$A$8>=9,HGO!$O$5,\"\")","v":""},"",{"$f":"IF(ROW(P53)>COUNTA(P:P),\"\",INDEX(P:P,SMALL(IF(P$1:P$241<>\"\",ROW($1:$241)),ROW(P53))))/((1+(EM!$C$4/100))^HGO!L53)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q53<>\"\",SUM($Q$2:Q53),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(EM!$A$6=1,TRUE,MOD(ROW(),EM!$A$6)=1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L53=\"\",\"\",((IF(AND(T53=TRUE,L54<>53,EM!$A$22=\"Nein\"),EM!$D$30+EM!$F$30+AC53+AE53,IF(AND(T53=TRUE,L54<>53,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC53+AE53,IF(AND(T53=TRUE,L54=53,EM!$A$22=\"Nein\"),EM!$D$30+AC53+AE53,IF(AND(T53=TRUE,L54=53,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L53)=1),DGK!$AE$6+AC53+AE53,IF(AND(T53=TRUE,L54=53,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L53)=1),DGK!$AE$7+AC53+AE53,IF(AND(T53=TRUE,L54=53,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L53)<>1,((EM!$A$6*2)/HGO!L53)<>1)),DGK!$AE$8+AC53+AE53,0+AC53+AE53))))))))+(IF(L53=EM!$A$6,EM!$D$37)))","v":""},{"$f":"IF(L53<>52,\"\",(IF(AND(T53=TRUE,L53=52),EM!$H$31,0))*(IF(L53=EM!$A$6,HGO!$C$40,IF(HGO!L53=2*EM!$A$6,HGO!$C$41,HGO!$C$42))))","v":""},"",{"$f":"IF(W53<>\"\",W53/(1+(EM!$C$4/100))^HGO!L53,\"\")","v":""},{"$f":"IF(X53<>\"\",SUM($X$2:X53),\"\")","v":""},"",{"$error":"#DIV/0!"},{"$f":"IF(AND(EM!$J$33=1,$L53>=EM!$J$31),EM!$I$31,(IF(OR(EM!$I$31=\"\",EM!$J$31=\"\",EM!$J$33=\"\"),\"\",IF(AND(EM!$I$31<>\"\",HGO!$AA53=TRUE,$L53>=EM!$J$31),EM!$I$31,\"\"))))","v":""},null,{"$error":"#DIV/0!"},{"$f":"IF(L53<>\"\",IF(AND(EM!$F$36=1,$L53>=EM!$F$34),EM!$E$35,(IF(OR(EM!$E$35=\"\",EM!$F$34=\"\",EM!$F$36=\"\"),0,IF(AND(EM!$E$35<>\"\",HGO!$AD53=TRUE,$L53>=EM!$F$34),EM!$E$35,0)))),\"\")","v":""},{"$f":"IF(L53=\"\",\"\",((IF(AND(T53=TRUE,L54<>53,EM!$A$22=\"Nein\"),EM!$E$32+EM!$F$30+AC53+AE53,IF(AND(T53=TRUE,L54<>53,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC53+AE53,IF(AND(T53=TRUE,L54=53,EM!$A$22=\"Nein\"),EM!$E$32+AC53+AE53,IF(AND(T53=TRUE,L54=53,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L53)=1),DGK!$AE$6+AC53+AE53,IF(AND(T53=TRUE,L54=53,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L53)=1),DGK!$AE$7+AC53+AE53,IF(AND(T53=TRUE,L54=53,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L53)<>1,((EM!$A$6*2)/HGO!L53)<>1)),DGK!$AE$8+AC53+AE53,0+AC53+AE53))))))))+(IF(L53=EM!$A$6,EM!$D$41)))","v":""},{"$f":"IF(MOD(EM!$A$4,HGO!B99)=0,HGO!B99,\"\")","v":52},{"$f":"INDEX(AG$2:AG$100,MATCH(LARGE(COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),ROWS(AG$2:AG53)),COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),0),1)","v":52}]
[8,7,null,null,{"$f":"EM!A14","v":""},{"$f":"IF(J54=0,\"bitte Wassergehalt anpassen\",E54/(HGO!J54/100))","v":{"$error":"#VALUE!"}},null,{"$f":"EM!B4","v":0},{"$f":"H54","v":0},{"$f":"100-I54","v":100},null,{"$f":"IF(EM!$A$4>=53,53,\"\")","v":""},{"$f":"IF(L54=53,(((1+EM!$C$4/100)^53)*EM!$C$4/100)/(((1+EM!$C$4/100)^53)-1),\"\")","v":""},{"$f":"IF(EM!$A$8>=9,HGO!N6,\"\")","v":""},{"$f":"IF(EM!$A$8>=9,HGO!$O$6,\"\")","v":""},"",{"$f":"IF(ROW(P54)>COUNTA(P:P),\"\",INDEX(P:P,SMALL(IF(P$1:P$241<>\"\",ROW($1:$241)),ROW(P54))))/((1+(EM!$C$4/100))^HGO!L54)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q54<>\"\",SUM($Q$2:Q54),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(EM!$A$6=1,TRUE,MOD(ROW(),EM!$A$6)=1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L54=\"\",\"\",((IF(AND(T54=TRUE,L55<>54,EM!$A$22=\"Nein\"),EM!$D$30+EM!$F$30+AC54+AE54,IF(AND(T54=TRUE,L55<>54,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC54+AE54,IF(AND(T54=TRUE,L55=54,EM!$A$22=\"Nein\"),EM!$D$30+AC54+AE54,IF(AND(T54=TRUE,L55=54,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L54)=1),DGK!$AE$6+AC54+AE54,IF(AND(T54=TRUE,L55=54,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L54)=1),DGK!$AE$7+AC54+AE54,IF(AND(T54=TRUE,L55=54,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L54)<>1,((EM!$A$6*2)/HGO!L54)<>1)),DGK!$AE$8+AC54+AE54,0+AC54+AE54))))))))+(IF(L54=EM!$A$6,EM!$D$37)))","v":""},{"$f":"IF(L54<>53,\"\",(IF(AND(T54=TRUE,L54=53),EM!$H$31,0))*(IF(L54=EM!$A$6,HGO!$C$40,IF(HGO!L54=2*EM!$A$6,HGO!$C$41,HGO!$C$42))))","v":""},"",{"$f":"IF(W54<>\"\",W54/(1+(EM!$C$4/100))^HGO!L54,\"\")","v":""},{"$f":"IF(X54<>\"\",SUM($X$2:X54),\"\")","v":""},"",{"$error":"#DIV/0!"},{"$f":"IF(AND(EM!$J$33=1,$L54>=EM!$J$31),EM!$I$31,(IF(OR(EM!$I$31=\"\",EM!$J$31=\"\",EM!$J$33=\"\"),\"\",IF(AND(EM!$I$31<>\"\",HGO!$AA54=TRUE,$L54>=EM!$J$31),EM!$I$31,\"\"))))","v":""},null,{"$error":"#DIV/0!"},{"$f":"IF(L54<>\"\",IF(AND(EM!$F$36=1,$L54>=EM!$F$34),EM!$E$35,(IF(OR(EM!$E$35=\"\",EM!$F$34=\"\",EM!$F$36=\"\"),0,IF(AND(EM!$E$35<>\"\",HGO!$AD54=TRUE,$L54>=EM!$F$34),EM!$E$35,0)))),\"\")","v":""},{"$f":"IF(L54=\"\",\"\",((IF(AND(T54=TRUE,L55<>54,EM!$A$22=\"Nein\"),EM!$E$32+EM!$F$30+AC54+AE54,IF(AND(T54=TRUE,L55<>54,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC54+AE54,IF(AND(T54=TRUE,L55=54,EM!$A$22=\"Nein\"),EM!$E$32+AC54+AE54,IF(AND(T54=TRUE,L55=54,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L54)=1),DGK!$AE$6+AC54+AE54,IF(AND(T54=TRUE,L55=54,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L54)=1),DGK!$AE$7+AC54+AE54,IF(AND(T54=TRUE,L55=54,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L54)<>1,((EM!$A$6*2)/HGO!L54)<>1)),DGK!$AE$8+AC54+AE54,0+AC54+AE54))))))))+(IF(L54=EM!$A$6,EM!$D$41)))","v":""},{"$f":"IF(MOD(EM!$A$4,HGO!B100)=0,HGO!B100,\"\")","v":53},{"$f":"INDEX(AG$2:AG$100,MATCH(LARGE(COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),ROWS(AG$2:AG54)),COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),0),1)","v":53}]
[9,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$4>=54,54,\"\")","v":""},{"$f":"IF(L55=54,(((1+EM!$C$4/100)^54)*EM!$C$4/100)/(((1+EM!$C$4/100)^54)-1),\"\")","v":""},{"$f":"IF(EM!$A$8>=9,HGO!N7,\"\")","v":""},{"$f":"IF(EM!$A$8>=9,HGO!$O$7,\"\")","v":""},"",{"$f":"IF(ROW(P55)>COUNTA(P:P),\"\",INDEX(P:P,SMALL(IF(P$1:P$241<>\"\",ROW($1:$241)),ROW(P55))))/((1+(EM!$C$4/100))^HGO!L55)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q55<>\"\",SUM($Q$2:Q55),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(EM!$A$6=1,TRUE,MOD(ROW(),EM!$A$6)=1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L55=\"\",\"\",((IF(AND(T55=TRUE,L56<>55,EM!$A$22=\"Nein\"),EM!$D$30+EM!$F$30+AC55+AE55,IF(AND(T55=TRUE,L56<>55,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC55+AE55,IF(AND(T55=TRUE,L56=55,EM!$A$22=\"Nein\"),EM!$D$30+AC55+AE55,IF(AND(T55=TRUE,L56=55,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L55)=1),DGK!$AE$6+AC55+AE55,IF(AND(T55=TRUE,L56=55,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L55)=1),DGK!$AE$7+AC55+AE55,IF(AND(T55=TRUE,L56=55,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L55)<>1,((EM!$A$6*2)/HGO!L55)<>1)),DGK!$AE$8+AC55+AE55,0+AC55+AE55))))))))+(IF(L55=EM!$A$6,EM!$D$37)))","v":""},{"$f":"IF(L55<>54,\"\",(IF(AND(T55=TRUE,L55=54),EM!$H$31,0))*(IF(L55=EM!$A$6,HGO!$C$40,IF(HGO!L55=2*EM!$A$6,HGO!$C$41,HGO!$C$42))))","v":""},"",{"$f":"IF(W55<>\"\",W55/(1+(EM!$C$4/100))^HGO!L55,\"\")","v":""},{"$f":"IF(X55<>\"\",SUM($X$2:X55),\"\")","v":""},"",{"$error":"#DIV/0!"},{"$f":"IF(AND(EM!$J$33=1,$L55>=EM!$J$31),EM!$I$31,(IF(OR(EM!$I$31=\"\",EM!$J$31=\"\",EM!$J$33=\"\"),\"\",IF(AND(EM!$I$31<>\"\",HGO!$AA55=TRUE,$L55>=EM!$J$31),EM!$I$31,\"\"))))","v":""},null,{"$error":"#DIV/0!"},{"$f":"IF(L55<>\"\",IF(AND(EM!$F$36=1,$L55>=EM!$F$34),EM!$E$35,(IF(OR(EM!$E$35=\"\",EM!$F$34=\"\",EM!$F$36=\"\"),0,IF(AND(EM!$E$35<>\"\",HGO!$AD55=TRUE,$L55>=EM!$F$34),EM!$E$35,0)))),\"\")","v":""},{"$f":"IF(L55=\"\",\"\",((IF(AND(T55=TRUE,L56<>55,EM!$A$22=\"Nein\"),EM!$E$32+EM!$F$30+AC55+AE55,IF(AND(T55=TRUE,L56<>55,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC55+AE55,IF(AND(T55=TRUE,L56=55,EM!$A$22=\"Nein\"),EM!$E$32+AC55+AE55,IF(AND(T55=TRUE,L56=55,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L55)=1),DGK!$AE$6+AC55+AE55,IF(AND(T55=TRUE,L56=55,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L55)=1),DGK!$AE$7+AC55+AE55,IF(AND(T55=TRUE,L56=55,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L55)<>1,((EM!$A$6*2)/HGO!L55)<>1)),DGK!$AE$8+AC55+AE55,0+AC55+AE55))))))))+(IF(L55=EM!$A$6,EM!$D$41)))","v":""},{"$f":"IF(MOD(EM!$A$4,HGO!B101)=0,HGO!B101,\"\")","v":54},{"$f":"INDEX(AG$2:AG$100,MATCH(LARGE(COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),ROWS(AG$2:AG55)),COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),0),1)","v":54}]
[10,9,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$4>=55,55,\"\")","v":""},{"$f":"IF(L56=55,(((1+EM!$C$4/100)^55)*EM!$C$4/100)/(((1+EM!$C$4/100)^55)-1),\"\")","v":""},{"$f":"IF(EM!$A$8>=10,HGO!N2,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$8>=10,HGO!$O$2,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ROW(P56)>COUNTA(P:P),\"\",INDEX(P:P,SMALL(IF(P$1:P$241<>\"\",ROW($1:$241)),ROW(P56))))/((1+(EM!$C$4/100))^HGO!L56)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q56<>\"\",SUM($Q$2:Q56),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(EM!$A$6=1,TRUE,MOD(ROW(),EM!$A$6)=1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L56=\"\",\"\",((IF(AND(T56=TRUE,L57<>56,EM!$A$22=\"Nein\"),EM!$D$30+EM!$F$30+AC56+AE56,IF(AND(T56=TRUE,L57<>56,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC56+AE56,IF(AND(T56=TRUE,L57=56,EM!$A$22=\"Nein\"),EM!$D$30+AC56+AE56,IF(AND(T56=TRUE,L57=56,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L56)=1),DGK!$AE$6+AC56+AE56,IF(AND(T56=TRUE,L57=56,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L56)=1),DGK!$AE$7+AC56+AE56,IF(AND(T56=TRUE,L57=56,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L56)<>1,((EM!$A$6*2)/HGO!L56)<>1)),DGK!$AE$8+AC56+AE56,0+AC56+AE56))))))))+(IF(L56=EM!$A$6,EM!$D$37)))","v":""},{"$f":"IF(L56<>55,\"\",(IF(AND(T56=TRUE,L56=55),EM!$H$31,0))*(IF(L56=EM!$A$6,HGO!$C$40,IF(HGO!L56=2*EM!$A$6,HGO!$C$41,HGO!$C$42))))","v":""},"",{"$f":"IF(W56<>\"\",W56/(1+(EM!$C$4/100))^HGO!L56,\"\")","v":""},{"$f":"IF(X56<>\"\",SUM($X$2:X56),\"\")","v":""},"",{"$error":"#DIV/0!"},{"$f":"IF(AND(EM!$J$33=1,$L56>=EM!$J$31),EM!$I$31,(IF(OR(EM!$I$31=\"\",EM!$J$31=\"\",EM!$J$33=\"\"),\"\",IF(AND(EM!$I$31<>\"\",HGO!$AA56=TRUE,$L56>=EM!$J$31),EM!$I$31,\"\"))))","v":""},null,{"$error":"#DIV/0!"},{"$f":"IF(L56<>\"\",IF(AND(EM!$F$36=1,$L56>=EM!$F$34),EM!$E$35,(IF(OR(EM!$E$35=\"\",EM!$F$34=\"\",EM!$F$36=\"\"),0,IF(AND(EM!$E$35<>\"\",HGO!$AD56=TRUE,$L56>=EM!$F$34),EM!$E$35,0)))),\"\")","v":""},{"$f":"IF(L56=\"\",\"\",((IF(AND(T56=TRUE,L57<>56,EM!$A$22=\"Nein\"),EM!$E$32+EM!$F$30+AC56+AE56,IF(AND(T56=TRUE,L57<>56,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC56+AE56,IF(AND(T56=TRUE,L57=56,EM!$A$22=\"Nein\"),EM!$E$32+AC56+AE56,IF(AND(T56=TRUE,L57=56,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L56)=1),DGK!$AE$6+AC56+AE56,IF(AND(T56=TRUE,L57=56,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L56)=1),DGK!$AE$7+AC56+AE56,IF(AND(T56=TRUE,L57=56,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L56)<>1,((EM!$A$6*2)/HGO!L56)<>1)),DGK!$AE$8+AC56+AE56,0+AC56+AE56))))))))+(IF(L56=EM!$A$6,EM!$D$41)))","v":""},{"$f":"IF(MOD(EM!$A$4,HGO!B102)=0,HGO!B102,\"\")","v":55},{"$f":"INDEX(AG$2:AG$100,MATCH(LARGE(COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),ROWS(AG$2:AG56)),COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),0),1)","v":55}]
[12,10,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$4>=56,56,\"\")","v":""},{"$f":"IF(L57=56,(((1+EM!$C$4/100)^56)*EM!$C$4/100)/(((1+EM!$C$4/100)^56)-1),\"\")","v":""},{"$f":"IF(EM!$A$8>=10,HGO!N3,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$8>=10,HGO!$O$3,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ROW(P57)>COUNTA(P:P),\"\",INDEX(P:P,SMALL(IF(P$1:P$241<>\"\",ROW($1:$241)),ROW(P57))))/((1+(EM!$C$4/100))^HGO!L57)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q57<>\"\",SUM($Q$2:Q57),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(EM!$A$6=1,TRUE,MOD(ROW(),EM!$A$6)=1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L57=\"\",\"\",((IF(AND(T57=TRUE,L58<>57,EM!$A$22=\"Nein\"),EM!$D$30+EM!$F$30+AC57+AE57,IF(AND(T57=TRUE,L58<>57,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC57+AE57,IF(AND(T57=TRUE,L58=57,EM!$A$22=\"Nein\"),EM!$D$30+AC57+AE57,IF(AND(T57=TRUE,L58=57,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L57)=1),DGK!$AE$6+AC57+AE57,IF(AND(T57=TRUE,L58=57,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L57)=1),DGK!$AE$7+AC57+AE57,IF(AND(T57=TRUE,L58=57,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L57)<>1,((EM!$A$6*2)/HGO!L57)<>1)),DGK!$AE$8+AC57+AE57,0+AC57+AE57))))))))+(IF(L57=EM!$A$6,EM!$D$37)))","v":""},{"$f":"IF(L57<>56,\"\",(IF(AND(T57=TRUE,L57=56),EM!$H$31,0))*(IF(L57=EM!$A$6,HGO!$C$40,IF(HGO!L57=2*EM!$A$6,HGO!$C$41,HGO!$C$42))))","v":""},"",{"$f":"IF(W57<>\"\",W57/(1+(EM!$C$4/100))^HGO!L57,\"\")","v":""},{"$f":"IF(X57<>\"\",SUM($X$2:X57),\"\")","v":""},"",{"$error":"#DIV/0!"},{"$f":"IF(AND(EM!$J$33=1,$L57>=EM!$J$31),EM!$I$31,(IF(OR(EM!$I$31=\"\",EM!$J$31=\"\",EM!$J$33=\"\"),\"\",IF(AND(EM!$I$31<>\"\",HGO!$AA57=TRUE,$L57>=EM!$J$31),EM!$I$31,\"\"))))","v":""},null,{"$error":"#DIV/0!"},{"$f":"IF(L57<>\"\",IF(AND(EM!$F$36=1,$L57>=EM!$F$34),EM!$E$35,(IF(OR(EM!$E$35=\"\",EM!$F$34=\"\",EM!$F$36=\"\"),0,IF(AND(EM!$E$35<>\"\",HGO!$AD57=TRUE,$L57>=EM!$F$34),EM!$E$35,0)))),\"\")","v":""},{"$f":"IF(L57=\"\",\"\",((IF(AND(T57=TRUE,L58<>57,EM!$A$22=\"Nein\"),EM!$E$32+EM!$F$30+AC57+AE57,IF(AND(T57=TRUE,L58<>57,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC57+AE57,IF(AND(T57=TRUE,L58=57,EM!$A$22=\"Nein\"),EM!$E$32+AC57+AE57,IF(AND(T57=TRUE,L58=57,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L57)=1),DGK!$AE$6+AC57+AE57,IF(AND(T57=TRUE,L58=57,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L57)=1),DGK!$AE$7+AC57+AE57,IF(AND(T57=TRUE,L58=57,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L57)<>1,((EM!$A$6*2)/HGO!L57)<>1)),DGK!$AE$8+AC57+AE57,0+AC57+AE57))))))))+(IF(L57=EM!$A$6,EM!$D$41)))","v":""},{"$f":"IF(MOD(EM!$A$4,HGO!B103)=0,HGO!B103,\"\")","v":56},{"$f":"INDEX(AG$2:AG$100,MATCH(LARGE(COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),ROWS(AG$2:AG57)),COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),0),1)","v":56}]
[14,11,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$4>=57,57,\"\")","v":""},{"$f":"IF(L58=57,(((1+EM!$C$4/100)^57)*EM!$C$4/100)/(((1+EM!$C$4/100)^57)-1),\"\")","v":""},{"$f":"IF(EM!$A$8>=10,HGO!N4,\"\")","v":""},{"$f":"IF(EM!$A$8>=10,HGO!$O$4,\"\")","v":""},"",{"$f":"IF(ROW(P58)>COUNTA(P:P),\"\",INDEX(P:P,SMALL(IF(P$1:P$241<>\"\",ROW($1:$241)),ROW(P58))))/((1+(EM!$C$4/100))^HGO!L58)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q58<>\"\",SUM($Q$2:Q58),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(EM!$A$6=1,TRUE,MOD(ROW(),EM!$A$6)=1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L58=\"\",\"\",((IF(AND(T58=TRUE,L59<>58,EM!$A$22=\"Nein\"),EM!$D$30+EM!$F$30+AC58+AE58,IF(AND(T58=TRUE,L59<>58,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC58+AE58,IF(AND(T58=TRUE,L59=58,EM!$A$22=\"Nein\"),EM!$D$30+AC58+AE58,IF(AND(T58=TRUE,L59=58,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L58)=1),DGK!$AE$6+AC58+AE58,IF(AND(T58=TRUE,L59=58,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L58)=1),DGK!$AE$7+AC58+AE58,IF(AND(T58=TRUE,L59=58,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L58)<>1,((EM!$A$6*2)/HGO!L58)<>1)),DGK!$AE$8+AC58+AE58,0+AC58+AE58))))))))+(IF(L58=EM!$A$6,EM!$D$37)))","v":""},{"$f":"IF(L58<>57,\"\",(IF(AND(T58=TRUE,L58=57),EM!$H$31,0))*(IF(L58=EM!$A$6,HGO!$C$40,IF(HGO!L58=2*EM!$A$6,HGO!$C$41,HGO!$C$42))))","v":""},"",{"$f":"IF(W58<>\"\",W58/(1+(EM!$C$4/100))^HGO!L58,\"\")","v":""},{"$f":"IF(X58<>\"\",SUM($X$2:X58),\"\")","v":""},"",{"$error":"#DIV/0!"},{"$f":"IF(AND(EM!$J$33=1,$L58>=EM!$J$31),EM!$I$31,(IF(OR(EM!$I$31=\"\",EM!$J$31=\"\",EM!$J$33=\"\"),\"\",IF(AND(EM!$I$31<>\"\",HGO!$AA58=TRUE,$L58>=EM!$J$31),EM!$I$31,\"\"))))","v":""},null,{"$error":"#DIV/0!"},{"$f":"IF(L58<>\"\",IF(AND(EM!$F$36=1,$L58>=EM!$F$34),EM!$E$35,(IF(OR(EM!$E$35=\"\",EM!$F$34=\"\",EM!$F$36=\"\"),0,IF(AND(EM!$E$35<>\"\",HGO!$AD58=TRUE,$L58>=EM!$F$34),EM!$E$35,0)))),\"\")","v":""},{"$f":"IF(L58=\"\",\"\",((IF(AND(T58=TRUE,L59<>58,EM!$A$22=\"Nein\"),EM!$E$32+EM!$F$30+AC58+AE58,IF(AND(T58=TRUE,L59<>58,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC58+AE58,IF(AND(T58=TRUE,L59=58,EM!$A$22=\"Nein\"),EM!$E$32+AC58+AE58,IF(AND(T58=TRUE,L59=58,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L58)=1),DGK!$AE$6+AC58+AE58,IF(AND(T58=TRUE,L59=58,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L58)=1),DGK!$AE$7+AC58+AE58,IF(AND(T58=TRUE,L59=58,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L58)<>1,((EM!$A$6*2)/HGO!L58)<>1)),DGK!$AE$8+AC58+AE58,0+AC58+AE58))))))))+(IF(L58=EM!$A$6,EM!$D$41)))","v":""},{"$f":"IF(MOD(EM!$A$4,HGO!B104)=0,HGO!B104,\"\")","v":57},{"$f":"INDEX(AG$2:AG$100,MATCH(LARGE(COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),ROWS(AG$2:AG58)),COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),0),1)","v":57}]
[15,12,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$4>=58,58,\"\")","v":""},{"$f":"IF(L59=58,(((1+EM!$C$4/100)^58)*EM!$C$4/100)/(((1+EM!$C$4/100)^58)-1),\"\")","v":""},{"$f":"IF(EM!$A$8>=10,HGO!N5,\"\")","v":""},{"$f":"IF(EM!$A$8>=10,HGO!$O$5,\"\")","v":""},"",{"$f":"IF(ROW(P59)>COUNTA(P:P),\"\",INDEX(P:P,SMALL(IF(P$1:P$241<>\"\",ROW($1:$241)),ROW(P59))))/((1+(EM!$C$4/100))^HGO!L59)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q59<>\"\",SUM($Q$2:Q59),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(EM!$A$6=1,TRUE,MOD(ROW(),EM!$A$6)=1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L59=\"\",\"\",((IF(AND(T59=TRUE,L60<>59,EM!$A$22=\"Nein\"),EM!$D$30+EM!$F$30+AC59+AE59,IF(AND(T59=TRUE,L60<>59,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC59+AE59,IF(AND(T59=TRUE,L60=59,EM!$A$22=\"Nein\"),EM!$D$30+AC59+AE59,IF(AND(T59=TRUE,L60=59,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L59)=1),DGK!$AE$6+AC59+AE59,IF(AND(T59=TRUE,L60=59,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L59)=1),DGK!$AE$7+AC59+AE59,IF(AND(T59=TRUE,L60=59,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L59)<>1,((EM!$A$6*2)/HGO!L59)<>1)),DGK!$AE$8+AC59+AE59,0+AC59+AE59))))))))+(IF(L59=EM!$A$6,EM!$D$37)))","v":""},{"$f":"IF(L59<>58,\"\",(IF(AND(T59=TRUE,L59=58),EM!$H$31,0))*(IF(L59=EM!$A$6,HGO!$C$40,IF(HGO!L59=2*EM!$A$6,HGO!$C$41,HGO!$C$42))))","v":""},"",{"$f":"IF(W59<>\"\",W59/(1+(EM!$C$4/100))^HGO!L59,\"\")","v":""},{"$f":"IF(X59<>\"\",SUM($X$2:X59),\"\")","v":""},"",{"$error":"#DIV/0!"},{"$f":"IF(AND(EM!$J$33=1,$L59>=EM!$J$31),EM!$I$31,(IF(OR(EM!$I$31=\"\",EM!$J$31=\"\",EM!$J$33=\"\"),\"\",IF(AND(EM!$I$31<>\"\",HGO!$AA59=TRUE,$L59>=EM!$J$31),EM!$I$31,\"\"))))","v":""},null,{"$error":"#DIV/0!"},{"$f":"IF(L59<>\"\",IF(AND(EM!$F$36=1,$L59>=EM!$F$34),EM!$E$35,(IF(OR(EM!$E$35=\"\",EM!$F$34=\"\",EM!$F$36=\"\"),0,IF(AND(EM!$E$35<>\"\",HGO!$AD59=TRUE,$L59>=EM!$F$34),EM!$E$35,0)))),\"\")","v":""},{"$f":"IF(L59=\"\",\"\",((IF(AND(T59=TRUE,L60<>59,EM!$A$22=\"Nein\"),EM!$E$32+EM!$F$30+AC59+AE59,IF(AND(T59=TRUE,L60<>59,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC59+AE59,IF(AND(T59=TRUE,L60=59,EM!$A$22=\"Nein\"),EM!$E$32+AC59+AE59,IF(AND(T59=TRUE,L60=59,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L59)=1),DGK!$AE$6+AC59+AE59,IF(AND(T59=TRUE,L60=59,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L59)=1),DGK!$AE$7+AC59+AE59,IF(AND(T59=TRUE,L60=59,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L59)<>1,((EM!$A$6*2)/HGO!L59)<>1)),DGK!$AE$8+AC59+AE59,0+AC59+AE59))))))))+(IF(L59=EM!$A$6,EM!$D$41)))","v":""},{"$f":"IF(MOD(EM!$A$4,HGO!B105)=0,HGO!B105,\"\")","v":58},{"$f":"INDEX(AG$2:AG$100,MATCH(LARGE(COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),ROWS(AG$2:AG59)),COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),0),1)","v":58}]
[16,13,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$4>=59,59,\"\")","v":""},{"$f":"IF(L60=59,(((1+EM!$C$4/100)^59)*EM!$C$4/100)/(((1+EM!$C$4/100)^59)-1),\"\")","v":""},{"$f":"IF(EM!$A$8>=10,HGO!N6,\"\")","v":""},{"$f":"IF(EM!$A$8>=10,HGO!$O$6,\"\")","v":""},"",{"$f":"IF(ROW(P60)>COUNTA(P:P),\"\",INDEX(P:P,SMALL(IF(P$1:P$241<>\"\",ROW($1:$241)),ROW(P60))))/((1+(EM!$C$4/100))^HGO!L60)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q60<>\"\",SUM($Q$2:Q60),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(EM!$A$6=1,TRUE,MOD(ROW(),EM!$A$6)=1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L60=\"\",\"\",((IF(AND(T60=TRUE,L61<>60,EM!$A$22=\"Nein\"),EM!$D$30+EM!$F$30+AC60+AE60,IF(AND(T60=TRUE,L61<>60,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC60+AE60,IF(AND(T60=TRUE,L61=60,EM!$A$22=\"Nein\"),EM!$D$30+AC60+AE60,IF(AND(T60=TRUE,L61=60,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L60)=1),DGK!$AE$6+AC60+AE60,IF(AND(T60=TRUE,L61=60,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L60)=1),DGK!$AE$7+AC60+AE60,IF(AND(T60=TRUE,L61=60,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L60)<>1,((EM!$A$6*2)/HGO!L60)<>1)),DGK!$AE$8+AC60+AE60,0+AC60+AE60))))))))+(IF(L60=EM!$A$6,EM!$D$37)))","v":""},{"$f":"IF(L60<>59,\"\",(IF(AND(T60=TRUE,L60=59),EM!$H$31,0))*(IF(L60=EM!$A$6,HGO!$C$40,IF(HGO!L60=2*EM!$A$6,HGO!$C$41,HGO!$C$42))))","v":""},"",{"$f":"IF(W60<>\"\",W60/(1+(EM!$C$4/100))^HGO!L60,\"\")","v":""},{"$f":"IF(X60<>\"\",SUM($X$2:X60),\"\")","v":""},"",{"$error":"#DIV/0!"},{"$f":"IF(AND(EM!$J$33=1,$L60>=EM!$J$31),EM!$I$31,(IF(OR(EM!$I$31=\"\",EM!$J$31=\"\",EM!$J$33=\"\"),\"\",IF(AND(EM!$I$31<>\"\",HGO!$AA60=TRUE,$L60>=EM!$J$31),EM!$I$31,\"\"))))","v":""},null,{"$error":"#DIV/0!"},{"$f":"IF(L60<>\"\",IF(AND(EM!$F$36=1,$L60>=EM!$F$34),EM!$E$35,(IF(OR(EM!$E$35=\"\",EM!$F$34=\"\",EM!$F$36=\"\"),0,IF(AND(EM!$E$35<>\"\",HGO!$AD60=TRUE,$L60>=EM!$F$34),EM!$E$35,0)))),\"\")","v":""},{"$f":"IF(L60=\"\",\"\",((IF(AND(T60=TRUE,L61<>60,EM!$A$22=\"Nein\"),EM!$E$32+EM!$F$30+AC60+AE60,IF(AND(T60=TRUE,L61<>60,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC60+AE60,IF(AND(T60=TRUE,L61=60,EM!$A$22=\"Nein\"),EM!$E$32+AC60+AE60,IF(AND(T60=TRUE,L61=60,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L60)=1),DGK!$AE$6+AC60+AE60,IF(AND(T60=TRUE,L61=60,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L60)=1),DGK!$AE$7+AC60+AE60,IF(AND(T60=TRUE,L61=60,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L60)<>1,((EM!$A$6*2)/HGO!L60)<>1)),DGK!$AE$8+AC60+AE60,0+AC60+AE60))))))))+(IF(L60=EM!$A$6,EM!$D$41)))","v":""},{"$f":"IF(MOD(EM!$A$4,HGO!B106)=0,HGO!B106,\"\")","v":59},{"$f":"INDEX(AG$2:AG$100,MATCH(LARGE(COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),ROWS(AG$2:AG60)),COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),0),1)","v":59}]
[18,14,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$4>=60,60,\"\")","v":""},{"$f":"IF(L61=60,(((1+EM!$C$4/100)^60)*EM!$C$4/100)/(((1+EM!$C$4/100)^60)-1),\"\")","v":""},{"$f":"IF(EM!$A$8>=10,HGO!N7,\"\")","v":""},{"$f":"IF(EM!$A$8>=10,HGO!$O$7,\"\")","v":""},"",{"$f":"IF(ROW(P61)>COUNTA(P:P),\"\",INDEX(P:P,SMALL(IF(P$1:P$241<>\"\",ROW($1:$241)),ROW(P61))))/((1+(EM!$C$4/100))^HGO!L61)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q61<>\"\",SUM($Q$2:Q61),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(EM!$A$6=1,TRUE,MOD(ROW(),EM!$A$6)=1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L61=\"\",\"\",((IF(AND(T61=TRUE,L62<>61,EM!$A$22=\"Nein\"),EM!$D$30+EM!$F$30+AC61+AE61,IF(AND(T61=TRUE,L62<>61,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC61+AE61,IF(AND(T61=TRUE,L62=61,EM!$A$22=\"Nein\"),EM!$D$30+AC61+AE61,IF(AND(T61=TRUE,L62=61,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L61)=1),DGK!$AE$6+AC61+AE61,IF(AND(T61=TRUE,L62=61,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L61)=1),DGK!$AE$7+AC61+AE61,IF(AND(T61=TRUE,L62=61,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L61)<>1,((EM!$A$6*2)/HGO!L61)<>1)),DGK!$AE$8+AC61+AE61,0+AC61+AE61))))))))+(IF(L61=EM!$A$6,EM!$D$37)))","v":""},{"$f":"IF(L61<>60,\"\",(IF(AND(T61=TRUE,L61=60),EM!$H$31,0))*(IF(L61=EM!$A$6,HGO!$C$40,IF(HGO!L61=2*EM!$A$6,HGO!$C$41,HGO!$C$42))))","v":""},"",{"$f":"IF(W61<>\"\",W61/(1+(EM!$C$4/100))^HGO!L61,\"\")","v":""},{"$f":"IF(X61<>\"\",SUM($X$2:X61),\"\")","v":""},"",{"$error":"#DIV/0!"},{"$f":"IF(AND(EM!$J$33=1,$L61>=EM!$J$31),EM!$I$31,(IF(OR(EM!$I$31=\"\",EM!$J$31=\"\",EM!$J$33=\"\"),\"\",IF(AND(EM!$I$31<>\"\",HGO!$AA61=TRUE,$L61>=EM!$J$31),EM!$I$31,\"\"))))","v":""},null,{"$error":"#DIV/0!"},{"$f":"IF(L61<>\"\",IF(AND(EM!$F$36=1,$L61>=EM!$F$34),EM!$E$35,(IF(OR(EM!$E$35=\"\",EM!$F$34=\"\",EM!$F$36=\"\"),0,IF(AND(EM!$E$35<>\"\",HGO!$AD61=TRUE,$L61>=EM!$F$34),EM!$E$35,0)))),\"\")","v":""},{"$f":"IF(L61=\"\",\"\",((IF(AND(T61=TRUE,L62<>61,EM!$A$22=\"Nein\"),EM!$E$32+EM!$F$30+AC61+AE61,IF(AND(T61=TRUE,L62<>61,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC61+AE61,IF(AND(T61=TRUE,L62=61,EM!$A$22=\"Nein\"),EM!$E$32+AC61+AE61,IF(AND(T61=TRUE,L62=61,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L61)=1),DGK!$AE$6+AC61+AE61,IF(AND(T61=TRUE,L62=61,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L61)=1),DGK!$AE$7+AC61+AE61,IF(AND(T61=TRUE,L62=61,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L61)<>1,((EM!$A$6*2)/HGO!L61)<>1)),DGK!$AE$8+AC61+AE61,0+AC61+AE61))))))))+(IF(L61=EM!$A$6,EM!$D$41)))","v":""},{"$f":"IF(MOD(EM!$A$4,HGO!B107)=0,HGO!B107,\"\")","v":60},{"$f":"INDEX(AG$2:AG$100,MATCH(LARGE(COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),ROWS(AG$2:AG61)),COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),0),1)","v":60}]
[20,15,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$4>=61,61,\"\")","v":""},{"$f":"IF(L62=61,(((1+EM!$C$4/100)^61)*EM!$C$4/100)/(((1+EM!$C$4/100)^61)-1),\"\")","v":""},{"$f":"IF(EM!$A$8>=11,HGO!N2,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$8>=11,HGO!$O$2,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ROW(P62)>COUNTA(P:P),\"\",INDEX(P:P,SMALL(IF(P$1:P$241<>\"\",ROW($1:$241)),ROW(P62))))/((1+(EM!$C$4/100))^HGO!L62)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q62<>\"\",SUM($Q$2:Q62),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(EM!$A$6=1,TRUE,MOD(ROW(),EM!$A$6)=1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L62=\"\",\"\",((IF(AND(T62=TRUE,L63<>62,EM!$A$22=\"Nein\"),EM!$D$30+EM!$F$30+AC62+AE62,IF(AND(T62=TRUE,L63<>62,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC62+AE62,IF(AND(T62=TRUE,L63=62,EM!$A$22=\"Nein\"),EM!$D$30+AC62+AE62,IF(AND(T62=TRUE,L63=62,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L62)=1),DGK!$AE$6+AC62+AE62,IF(AND(T62=TRUE,L63=62,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L62)=1),DGK!$AE$7+AC62+AE62,IF(AND(T62=TRUE,L63=62,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L62)<>1,((EM!$A$6*2)/HGO!L62)<>1)),DGK!$AE$8+AC62+AE62,0+AC62+AE62))))))))+(IF(L62=EM!$A$6,EM!$D$37)))","v":""},{"$f":"IF(L62<>61,\"\",(IF(AND(T62=TRUE,L62=61),EM!$H$31,0))*(IF(L62=EM!$A$6,HGO!$C$40,IF(HGO!L62=2*EM!$A$6,HGO!$C$41,HGO!$C$42))))","v":""},"",{"$f":"IF(W62<>\"\",W62/(1+(EM!$C$4/100))^HGO!L62,\"\")","v":""},{"$f":"IF(X62<>\"\",SUM($X$2:X62),\"\")","v":""},"",{"$error":"#DIV/0!"},{"$f":"IF(AND(EM!$J$33=1,$L62>=EM!$J$31),EM!$I$31,(IF(OR(EM!$I$31=\"\",EM!$J$31=\"\",EM!$J$33=\"\"),\"\",IF(AND(EM!$I$31<>\"\",HGO!$AA62=TRUE,$L62>=EM!$J$31),EM!$I$31,\"\"))))","v":""},null,{"$error":"#DIV/0!"},{"$f":"IF(L62<>\"\",IF(AND(EM!$F$36=1,$L62>=EM!$F$34),EM!$E$35,(IF(OR(EM!$E$35=\"\",EM!$F$34=\"\",EM!$F$36=\"\"),0,IF(AND(EM!$E$35<>\"\",HGO!$AD62=TRUE,$L62>=EM!$F$34),EM!$E$35,0)))),\"\")","v":""},{"$f":"IF(L62=\"\",\"\",((IF(AND(T62=TRUE,L63<>62,EM!$A$22=\"Nein\"),EM!$E$32+EM!$F$30+AC62+AE62,IF(AND(T62=TRUE,L63<>62,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC62+AE62,IF(AND(T62=TRUE,L63=62,EM!$A$22=\"Nein\"),EM!$E$32+AC62+AE62,IF(AND(T62=TRUE,L63=62,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L62)=1),DGK!$AE$6+AC62+AE62,IF(AND(T62=TRUE,L63=62,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L62)=1),DGK!$AE$7+AC62+AE62,IF(AND(T62=TRUE,L63=62,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L62)<>1,((EM!$A$6*2)/HGO!L62)<>1)),DGK!$AE$8+AC62+AE62,0+AC62+AE62))))))))+(IF(L62=EM!$A$6,EM!$D$41)))","v":""},{"$f":"IF(MOD(EM!$A$4,HGO!B108)=0,HGO!B108,\"\")","v":61},{"$f":"INDEX(AG$2:AG$100,MATCH(LARGE(COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),ROWS(AG$2:AG62)),COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),0),1)","v":61}]
[21,16,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$4>=62,62,\"\")","v":""},{"$f":"IF(L63=62,(((1+EM!$C$4/100)^62)*EM!$C$4/100)/(((1+EM!$C$4/100)^62)-1),\"\")","v":""},{"$f":"IF(EM!$A$8>=11,HGO!N3,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$8>=11,HGO!$O$3,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ROW(P63)>COUNTA(P:P),\"\",INDEX(P:P,SMALL(IF(P$1:P$241<>\"\",ROW($1:$241)),ROW(P63))))/((1+(EM!$C$4/100))^HGO!L63)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q63<>\"\",SUM($Q$2:Q63),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(EM!$A$6=1,TRUE,MOD(ROW(),EM!$A$6)=1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L63=\"\",\"\",((IF(AND(T63=TRUE,L64<>63,EM!$A$22=\"Nein\"),EM!$D$30+EM!$F$30+AC63+AE63,IF(AND(T63=TRUE,L64<>63,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC63+AE63,IF(AND(T63=TRUE,L64=63,EM!$A$22=\"Nein\"),EM!$D$30+AC63+AE63,IF(AND(T63=TRUE,L64=63,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L63)=1),DGK!$AE$6+AC63+AE63,IF(AND(T63=TRUE,L64=63,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L63)=1),DGK!$AE$7+AC63+AE63,IF(AND(T63=TRUE,L64=63,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L63)<>1,((EM!$A$6*2)/HGO!L63)<>1)),DGK!$AE$8+AC63+AE63,0+AC63+AE63))))))))+(IF(L63=EM!$A$6,EM!$D$37)))","v":""},{"$f":"IF(L63<>62,\"\",(IF(AND(T63=TRUE,L63=62),EM!$H$31,0))*(IF(L63=EM!$A$6,HGO!$C$40,IF(HGO!L63=2*EM!$A$6,HGO!$C$41,HGO!$C$42))))","v":""},"",{"$f":"IF(W63<>\"\",W63/(1+(EM!$C$4/100))^HGO!L63,\"\")","v":""},{"$f":"IF(X63<>\"\",SUM($X$2:X63),\"\")","v":""},"",{"$error":"#DIV/0!"},{"$f":"IF(AND(EM!$J$33=1,$L63>=EM!$J$31),EM!$I$31,(IF(OR(EM!$I$31=\"\",EM!$J$31=\"\",EM!$J$33=\"\"),\"\",IF(AND(EM!$I$31<>\"\",HGO!$AA63=TRUE,$L63>=EM!$J$31),EM!$I$31,\"\"))))","v":""},null,{"$error":"#DIV/0!"},{"$f":"IF(L63<>\"\",IF(AND(EM!$F$36=1,$L63>=EM!$F$34),EM!$E$35,(IF(OR(EM!$E$35=\"\",EM!$F$34=\"\",EM!$F$36=\"\"),0,IF(AND(EM!$E$35<>\"\",HGO!$AD63=TRUE,$L63>=EM!$F$34),EM!$E$35,0)))),\"\")","v":""},{"$f":"IF(L63=\"\",\"\",((IF(AND(T63=TRUE,L64<>63,EM!$A$22=\"Nein\"),EM!$E$32+EM!$F$30+AC63+AE63,IF(AND(T63=TRUE,L64<>63,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC63+AE63,IF(AND(T63=TRUE,L64=63,EM!$A$22=\"Nein\"),EM!$E$32+AC63+AE63,IF(AND(T63=TRUE,L64=63,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L63)=1),DGK!$AE$6+AC63+AE63,IF(AND(T63=TRUE,L64=63,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L63)=1),DGK!$AE$7+AC63+AE63,IF(AND(T63=TRUE,L64=63,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L63)<>1,((EM!$A$6*2)/HGO!L63)<>1)),DGK!$AE$8+AC63+AE63,0+AC63+AE63))))))))+(IF(L63=EM!$A$6,EM!$D$41)))","v":""},{"$f":"IF(MOD(EM!$A$4,HGO!B109)=0,HGO!B109,\"\")","v":62},{"$f":"INDEX(AG$2:AG$100,MATCH(LARGE(COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),ROWS(AG$2:AG63)),COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),0),1)","v":62}]
[22,17,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$4>=63,63,\"\")","v":""},{"$f":"IF(L64=63,(((1+EM!$C$4/100)^63)*EM!$C$4/100)/(((1+EM!$C$4/100)^63)-1),\"\")","v":""},{"$f":"IF(EM!$A$8>=11,HGO!N4,\"\")","v":""},{"$f":"IF(EM!$A$8>=11,HGO!$O$4,\"\")","v":""},"",{"$f":"IF(ROW(P64)>COUNTA(P:P),\"\",INDEX(P:P,SMALL(IF(P$1:P$241<>\"\",ROW($1:$241)),ROW(P64))))/((1+(EM!$C$4/100))^HGO!L64)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q64<>\"\",SUM($Q$2:Q64),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(EM!$A$6=1,TRUE,MOD(ROW(),EM!$A$6)=1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L64=\"\",\"\",((IF(AND(T64=TRUE,L65<>64,EM!$A$22=\"Nein\"),EM!$D$30+EM!$F$30+AC64+AE64,IF(AND(T64=TRUE,L65<>64,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC64+AE64,IF(AND(T64=TRUE,L65=64,EM!$A$22=\"Nein\"),EM!$D$30+AC64+AE64,IF(AND(T64=TRUE,L65=64,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L64)=1),DGK!$AE$6+AC64+AE64,IF(AND(T64=TRUE,L65=64,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L64)=1),DGK!$AE$7+AC64+AE64,IF(AND(T64=TRUE,L65=64,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L64)<>1,((EM!$A$6*2)/HGO!L64)<>1)),DGK!$AE$8+AC64+AE64,0+AC64+AE64))))))))+(IF(L64=EM!$A$6,EM!$D$37)))","v":""},{"$f":"IF(L64<>63,\"\",(IF(AND(T64=TRUE,L64=63),EM!$H$31,0))*(IF(L64=EM!$A$6,HGO!$C$40,IF(HGO!L64=2*EM!$A$6,HGO!$C$41,HGO!$C$42))))","v":""},"",{"$f":"IF(W64<>\"\",W64/(1+(EM!$C$4/100))^HGO!L64,\"\")","v":""},{"$f":"IF(X64<>\"\",SUM($X$2:X64),\"\")","v":""},"",{"$error":"#DIV/0!"},{"$f":"IF(AND(EM!$J$33=1,$L64>=EM!$J$31),EM!$I$31,(IF(OR(EM!$I$31=\"\",EM!$J$31=\"\",EM!$J$33=\"\"),\"\",IF(AND(EM!$I$31<>\"\",HGO!$AA64=TRUE,$L64>=EM!$J$31),EM!$I$31,\"\"))))","v":""},null,{"$error":"#DIV/0!"},{"$f":"IF(L64<>\"\",IF(AND(EM!$F$36=1,$L64>=EM!$F$34),EM!$E$35,(IF(OR(EM!$E$35=\"\",EM!$F$34=\"\",EM!$F$36=\"\"),0,IF(AND(EM!$E$35<>\"\",HGO!$AD64=TRUE,$L64>=EM!$F$34),EM!$E$35,0)))),\"\")","v":""},{"$f":"IF(L64=\"\",\"\",((IF(AND(T64=TRUE,L65<>64,EM!$A$22=\"Nein\"),EM!$E$32+EM!$F$30+AC64+AE64,IF(AND(T64=TRUE,L65<>64,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC64+AE64,IF(AND(T64=TRUE,L65=64,EM!$A$22=\"Nein\"),EM!$E$32+AC64+AE64,IF(AND(T64=TRUE,L65=64,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L64)=1),DGK!$AE$6+AC64+AE64,IF(AND(T64=TRUE,L65=64,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L64)=1),DGK!$AE$7+AC64+AE64,IF(AND(T64=TRUE,L65=64,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L64)<>1,((EM!$A$6*2)/HGO!L64)<>1)),DGK!$AE$8+AC64+AE64,0+AC64+AE64))))))))+(IF(L64=EM!$A$6,EM!$D$41)))","v":""},{"$f":"IF(MOD(EM!$A$4,HGO!B110)=0,HGO!B110,\"\")","v":63},{"$f":"INDEX(AG$2:AG$100,MATCH(LARGE(COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),ROWS(AG$2:AG64)),COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),0),1)","v":63}]
[24,18,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$4>=64,64,\"\")","v":""},{"$f":"IF(L65=64,(((1+EM!$C$4/100)^64)*EM!$C$4/100)/(((1+EM!$C$4/100)^64)-1),\"\")","v":""},{"$f":"IF(EM!$A$8>=11,HGO!N5,\"\")","v":""},{"$f":"IF(EM!$A$8>=11,HGO!$O$5,\"\")","v":""},"",{"$f":"IF(ROW(P65)>COUNTA(P:P),\"\",INDEX(P:P,SMALL(IF(P$1:P$241<>\"\",ROW($1:$241)),ROW(P65))))/((1+(EM!$C$4/100))^HGO!L65)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q65<>\"\",SUM($Q$2:Q65),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(EM!$A$6=1,TRUE,MOD(ROW(),EM!$A$6)=1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L65=\"\",\"\",((IF(AND(T65=TRUE,L66<>65,EM!$A$22=\"Nein\"),EM!$D$30+EM!$F$30+AC65+AE65,IF(AND(T65=TRUE,L66<>65,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC65+AE65,IF(AND(T65=TRUE,L66=65,EM!$A$22=\"Nein\"),EM!$D$30+AC65+AE65,IF(AND(T65=TRUE,L66=65,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L65)=1),DGK!$AE$6+AC65+AE65,IF(AND(T65=TRUE,L66=65,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L65)=1),DGK!$AE$7+AC65+AE65,IF(AND(T65=TRUE,L66=65,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L65)<>1,((EM!$A$6*2)/HGO!L65)<>1)),DGK!$AE$8+AC65+AE65,0+AC65+AE65))))))))+(IF(L65=EM!$A$6,EM!$D$37)))","v":""},{"$f":"IF(L65<>64,\"\",(IF(AND(T65=TRUE,L65=64),EM!$H$31,0))*(IF(L65=EM!$A$6,HGO!$C$40,IF(HGO!L65=2*EM!$A$6,HGO!$C$41,HGO!$C$42))))","v":""},"",{"$f":"IF(W65<>\"\",W65/(1+(EM!$C$4/100))^HGO!L65,\"\")","v":""},{"$f":"IF(X65<>\"\",SUM($X$2:X65),\"\")","v":""},"",{"$error":"#DIV/0!"},{"$f":"IF(AND(EM!$J$33=1,$L65>=EM!$J$31),EM!$I$31,(IF(OR(EM!$I$31=\"\",EM!$J$31=\"\",EM!$J$33=\"\"),\"\",IF(AND(EM!$I$31<>\"\",HGO!$AA65=TRUE,$L65>=EM!$J$31),EM!$I$31,\"\"))))","v":""},null,{"$error":"#DIV/0!"},{"$f":"IF(L65<>\"\",IF(AND(EM!$F$36=1,$L65>=EM!$F$34),EM!$E$35,(IF(OR(EM!$E$35=\"\",EM!$F$34=\"\",EM!$F$36=\"\"),0,IF(AND(EM!$E$35<>\"\",HGO!$AD65=TRUE,$L65>=EM!$F$34),EM!$E$35,0)))),\"\")","v":""},{"$f":"IF(L65=\"\",\"\",((IF(AND(T65=TRUE,L66<>65,EM!$A$22=\"Nein\"),EM!$E$32+EM!$F$30+AC65+AE65,IF(AND(T65=TRUE,L66<>65,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC65+AE65,IF(AND(T65=TRUE,L66=65,EM!$A$22=\"Nein\"),EM!$E$32+AC65+AE65,IF(AND(T65=TRUE,L66=65,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L65)=1),DGK!$AE$6+AC65+AE65,IF(AND(T65=TRUE,L66=65,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L65)=1),DGK!$AE$7+AC65+AE65,IF(AND(T65=TRUE,L66=65,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L65)<>1,((EM!$A$6*2)/HGO!L65)<>1)),DGK!$AE$8+AC65+AE65,0+AC65+AE65))))))))+(IF(L65=EM!$A$6,EM!$D$41)))","v":""},{"$f":"IF(MOD(EM!$A$4,HGO!B111)=0,HGO!B111,\"\")","v":64},{"$f":"INDEX(AG$2:AG$100,MATCH(LARGE(COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),ROWS(AG$2:AG65)),COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),0),1)","v":64}]
[25,19,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$4>=65,65,\"\")","v":""},{"$f":"IF(L66=65,(((1+EM!$C$4/100)^65)*EM!$C$4/100)/(((1+EM!$C$4/100)^65)-1),\"\")","v":""},{"$f":"IF(EM!$A$8>=11,HGO!N6,\"\")","v":""},{"$f":"IF(EM!$A$8>=11,HGO!$O$6,\"\")","v":""},"",{"$f":"IF(ROW(P66)>COUNTA(P:P),\"\",INDEX(P:P,SMALL(IF(P$1:P$241<>\"\",ROW($1:$241)),ROW(P66))))/((1+(EM!$C$4/100))^HGO!L66)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q66<>\"\",SUM($Q$2:Q66),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(EM!$A$6=1,TRUE,MOD(ROW(),EM!$A$6)=1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L66=\"\",\"\",((IF(AND(T66=TRUE,L67<>66,EM!$A$22=\"Nein\"),EM!$D$30+EM!$F$30+AC66+AE66,IF(AND(T66=TRUE,L67<>66,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC66+AE66,IF(AND(T66=TRUE,L67=66,EM!$A$22=\"Nein\"),EM!$D$30+AC66+AE66,IF(AND(T66=TRUE,L67=66,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L66)=1),DGK!$AE$6+AC66+AE66,IF(AND(T66=TRUE,L67=66,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L66)=1),DGK!$AE$7+AC66+AE66,IF(AND(T66=TRUE,L67=66,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L66)<>1,((EM!$A$6*2)/HGO!L66)<>1)),DGK!$AE$8+AC66+AE66,0+AC66+AE66))))))))+(IF(L66=EM!$A$6,EM!$D$37)))","v":""},{"$f":"IF(L66<>65,\"\",(IF(AND(T66=TRUE,L66=65),EM!$H$31,0))*(IF(L66=EM!$A$6,HGO!$C$40,IF(HGO!L66=2*EM!$A$6,HGO!$C$41,HGO!$C$42))))","v":""},{"$f":"IF(OR(V66=\"\",U66=\"\"),\"\",V66-U66+(IF(AB66<>\"\",AB66)))","v":""},{"$f":"IF(W66<>\"\",W66/(1+(EM!$C$4/100))^HGO!L66,\"\")","v":""},{"$f":"IF(X66<>\"\",SUM($X$2:X66),\"\")","v":""},"",{"$error":"#DIV/0!"},{"$f":"IF(AND(EM!$J$33=1,$L66>=EM!$J$31),EM!$I$31,(IF(OR(EM!$I$31=\"\",EM!$J$31=\"\",EM!$J$33=\"\"),\"\",IF(AND(EM!$I$31<>\"\",HGO!$AA66=TRUE,$L66>=EM!$J$31),EM!$I$31,\"\"))))","v":""},null,{"$error":"#DIV/0!"},{"$f":"IF(L66<>\"\",IF(AND(EM!$F$36=1,$L66>=EM!$F$34),EM!$E$35,(IF(OR(EM!$E$35=\"\",EM!$F$34=\"\",EM!$F$36=\"\"),0,IF(AND(EM!$E$35<>\"\",HGO!$AD66=TRUE,$L66>=EM!$F$34),EM!$E$35,0)))),\"\")","v":""},{"$f":"IF(L66=\"\",\"\",((IF(AND(T66=TRUE,L67<>66,EM!$A$22=\"Nein\"),EM!$E$32+EM!$F$30+AC66+AE66,IF(AND(T66=TRUE,L67<>66,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC66+AE66,IF(AND(T66=TRUE,L67=66,EM!$A$22=\"Nein\"),EM!$E$32+AC66+AE66,IF(AND(T66=TRUE,L67=66,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L66)=1),DGK!$AE$6+AC66+AE66,IF(AND(T66=TRUE,L67=66,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L66)=1),DGK!$AE$7+AC66+AE66,IF(AND(T66=TRUE,L67=66,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L66)<>1,((EM!$A$6*2)/HGO!L66)<>1)),DGK!$AE$8+AC66+AE66,0+AC66+AE66))))))))+(IF(L66=EM!$A$6,EM!$D$41)))","v":""},{"$f":"IF(MOD(EM!$A$4,HGO!B112)=0,HGO!B112,\"\")","v":65},{"$f":"INDEX(AG$2:AG$100,MATCH(LARGE(COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),ROWS(AG$2:AG66)),COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),0),1)","v":65}]
[26,20,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$4>=66,66,\"\")","v":""},{"$f":"IF(L67=66,(((1+EM!$C$4/100)^66)*EM!$C$4/100)/(((1+EM!$C$4/100)^66)-1),\"\")","v":""},{"$f":"IF(EM!$A$8>=11,HGO!N7,\"\")","v":""},{"$f":"IF(EM!$A$8>=11,HGO!$O$7,\"\")","v":""},"",{"$f":"IF(ROW(P67)>COUNTA(P:P),\"\",INDEX(P:P,SMALL(IF(P$1:P$241<>\"\",ROW($1:$241)),ROW(P67))))/((1+(EM!$C$4/100))^HGO!L67)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q67<>\"\",SUM($Q$2:Q67),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(EM!$A$6=1,TRUE,MOD(ROW(),EM!$A$6)=1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L67=\"\",\"\",((IF(AND(T67=TRUE,L68<>67,EM!$A$22=\"Nein\"),EM!$D$30+EM!$F$30+AC67+AE67,IF(AND(T67=TRUE,L68<>67,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC67+AE67,IF(AND(T67=TRUE,L68=67,EM!$A$22=\"Nein\"),EM!$D$30+AC67+AE67,IF(AND(T67=TRUE,L68=67,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L67)=1),DGK!$AE$6+AC67+AE67,IF(AND(T67=TRUE,L68=67,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L67)=1),DGK!$AE$7+AC67+AE67,IF(AND(T67=TRUE,L68=67,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L67)<>1,((EM!$A$6*2)/HGO!L67)<>1)),DGK!$AE$8+AC67+AE67,0+AC67+AE67))))))))+(IF(L67=EM!$A$6,EM!$D$37)))","v":""},{"$f":"IF(L67<>66,\"\",(IF(AND(T67=TRUE,L67=66),EM!$H$31,0))*(IF(L67=EM!$A$6,HGO!$C$40,IF(HGO!L67=2*EM!$A$6,HGO!$C$41,HGO!$C$42))))","v":""},"",{"$f":"IF(W67<>\"\",W67/(1+(EM!$C$4/100))^HGO!L67,\"\")","v":""},{"$f":"IF(X67<>\"\",SUM($X$2:X67),\"\")","v":""},{"$f":"IF(Y67<>\"\",Y67*M67,\"\")","v":""},{"$error":"#DIV/0!"},{"$f":"IF(AND(EM!$J$33=1,$L67>=EM!$J$31),EM!$I$31,(IF(OR(EM!$I$31=\"\",EM!$J$31=\"\",EM!$J$33=\"\"),\"\",IF(AND(EM!$I$31<>\"\",HGO!$AA67=TRUE,$L67>=EM!$J$31),EM!$I$31,\"\"))))","v":""},null,{"$error":"#DIV/0!"},{"$f":"IF(L67<>\"\",IF(AND(EM!$F$36=1,$L67>=EM!$F$34),EM!$E$35,(IF(OR(EM!$E$35=\"\",EM!$F$34=\"\",EM!$F$36=\"\"),0,IF(AND(EM!$E$35<>\"\",HGO!$AD67=TRUE,$L67>=EM!$F$34),EM!$E$35,0)))),\"\")","v":""},{"$f":"IF(L67=\"\",\"\",((IF(AND(T67=TRUE,L68<>67,EM!$A$22=\"Nein\"),EM!$E$32+EM!$F$30+AC67+AE67,IF(AND(T67=TRUE,L68<>67,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC67+AE67,IF(AND(T67=TRUE,L68=67,EM!$A$22=\"Nein\"),EM!$E$32+AC67+AE67,IF(AND(T67=TRUE,L68=67,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L67)=1),DGK!$AE$6+AC67+AE67,IF(AND(T67=TRUE,L68=67,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L67)=1),DGK!$AE$7+AC67+AE67,IF(AND(T67=TRUE,L68=67,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L67)<>1,((EM!$A$6*2)/HGO!L67)<>1)),DGK!$AE$8+AC67+AE67,0+AC67+AE67))))))))+(IF(L67=EM!$A$6,EM!$D$41)))","v":""},{"$f":"IF(MOD(EM!$A$4,HGO!B113)=0,HGO!B113,\"\")","v":66},{"$f":"INDEX(AG$2:AG$100,MATCH(LARGE(COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),ROWS(AG$2:AG67)),COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),0),1)","v":66}]
[27,21,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$4>=67,67,\"\")","v":""},{"$f":"IF(L68=67,(((1+EM!$C$4/100)^67)*EM!$C$4/100)/(((1+EM!$C$4/100)^67)-1),\"\")","v":""},{"$f":"IF(EM!$A$8>=12,HGO!N2,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$8>=12,HGO!$O$2,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(N68=\"\",O68=\"\"),\"\",N68-O68)","v":{"$error":"#VALUE!"}},{"$f":"IF(ROW(P68)>COUNTA(P:P),\"\",INDEX(P:P,SMALL(IF(P$1:P$241<>\"\",ROW($1:$241)),ROW(P68))))/((1+(EM!$C$4/100))^HGO!L68)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q68<>\"\",SUM($Q$2:Q68),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(EM!$A$6=1,TRUE,MOD(ROW(),EM!$A$6)=1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L68=\"\",\"\",((IF(AND(T68=TRUE,L69<>68,EM!$A$22=\"Nein\"),EM!$D$30+EM!$F$30+AC68+AE68,IF(AND(T68=TRUE,L69<>68,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC68+AE68,IF(AND(T68=TRUE,L69=68,EM!$A$22=\"Nein\"),EM!$D$30+AC68+AE68,IF(AND(T68=TRUE,L69=68,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L68)=1),DGK!$AE$6+AC68+AE68,IF(AND(T68=TRUE,L69=68,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L68)=1),DGK!$AE$7+AC68+AE68,IF(AND(T68=TRUE,L69=68,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L68)<>1,((EM!$A$6*2)/HGO!L68)<>1)),DGK!$AE$8+AC68+AE68,0+AC68+AE68))))))))+(IF(L68=EM!$A$6,EM!$D$37)))","v":""},{"$f":"IF(L68<>67,\"\",(IF(AND(T68=TRUE,L68=67),EM!$H$31,0))*(IF(L68=EM!$A$6,HGO!$C$40,IF(HGO!L68=2*EM!$A$6,HGO!$C$41,HGO!$C$42))))","v":""},"",{"$f":"IF(W68<>\"\",W68/(1+(EM!$C$4/100))^HGO!L68,\"\")","v":""},{"$f":"IF(X68<>\"\",SUM($X$2:X68),\"\")","v":""},"",{"$error":"#DIV/0!"},{"$f":"IF(AND(EM!$J$33=1,$L68>=EM!$J$31),EM!$I$31,(IF(OR(EM!$I$31=\"\",EM!$J$31=\"\",EM!$J$33=\"\"),\"\",IF(AND(EM!$I$31<>\"\",HGO!$AA68=TRUE,$L68>=EM!$J$31),EM!$I$31,\"\"))))","v":""},null,{"$error":"#DIV/0!"},{"$f":"IF(L68<>\"\",IF(AND(EM!$F$36=1,$L68>=EM!$F$34),EM!$E$35,(IF(OR(EM!$E$35=\"\",EM!$F$34=\"\",EM!$F$36=\"\"),0,IF(AND(EM!$E$35<>\"\",HGO!$AD68=TRUE,$L68>=EM!$F$34),EM!$E$35,0)))),\"\")","v":""},{"$f":"IF(L68=\"\",\"\",((IF(AND(T68=TRUE,L69<>68,EM!$A$22=\"Nein\"),EM!$E$32+EM!$F$30+AC68+AE68,IF(AND(T68=TRUE,L69<>68,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC68+AE68,IF(AND(T68=TRUE,L69=68,EM!$A$22=\"Nein\"),EM!$E$32+AC68+AE68,IF(AND(T68=TRUE,L69=68,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L68)=1),DGK!$AE$6+AC68+AE68,IF(AND(T68=TRUE,L69=68,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L68)=1),DGK!$AE$7+AC68+AE68,IF(AND(T68=TRUE,L69=68,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L68)<>1,((EM!$A$6*2)/HGO!L68)<>1)),DGK!$AE$8+AC68+AE68,0+AC68+AE68))))))))+(IF(L68=EM!$A$6,EM!$D$41)))","v":""},{"$f":"IF(MOD(EM!$A$4,HGO!B114)=0,HGO!B114,\"\")","v":67},{"$f":"INDEX(AG$2:AG$100,MATCH(LARGE(COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),ROWS(AG$2:AG68)),COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),0),1)","v":67}]
[28,22,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$4>=68,68,\"\")","v":""},{"$f":"IF(L69=68,(((1+EM!$C$4/100)^68)*EM!$C$4/100)/(((1+EM!$C$4/100)^68)-1),\"\")","v":""},{"$f":"IF(EM!$A$8>=12,HGO!N3,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$8>=12,HGO!$O$3,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ROW(P69)>COUNTA(P:P),\"\",INDEX(P:P,SMALL(IF(P$1:P$241<>\"\",ROW($1:$241)),ROW(P69))))/((1+(EM!$C$4/100))^HGO!L69)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q69<>\"\",SUM($Q$2:Q69),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(R69<>\"\",R69*M69,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$6=1,TRUE,MOD(ROW(),EM!$A$6)=1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L69=\"\",\"\",((IF(AND(T69=TRUE,L70<>69,EM!$A$22=\"Nein\"),EM!$D$30+EM!$F$30+AC69+AE69,IF(AND(T69=TRUE,L70<>69,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC69+AE69,IF(AND(T69=TRUE,L70=69,EM!$A$22=\"Nein\"),EM!$D$30+AC69+AE69,IF(AND(T69=TRUE,L70=69,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L69)=1),DGK!$AE$6+AC69+AE69,IF(AND(T69=TRUE,L70=69,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L69)=1),DGK!$AE$7+AC69+AE69,IF(AND(T69=TRUE,L70=69,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L69)<>1,((EM!$A$6*2)/HGO!L69)<>1)),DGK!$AE$8+AC69+AE69,0+AC69+AE69))))))))+(IF(L69=EM!$A$6,EM!$D$37)))","v":""},{"$f":"IF(L69<>68,\"\",(IF(AND(T69=TRUE,L69=68),EM!$H$31,0))*(IF(L69=EM!$A$6,HGO!$C$40,IF(HGO!L69=2*EM!$A$6,HGO!$C$41,HGO!$C$42))))","v":""},"",{"$f":"IF(W69<>\"\",W69/(1+(EM!$C$4/100))^HGO!L69,\"\")","v":""},{"$f":"IF(X69<>\"\",SUM($X$2:X69),\"\")","v":""},"",{"$error":"#DIV/0!"},{"$f":"IF(AND(EM!$J$33=1,$L69>=EM!$J$31),EM!$I$31,(IF(OR(EM!$I$31=\"\",EM!$J$31=\"\",EM!$J$33=\"\"),\"\",IF(AND(EM!$I$31<>\"\",HGO!$AA69=TRUE,$L69>=EM!$J$31),EM!$I$31,\"\"))))","v":""},null,{"$error":"#DIV/0!"},{"$f":"IF(L69<>\"\",IF(AND(EM!$F$36=1,$L69>=EM!$F$34),EM!$E$35,(IF(OR(EM!$E$35=\"\",EM!$F$34=\"\",EM!$F$36=\"\"),0,IF(AND(EM!$E$35<>\"\",HGO!$AD69=TRUE,$L69>=EM!$F$34),EM!$E$35,0)))),\"\")","v":""},{"$f":"IF(L69=\"\",\"\",((IF(AND(T69=TRUE,L70<>69,EM!$A$22=\"Nein\"),EM!$E$32+EM!$F$30+AC69+AE69,IF(AND(T69=TRUE,L70<>69,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC69+AE69,IF(AND(T69=TRUE,L70=69,EM!$A$22=\"Nein\"),EM!$E$32+AC69+AE69,IF(AND(T69=TRUE,L70=69,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L69)=1),DGK!$AE$6+AC69+AE69,IF(AND(T69=TRUE,L70=69,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L69)=1),DGK!$AE$7+AC69+AE69,IF(AND(T69=TRUE,L70=69,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L69)<>1,((EM!$A$6*2)/HGO!L69)<>1)),DGK!$AE$8+AC69+AE69,0+AC69+AE69))))))))+(IF(L69=EM!$A$6,EM!$D$41)))","v":""},{"$f":"IF(MOD(EM!$A$4,HGO!B115)=0,HGO!B115,\"\")","v":68},{"$f":"INDEX(AG$2:AG$100,MATCH(LARGE(COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),ROWS(AG$2:AG69)),COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),0),1)","v":68}]
[30,23,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$4>=69,69,\"\")","v":""},{"$f":"IF(L70=69,(((1+EM!$C$4/100)^69)*EM!$C$4/100)/(((1+EM!$C$4/100)^69)-1),\"\")","v":""},{"$f":"IF(EM!$A$8>=12,HGO!N4,\"\")","v":""},{"$f":"IF(EM!$A$8>=12,HGO!$O$4,\"\")","v":""},"",{"$f":"IF(ROW(P70)>COUNTA(P:P),\"\",INDEX(P:P,SMALL(IF(P$1:P$241<>\"\",ROW($1:$241)),ROW(P70))))/((1+(EM!$C$4/100))^HGO!L70)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q70<>\"\",SUM($Q$2:Q70),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(EM!$A$6=1,TRUE,MOD(ROW(),EM!$A$6)=1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L70=\"\",\"\",((IF(AND(T70=TRUE,L71<>70,EM!$A$22=\"Nein\"),EM!$D$30+EM!$F$30+AC70+AE70,IF(AND(T70=TRUE,L71<>70,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC70+AE70,IF(AND(T70=TRUE,L71=70,EM!$A$22=\"Nein\"),EM!$D$30+AC70+AE70,IF(AND(T70=TRUE,L71=70,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L70)=1),DGK!$AE$6+AC70+AE70,IF(AND(T70=TRUE,L71=70,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L70)=1),DGK!$AE$7+AC70+AE70,IF(AND(T70=TRUE,L71=70,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L70)<>1,((EM!$A$6*2)/HGO!L70)<>1)),DGK!$AE$8+AC70+AE70,0+AC70+AE70))))))))+(IF(L70=EM!$A$6,EM!$D$37)))","v":""},{"$f":"IF(L70<>69,\"\",(IF(AND(T70=TRUE,L70=69),EM!$H$31,0))*(IF(L70=EM!$A$6,HGO!$C$40,IF(HGO!L70=2*EM!$A$6,HGO!$C$41,HGO!$C$42))))","v":""},"",{"$f":"IF(W70<>\"\",W70/(1+(EM!$C$4/100))^HGO!L70,\"\")","v":""},{"$f":"IF(X70<>\"\",SUM($X$2:X70),\"\")","v":""},"",{"$error":"#DIV/0!"},{"$f":"IF(AND(EM!$J$33=1,$L70>=EM!$J$31),EM!$I$31,(IF(OR(EM!$I$31=\"\",EM!$J$31=\"\",EM!$J$33=\"\"),\"\",IF(AND(EM!$I$31<>\"\",HGO!$AA70=TRUE,$L70>=EM!$J$31),EM!$I$31,\"\"))))","v":""},null,{"$error":"#DIV/0!"},{"$f":"IF(L70<>\"\",IF(AND(EM!$F$36=1,$L70>=EM!$F$34),EM!$E$35,(IF(OR(EM!$E$35=\"\",EM!$F$34=\"\",EM!$F$36=\"\"),0,IF(AND(EM!$E$35<>\"\",HGO!$AD70=TRUE,$L70>=EM!$F$34),EM!$E$35,0)))),\"\")","v":""},{"$f":"IF(L70=\"\",\"\",((IF(AND(T70=TRUE,L71<>70,EM!$A$22=\"Nein\"),EM!$E$32+EM!$F$30+AC70+AE70,IF(AND(T70=TRUE,L71<>70,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC70+AE70,IF(AND(T70=TRUE,L71=70,EM!$A$22=\"Nein\"),EM!$E$32+AC70+AE70,IF(AND(T70=TRUE,L71=70,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L70)=1),DGK!$AE$6+AC70+AE70,IF(AND(T70=TRUE,L71=70,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L70)=1),DGK!$AE$7+AC70+AE70,IF(AND(T70=TRUE,L71=70,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L70)<>1,((EM!$A$6*2)/HGO!L70)<>1)),DGK!$AE$8+AC70+AE70,0+AC70+AE70))))))))+(IF(L70=EM!$A$6,EM!$D$41)))","v":""},{"$f":"IF(MOD(EM!$A$4,HGO!B116)=0,HGO!B116,\"\")","v":69},{"$f":"INDEX(AG$2:AG$100,MATCH(LARGE(COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),ROWS(AG$2:AG70)),COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),0),1)","v":69}]
[32,24,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$4>=70,70,\"\")","v":""},{"$f":"IF(L71=70,(((1+EM!$C$4/100)^70)*EM!$C$4/100)/(((1+EM!$C$4/100)^70)-1),\"\")","v":""},{"$f":"IF(EM!$A$8>=12,HGO!N5,\"\")","v":""},{"$f":"IF(EM!$A$8>=12,HGO!$O$5,\"\")","v":""},"",{"$f":"IF(ROW(P71)>COUNTA(P:P),\"\",INDEX(P:P,SMALL(IF(P$1:P$241<>\"\",ROW($1:$241)),ROW(P71))))/((1+(EM!$C$4/100))^HGO!L71)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q71<>\"\",SUM($Q$2:Q71),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(EM!$A$6=1,TRUE,MOD(ROW(),EM!$A$6)=1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L71=\"\",\"\",((IF(AND(T71=TRUE,L72<>71,EM!$A$22=\"Nein\"),EM!$D$30+EM!$F$30+AC71+AE71,IF(AND(T71=TRUE,L72<>71,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC71+AE71,IF(AND(T71=TRUE,L72=71,EM!$A$22=\"Nein\"),EM!$D$30+AC71+AE71,IF(AND(T71=TRUE,L72=71,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L71)=1),DGK!$AE$6+AC71+AE71,IF(AND(T71=TRUE,L72=71,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L71)=1),DGK!$AE$7+AC71+AE71,IF(AND(T71=TRUE,L72=71,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L71)<>1,((EM!$A$6*2)/HGO!L71)<>1)),DGK!$AE$8+AC71+AE71,0+AC71+AE71))))))))+(IF(L71=EM!$A$6,EM!$D$37)))","v":""},{"$f":"IF(L71<>70,\"\",(IF(AND(T71=TRUE,L71=70),EM!$H$31,0))*(IF(L71=EM!$A$6,HGO!$C$40,IF(HGO!L71=2*EM!$A$6,HGO!$C$41,HGO!$C$42))))","v":""},"",{"$f":"IF(W71<>\"\",W71/(1+(EM!$C$4/100))^HGO!L71,\"\")","v":""},{"$f":"IF(X71<>\"\",SUM($X$2:X71),\"\")","v":""},"",{"$error":"#DIV/0!"},{"$f":"IF(AND(EM!$J$33=1,$L71>=EM!$J$31),EM!$I$31,(IF(OR(EM!$I$31=\"\",EM!$J$31=\"\",EM!$J$33=\"\"),\"\",IF(AND(EM!$I$31<>\"\",HGO!$AA71=TRUE,$L71>=EM!$J$31),EM!$I$31,\"\"))))","v":""},null,{"$error":"#DIV/0!"},{"$f":"IF(L71<>\"\",IF(AND(EM!$F$36=1,$L71>=EM!$F$34),EM!$E$35,(IF(OR(EM!$E$35=\"\",EM!$F$34=\"\",EM!$F$36=\"\"),0,IF(AND(EM!$E$35<>\"\",HGO!$AD71=TRUE,$L71>=EM!$F$34),EM!$E$35,0)))),\"\")","v":""},{"$f":"IF(L71=\"\",\"\",((IF(AND(T71=TRUE,L72<>71,EM!$A$22=\"Nein\"),EM!$E$32+EM!$F$30+AC71+AE71,IF(AND(T71=TRUE,L72<>71,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC71+AE71,IF(AND(T71=TRUE,L72=71,EM!$A$22=\"Nein\"),EM!$E$32+AC71+AE71,IF(AND(T71=TRUE,L72=71,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L71)=1),DGK!$AE$6+AC71+AE71,IF(AND(T71=TRUE,L72=71,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L71)=1),DGK!$AE$7+AC71+AE71,IF(AND(T71=TRUE,L72=71,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L71)<>1,((EM!$A$6*2)/HGO!L71)<>1)),DGK!$AE$8+AC71+AE71,0+AC71+AE71))))))))+(IF(L71=EM!$A$6,EM!$D$41)))","v":""},{"$f":"IF(MOD(EM!$A$4,HGO!B117)=0,HGO!B117,\"\")","v":70},{"$f":"INDEX(AG$2:AG$100,MATCH(LARGE(COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),ROWS(AG$2:AG71)),COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),0),1)","v":70}]
[33,25,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$4>=71,71,\"\")","v":""},{"$f":"IF(L72=71,(((1+EM!$C$4/100)^71)*EM!$C$4/100)/(((1+EM!$C$4/100)^71)-1),\"\")","v":""},{"$f":"IF(EM!$A$8>=12,HGO!N6,\"\")","v":""},{"$f":"IF(EM!$A$8>=12,HGO!$O$6,\"\")","v":""},"",{"$f":"IF(ROW(P72)>COUNTA(P:P),\"\",INDEX(P:P,SMALL(IF(P$1:P$241<>\"\",ROW($1:$241)),ROW(P72))))/((1+(EM!$C$4/100))^HGO!L72)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q72<>\"\",SUM($Q$2:Q72),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(EM!$A$6=1,TRUE,MOD(ROW(),EM!$A$6)=1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L72=\"\",\"\",((IF(AND(T72=TRUE,L73<>72,EM!$A$22=\"Nein\"),EM!$D$30+EM!$F$30+AC72+AE72,IF(AND(T72=TRUE,L73<>72,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC72+AE72,IF(AND(T72=TRUE,L73=72,EM!$A$22=\"Nein\"),EM!$D$30+AC72+AE72,IF(AND(T72=TRUE,L73=72,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L72)=1),DGK!$AE$6+AC72+AE72,IF(AND(T72=TRUE,L73=72,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L72)=1),DGK!$AE$7+AC72+AE72,IF(AND(T72=TRUE,L73=72,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L72)<>1,((EM!$A$6*2)/HGO!L72)<>1)),DGK!$AE$8+AC72+AE72,0+AC72+AE72))))))))+(IF(L72=EM!$A$6,EM!$D$37)))","v":""},{"$f":"IF(L72<>71,\"\",(IF(AND(T72=TRUE,L72=71),EM!$H$31,0))*(IF(L72=EM!$A$6,HGO!$C$40,IF(HGO!L72=2*EM!$A$6,HGO!$C$41,HGO!$C$42))))","v":""},"",{"$f":"IF(W72<>\"\",W72/(1+(EM!$C$4/100))^HGO!L72,\"\")","v":""},{"$f":"IF(X72<>\"\",SUM($X$2:X72),\"\")","v":""},"",{"$error":"#DIV/0!"},{"$f":"IF(AND(EM!$J$33=1,$L72>=EM!$J$31),EM!$I$31,(IF(OR(EM!$I$31=\"\",EM!$J$31=\"\",EM!$J$33=\"\"),\"\",IF(AND(EM!$I$31<>\"\",HGO!$AA72=TRUE,$L72>=EM!$J$31),EM!$I$31,\"\"))))","v":""},null,{"$error":"#DIV/0!"},{"$f":"IF(L72<>\"\",IF(AND(EM!$F$36=1,$L72>=EM!$F$34),EM!$E$35,(IF(OR(EM!$E$35=\"\",EM!$F$34=\"\",EM!$F$36=\"\"),0,IF(AND(EM!$E$35<>\"\",HGO!$AD72=TRUE,$L72>=EM!$F$34),EM!$E$35,0)))),\"\")","v":""},{"$f":"IF(L72=\"\",\"\",((IF(AND(T72=TRUE,L73<>72,EM!$A$22=\"Nein\"),EM!$E$32+EM!$F$30+AC72+AE72,IF(AND(T72=TRUE,L73<>72,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC72+AE72,IF(AND(T72=TRUE,L73=72,EM!$A$22=\"Nein\"),EM!$E$32+AC72+AE72,IF(AND(T72=TRUE,L73=72,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L72)=1),DGK!$AE$6+AC72+AE72,IF(AND(T72=TRUE,L73=72,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L72)=1),DGK!$AE$7+AC72+AE72,IF(AND(T72=TRUE,L73=72,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L72)<>1,((EM!$A$6*2)/HGO!L72)<>1)),DGK!$AE$8+AC72+AE72,0+AC72+AE72))))))))+(IF(L72=EM!$A$6,EM!$D$41)))","v":""},{"$f":"IF(MOD(EM!$A$4,HGO!B118)=0,HGO!B118,\"\")","v":71},{"$f":"INDEX(AG$2:AG$100,MATCH(LARGE(COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),ROWS(AG$2:AG72)),COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),0),1)","v":71}]
[34,26,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$4>=72,72,\"\")","v":""},{"$f":"IF(L73=72,(((1+EM!$C$4/100)^72)*EM!$C$4/100)/(((1+EM!$C$4/100)^72)-1),\"\")","v":""},{"$f":"IF(EM!$A$8>=12,HGO!N7,\"\")","v":""},{"$f":"IF(EM!$A$8>=12,HGO!$O$7,\"\")","v":""},"",{"$f":"IF(ROW(P73)>COUNTA(P:P),\"\",INDEX(P:P,SMALL(IF(P$1:P$241<>\"\",ROW($1:$241)),ROW(P73))))/((1+(EM!$C$4/100))^HGO!L73)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q73<>\"\",SUM($Q$2:Q73),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(EM!$A$6=1,TRUE,MOD(ROW(),EM!$A$6)=1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L73=\"\",\"\",((IF(AND(T73=TRUE,L74<>73,EM!$A$22=\"Nein\"),EM!$D$30+EM!$F$30+AC73+AE73,IF(AND(T73=TRUE,L74<>73,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC73+AE73,IF(AND(T73=TRUE,L74=73,EM!$A$22=\"Nein\"),EM!$D$30+AC73+AE73,IF(AND(T73=TRUE,L74=73,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L73)=1),DGK!$AE$6+AC73+AE73,IF(AND(T73=TRUE,L74=73,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L73)=1),DGK!$AE$7+AC73+AE73,IF(AND(T73=TRUE,L74=73,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L73)<>1,((EM!$A$6*2)/HGO!L73)<>1)),DGK!$AE$8+AC73+AE73,0+AC73+AE73))))))))+(IF(L73=EM!$A$6,EM!$D$37)))","v":""},{"$f":"IF(L73<>72,\"\",(IF(AND(T73=TRUE,L73=72),EM!$H$31,0))*(IF(L73=EM!$A$6,HGO!$C$40,IF(HGO!L73=2*EM!$A$6,HGO!$C$41,HGO!$C$42))))","v":""},"",{"$f":"IF(W73<>\"\",W73/(1+(EM!$C$4/100))^HGO!L73,\"\")","v":""},{"$f":"IF(X73<>\"\",SUM($X$2:X73),\"\")","v":""},"",{"$error":"#DIV/0!"},{"$f":"IF(AND(EM!$J$33=1,$L73>=EM!$J$31),EM!$I$31,(IF(OR(EM!$I$31=\"\",EM!$J$31=\"\",EM!$J$33=\"\"),\"\",IF(AND(EM!$I$31<>\"\",HGO!$AA73=TRUE,$L73>=EM!$J$31),EM!$I$31,\"\"))))","v":""},null,{"$error":"#DIV/0!"},{"$f":"IF(L73<>\"\",IF(AND(EM!$F$36=1,$L73>=EM!$F$34),EM!$E$35,(IF(OR(EM!$E$35=\"\",EM!$F$34=\"\",EM!$F$36=\"\"),0,IF(AND(EM!$E$35<>\"\",HGO!$AD73=TRUE,$L73>=EM!$F$34),EM!$E$35,0)))),\"\")","v":""},{"$f":"IF(L73=\"\",\"\",((IF(AND(T73=TRUE,L74<>73,EM!$A$22=\"Nein\"),EM!$E$32+EM!$F$30+AC73+AE73,IF(AND(T73=TRUE,L74<>73,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC73+AE73,IF(AND(T73=TRUE,L74=73,EM!$A$22=\"Nein\"),EM!$E$32+AC73+AE73,IF(AND(T73=TRUE,L74=73,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L73)=1),DGK!$AE$6+AC73+AE73,IF(AND(T73=TRUE,L74=73,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L73)=1),DGK!$AE$7+AC73+AE73,IF(AND(T73=TRUE,L74=73,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L73)<>1,((EM!$A$6*2)/HGO!L73)<>1)),DGK!$AE$8+AC73+AE73,0+AC73+AE73))))))))+(IF(L73=EM!$A$6,EM!$D$41)))","v":""},{"$f":"IF(MOD(EM!$A$4,HGO!B119)=0,HGO!B119,\"\")","v":72},{"$f":"INDEX(AG$2:AG$100,MATCH(LARGE(COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),ROWS(AG$2:AG73)),COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),0),1)","v":72}]
[35,27,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$4>=73,73,\"\")","v":""},{"$f":"IF(L74=73,(((1+EM!$C$4/100)^73)*EM!$C$4/100)/(((1+EM!$C$4/100)^73)-1),\"\")","v":""},{"$f":"IF(EM!$A$8>=13,HGO!N2,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$8>=13,HGO!O2,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ROW(P74)>COUNTA(P:P),\"\",INDEX(P:P,SMALL(IF(P$1:P$241<>\"\",ROW($1:$241)),ROW(P74))))/((1+(EM!$C$4/100))^HGO!L74)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q74<>\"\",SUM($Q$2:Q74),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(EM!$A$6=1,TRUE,MOD(ROW(),EM!$A$6)=1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L74=\"\",\"\",((IF(AND(T74=TRUE,L75<>74,EM!$A$22=\"Nein\"),EM!$D$30+EM!$F$30+AC74+AE74,IF(AND(T74=TRUE,L75<>74,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC74+AE74,IF(AND(T74=TRUE,L75=74,EM!$A$22=\"Nein\"),EM!$D$30+AC74+AE74,IF(AND(T74=TRUE,L75=74,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L74)=1),DGK!$AE$6+AC74+AE74,IF(AND(T74=TRUE,L75=74,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L74)=1),DGK!$AE$7+AC74+AE74,IF(AND(T74=TRUE,L75=74,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L74)<>1,((EM!$A$6*2)/HGO!L74)<>1)),DGK!$AE$8+AC74+AE74,0+AC74+AE74))))))))+(IF(L74=EM!$A$6,EM!$D$37)))","v":""},{"$f":"IF(L74<>73,\"\",(IF(AND(T74=TRUE,L74=73),EM!$H$31,0))*(IF(L74=EM!$A$6,HGO!$C$40,IF(HGO!L74=2*EM!$A$6,HGO!$C$41,HGO!$C$42))))","v":""},"",{"$f":"IF(W74<>\"\",W74/(1+(EM!$C$4/100))^HGO!L74,\"\")","v":""},{"$f":"IF(X74<>\"\",SUM($X$2:X74),\"\")","v":""},"",{"$error":"#DIV/0!"},{"$f":"IF(AND(EM!$J$33=1,$L74>=EM!$J$31),EM!$I$31,(IF(OR(EM!$I$31=\"\",EM!$J$31=\"\",EM!$J$33=\"\"),\"\",IF(AND(EM!$I$31<>\"\",HGO!$AA74=TRUE,$L74>=EM!$J$31),EM!$I$31,\"\"))))","v":""},null,{"$error":"#DIV/0!"},{"$f":"IF(L74<>\"\",IF(AND(EM!$F$36=1,$L74>=EM!$F$34),EM!$E$35,(IF(OR(EM!$E$35=\"\",EM!$F$34=\"\",EM!$F$36=\"\"),0,IF(AND(EM!$E$35<>\"\",HGO!$AD74=TRUE,$L74>=EM!$F$34),EM!$E$35,0)))),\"\")","v":""},{"$f":"IF(L74=\"\",\"\",((IF(AND(T74=TRUE,L75<>74,EM!$A$22=\"Nein\"),EM!$E$32+EM!$F$30+AC74+AE74,IF(AND(T74=TRUE,L75<>74,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC74+AE74,IF(AND(T74=TRUE,L75=74,EM!$A$22=\"Nein\"),EM!$E$32+AC74+AE74,IF(AND(T74=TRUE,L75=74,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L74)=1),DGK!$AE$6+AC74+AE74,IF(AND(T74=TRUE,L75=74,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L74)=1),DGK!$AE$7+AC74+AE74,IF(AND(T74=TRUE,L75=74,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L74)<>1,((EM!$A$6*2)/HGO!L74)<>1)),DGK!$AE$8+AC74+AE74,0+AC74+AE74))))))))+(IF(L74=EM!$A$6,EM!$D$41)))","v":""},{"$f":"IF(MOD(EM!$A$4,HGO!B120)=0,HGO!B120,\"\")","v":73},{"$f":"INDEX(AG$2:AG$100,MATCH(LARGE(COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),ROWS(AG$2:AG74)),COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),0),1)","v":73}]
[36,28,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$4>=74,74,\"\")","v":""},{"$f":"IF(L75=74,(((1+EM!$C$4/100)^74)*EM!$C$4/100)/(((1+EM!$C$4/100)^74)-1),\"\")","v":""},{"$f":"IF(EM!$A$8>=13,HGO!N3,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$8>=13,HGO!O3,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ROW(P75)>COUNTA(P:P),\"\",INDEX(P:P,SMALL(IF(P$1:P$241<>\"\",ROW($1:$241)),ROW(P75))))/((1+(EM!$C$4/100))^HGO!L75)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q75<>\"\",SUM($Q$2:Q75),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(EM!$A$6=1,TRUE,MOD(ROW(),EM!$A$6)=1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L75=\"\",\"\",((IF(AND(T75=TRUE,L76<>75,EM!$A$22=\"Nein\"),EM!$D$30+EM!$F$30+AC75+AE75,IF(AND(T75=TRUE,L76<>75,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC75+AE75,IF(AND(T75=TRUE,L76=75,EM!$A$22=\"Nein\"),EM!$D$30+AC75+AE75,IF(AND(T75=TRUE,L76=75,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L75)=1),DGK!$AE$6+AC75+AE75,IF(AND(T75=TRUE,L76=75,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L75)=1),DGK!$AE$7+AC75+AE75,IF(AND(T75=TRUE,L76=75,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L75)<>1,((EM!$A$6*2)/HGO!L75)<>1)),DGK!$AE$8+AC75+AE75,0+AC75+AE75))))))))+(IF(L75=EM!$A$6,EM!$D$37)))","v":""},{"$f":"IF(L75<>74,\"\",(IF(AND(T75=TRUE,L75=74),EM!$H$31,0))*(IF(L75=EM!$A$6,HGO!$C$40,IF(HGO!L75=2*EM!$A$6,HGO!$C$41,HGO!$C$42))))","v":""},"",{"$f":"IF(W75<>\"\",W75/(1+(EM!$C$4/100))^HGO!L75,\"\")","v":""},{"$f":"IF(X75<>\"\",SUM($X$2:X75),\"\")","v":""},"",{"$error":"#DIV/0!"},{"$f":"IF(AND(EM!$J$33=1,$L75>=EM!$J$31),EM!$I$31,(IF(OR(EM!$I$31=\"\",EM!$J$31=\"\",EM!$J$33=\"\"),\"\",IF(AND(EM!$I$31<>\"\",HGO!$AA75=TRUE,$L75>=EM!$J$31),EM!$I$31,\"\"))))","v":""},null,{"$error":"#DIV/0!"},{"$f":"IF(L75<>\"\",IF(AND(EM!$F$36=1,$L75>=EM!$F$34),EM!$E$35,(IF(OR(EM!$E$35=\"\",EM!$F$34=\"\",EM!$F$36=\"\"),0,IF(AND(EM!$E$35<>\"\",HGO!$AD75=TRUE,$L75>=EM!$F$34),EM!$E$35,0)))),\"\")","v":""},{"$f":"IF(L75=\"\",\"\",((IF(AND(T75=TRUE,L76<>75,EM!$A$22=\"Nein\"),EM!$E$32+EM!$F$30+AC75+AE75,IF(AND(T75=TRUE,L76<>75,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC75+AE75,IF(AND(T75=TRUE,L76=75,EM!$A$22=\"Nein\"),EM!$E$32+AC75+AE75,IF(AND(T75=TRUE,L76=75,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L75)=1),DGK!$AE$6+AC75+AE75,IF(AND(T75=TRUE,L76=75,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L75)=1),DGK!$AE$7+AC75+AE75,IF(AND(T75=TRUE,L76=75,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L75)<>1,((EM!$A$6*2)/HGO!L75)<>1)),DGK!$AE$8+AC75+AE75,0+AC75+AE75))))))))+(IF(L75=EM!$A$6,EM!$D$41)))","v":""},{"$f":"IF(MOD(EM!$A$4,HGO!B121)=0,HGO!B121,\"\")","v":74},{"$f":"INDEX(AG$2:AG$100,MATCH(LARGE(COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),ROWS(AG$2:AG75)),COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),0),1)","v":74}]
[38,29,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$4>=75,75,\"\")","v":""},{"$f":"IF(L76=75,(((1+EM!$C$4/100)^75)*EM!$C$4/100)/(((1+EM!$C$4/100)^75)-1),\"\")","v":""},{"$f":"IF(EM!$A$8>=13,HGO!N4,\"\")","v":""},{"$f":"IF(EM!$A$8>=13,HGO!O4,\"\")","v":""},"",{"$f":"IF(ROW(P76)>COUNTA(P:P),\"\",INDEX(P:P,SMALL(IF(P$1:P$241<>\"\",ROW($1:$241)),ROW(P76))))/((1+(EM!$C$4/100))^HGO!L76)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q76<>\"\",SUM($Q$2:Q76),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(EM!$A$6=1,TRUE,MOD(ROW(),EM!$A$6)=1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L76=\"\",\"\",((IF(AND(T76=TRUE,L77<>76,EM!$A$22=\"Nein\"),EM!$D$30+EM!$F$30+AC76+AE76,IF(AND(T76=TRUE,L77<>76,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC76+AE76,IF(AND(T76=TRUE,L77=76,EM!$A$22=\"Nein\"),EM!$D$30+AC76+AE76,IF(AND(T76=TRUE,L77=76,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L76)=1),DGK!$AE$6+AC76+AE76,IF(AND(T76=TRUE,L77=76,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L76)=1),DGK!$AE$7+AC76+AE76,IF(AND(T76=TRUE,L77=76,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L76)<>1,((EM!$A$6*2)/HGO!L76)<>1)),DGK!$AE$8+AC76+AE76,0+AC76+AE76))))))))+(IF(L76=EM!$A$6,EM!$D$37)))","v":""},{"$f":"IF(L76<>75,\"\",(IF(AND(T76=TRUE,L76=75),EM!$H$31,0))*(IF(L76=EM!$A$6,HGO!$C$40,IF(HGO!L76=2*EM!$A$6,HGO!$C$41,HGO!$C$42))))","v":""},"",{"$f":"IF(W76<>\"\",W76/(1+(EM!$C$4/100))^HGO!L76,\"\")","v":""},{"$f":"IF(X76<>\"\",SUM($X$2:X76),\"\")","v":""},"",{"$error":"#DIV/0!"},{"$f":"IF(AND(EM!$J$33=1,$L76>=EM!$J$31),EM!$I$31,(IF(OR(EM!$I$31=\"\",EM!$J$31=\"\",EM!$J$33=\"\"),\"\",IF(AND(EM!$I$31<>\"\",HGO!$AA76=TRUE,$L76>=EM!$J$31),EM!$I$31,\"\"))))","v":""},null,{"$error":"#DIV/0!"},{"$f":"IF(L76<>\"\",IF(AND(EM!$F$36=1,$L76>=EM!$F$34),EM!$E$35,(IF(OR(EM!$E$35=\"\",EM!$F$34=\"\",EM!$F$36=\"\"),0,IF(AND(EM!$E$35<>\"\",HGO!$AD76=TRUE,$L76>=EM!$F$34),EM!$E$35,0)))),\"\")","v":""},{"$f":"IF(L76=\"\",\"\",((IF(AND(T76=TRUE,L77<>76,EM!$A$22=\"Nein\"),EM!$E$32+EM!$F$30+AC76+AE76,IF(AND(T76=TRUE,L77<>76,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC76+AE76,IF(AND(T76=TRUE,L77=76,EM!$A$22=\"Nein\"),EM!$E$32+AC76+AE76,IF(AND(T76=TRUE,L77=76,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L76)=1),DGK!$AE$6+AC76+AE76,IF(AND(T76=TRUE,L77=76,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L76)=1),DGK!$AE$7+AC76+AE76,IF(AND(T76=TRUE,L77=76,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L76)<>1,((EM!$A$6*2)/HGO!L76)<>1)),DGK!$AE$8+AC76+AE76,0+AC76+AE76))))))))+(IF(L76=EM!$A$6,EM!$D$41)))","v":""},{"$f":"IF(MOD(EM!$A$4,HGO!B122)=0,HGO!B122,\"\")","v":75},{"$f":"INDEX(AG$2:AG$100,MATCH(LARGE(COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),ROWS(AG$2:AG76)),COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),0),1)","v":75}]
[39,30,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$4>=76,76,\"\")","v":""},{"$f":"IF(L77=76,(((1+EM!$C$4/100)^76)*EM!$C$4/100)/(((1+EM!$C$4/100)^76)-1),\"\")","v":""},{"$f":"IF(EM!$A$8>=13,HGO!N5,\"\")","v":""},{"$f":"IF(EM!$A$8>=13,HGO!O5,\"\")","v":""},"",{"$f":"IF(ROW(P77)>COUNTA(P:P),\"\",INDEX(P:P,SMALL(IF(P$1:P$241<>\"\",ROW($1:$241)),ROW(P77))))/((1+(EM!$C$4/100))^HGO!L77)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q77<>\"\",SUM($Q$2:Q77),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(EM!$A$6=1,TRUE,MOD(ROW(),EM!$A$6)=1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L77=\"\",\"\",((IF(AND(T77=TRUE,L78<>77,EM!$A$22=\"Nein\"),EM!$D$30+EM!$F$30+AC77+AE77,IF(AND(T77=TRUE,L78<>77,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC77+AE77,IF(AND(T77=TRUE,L78=77,EM!$A$22=\"Nein\"),EM!$D$30+AC77+AE77,IF(AND(T77=TRUE,L78=77,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L77)=1),DGK!$AE$6+AC77+AE77,IF(AND(T77=TRUE,L78=77,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L77)=1),DGK!$AE$7+AC77+AE77,IF(AND(T77=TRUE,L78=77,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L77)<>1,((EM!$A$6*2)/HGO!L77)<>1)),DGK!$AE$8+AC77+AE77,0+AC77+AE77))))))))+(IF(L77=EM!$A$6,EM!$D$37)))","v":""},{"$f":"IF(L77<>76,\"\",(IF(AND(T77=TRUE,L77=76),EM!$H$31,0))*(IF(L77=EM!$A$6,HGO!$C$40,IF(HGO!L77=2*EM!$A$6,HGO!$C$41,HGO!$C$42))))","v":""},"",{"$f":"IF(W77<>\"\",W77/(1+(EM!$C$4/100))^HGO!L77,\"\")","v":""},{"$f":"IF(X77<>\"\",SUM($X$2:X77),\"\")","v":""},"",{"$error":"#DIV/0!"},{"$f":"IF(AND(EM!$J$33=1,$L77>=EM!$J$31),EM!$I$31,(IF(OR(EM!$I$31=\"\",EM!$J$31=\"\",EM!$J$33=\"\"),\"\",IF(AND(EM!$I$31<>\"\",HGO!$AA77=TRUE,$L77>=EM!$J$31),EM!$I$31,\"\"))))","v":""},null,{"$error":"#DIV/0!"},{"$f":"IF(L77<>\"\",IF(AND(EM!$F$36=1,$L77>=EM!$F$34),EM!$E$35,(IF(OR(EM!$E$35=\"\",EM!$F$34=\"\",EM!$F$36=\"\"),0,IF(AND(EM!$E$35<>\"\",HGO!$AD77=TRUE,$L77>=EM!$F$34),EM!$E$35,0)))),\"\")","v":""},{"$f":"IF(L77=\"\",\"\",((IF(AND(T77=TRUE,L78<>77,EM!$A$22=\"Nein\"),EM!$E$32+EM!$F$30+AC77+AE77,IF(AND(T77=TRUE,L78<>77,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC77+AE77,IF(AND(T77=TRUE,L78=77,EM!$A$22=\"Nein\"),EM!$E$32+AC77+AE77,IF(AND(T77=TRUE,L78=77,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L77)=1),DGK!$AE$6+AC77+AE77,IF(AND(T77=TRUE,L78=77,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L77)=1),DGK!$AE$7+AC77+AE77,IF(AND(T77=TRUE,L78=77,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L77)<>1,((EM!$A$6*2)/HGO!L77)<>1)),DGK!$AE$8+AC77+AE77,0+AC77+AE77))))))))+(IF(L77=EM!$A$6,EM!$D$41)))","v":""},{"$f":"IF(MOD(EM!$A$4,HGO!B123)=0,HGO!B123,\"\")","v":76},{"$f":"INDEX(AG$2:AG$100,MATCH(LARGE(COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),ROWS(AG$2:AG77)),COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),0),1)","v":76}]
[40,31,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$4>=77,77,\"\")","v":""},{"$f":"IF(L78=77,(((1+EM!$C$4/100)^77)*EM!$C$4/100)/(((1+EM!$C$4/100)^77)-1),\"\")","v":""},{"$f":"IF(EM!$A$8>=13,HGO!N6,\"\")","v":""},{"$f":"IF(EM!$A$8>=13,HGO!O6,\"\")","v":""},"",{"$f":"IF(ROW(P78)>COUNTA(P:P),\"\",INDEX(P:P,SMALL(IF(P$1:P$241<>\"\",ROW($1:$241)),ROW(P78))))/((1+(EM!$C$4/100))^HGO!L78)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q78<>\"\",SUM($Q$2:Q78),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(EM!$A$6=1,TRUE,MOD(ROW(),EM!$A$6)=1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L78=\"\",\"\",((IF(AND(T78=TRUE,L79<>78,EM!$A$22=\"Nein\"),EM!$D$30+EM!$F$30+AC78+AE78,IF(AND(T78=TRUE,L79<>78,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC78+AE78,IF(AND(T78=TRUE,L79=78,EM!$A$22=\"Nein\"),EM!$D$30+AC78+AE78,IF(AND(T78=TRUE,L79=78,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L78)=1),DGK!$AE$6+AC78+AE78,IF(AND(T78=TRUE,L79=78,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L78)=1),DGK!$AE$7+AC78+AE78,IF(AND(T78=TRUE,L79=78,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L78)<>1,((EM!$A$6*2)/HGO!L78)<>1)),DGK!$AE$8+AC78+AE78,0+AC78+AE78))))))))+(IF(L78=EM!$A$6,EM!$D$37)))","v":""},{"$f":"IF(L78<>77,\"\",(IF(AND(T78=TRUE,L78=77),EM!$H$31,0))*(IF(L78=EM!$A$6,HGO!$C$40,IF(HGO!L78=2*EM!$A$6,HGO!$C$41,HGO!$C$42))))","v":""},"",{"$f":"IF(W78<>\"\",W78/(1+(EM!$C$4/100))^HGO!L78,\"\")","v":""},{"$f":"IF(X78<>\"\",SUM($X$2:X78),\"\")","v":""},"",{"$error":"#DIV/0!"},{"$f":"IF(AND(EM!$J$33=1,$L78>=EM!$J$31),EM!$I$31,(IF(OR(EM!$I$31=\"\",EM!$J$31=\"\",EM!$J$33=\"\"),\"\",IF(AND(EM!$I$31<>\"\",HGO!$AA78=TRUE,$L78>=EM!$J$31),EM!$I$31,\"\"))))","v":""},null,{"$error":"#DIV/0!"},{"$f":"IF(L78<>\"\",IF(AND(EM!$F$36=1,$L78>=EM!$F$34),EM!$E$35,(IF(OR(EM!$E$35=\"\",EM!$F$34=\"\",EM!$F$36=\"\"),0,IF(AND(EM!$E$35<>\"\",HGO!$AD78=TRUE,$L78>=EM!$F$34),EM!$E$35,0)))),\"\")","v":""},{"$f":"IF(L78=\"\",\"\",((IF(AND(T78=TRUE,L79<>78,EM!$A$22=\"Nein\"),EM!$E$32+EM!$F$30+AC78+AE78,IF(AND(T78=TRUE,L79<>78,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC78+AE78,IF(AND(T78=TRUE,L79=78,EM!$A$22=\"Nein\"),EM!$E$32+AC78+AE78,IF(AND(T78=TRUE,L79=78,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L78)=1),DGK!$AE$6+AC78+AE78,IF(AND(T78=TRUE,L79=78,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L78)=1),DGK!$AE$7+AC78+AE78,IF(AND(T78=TRUE,L79=78,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L78)<>1,((EM!$A$6*2)/HGO!L78)<>1)),DGK!$AE$8+AC78+AE78,0+AC78+AE78))))))))+(IF(L78=EM!$A$6,EM!$D$41)))","v":""},{"$f":"IF(MOD(EM!$A$4,HGO!B124)=0,HGO!B124,\"\")","v":77},{"$f":"INDEX(AG$2:AG$100,MATCH(LARGE(COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),ROWS(AG$2:AG78)),COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),0),1)","v":77}]
[42,32,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$4>=78,78,\"\")","v":""},{"$f":"IF(L79=78,(((1+EM!$C$4/100)^78)*EM!$C$4/100)/(((1+EM!$C$4/100)^78)-1),\"\")","v":""},{"$f":"IF(EM!$A$8>=13,HGO!N7,\"\")","v":""},{"$f":"IF(EM!$A$8>=13,HGO!O7,\"\")","v":""},"",{"$f":"IF(ROW(P79)>COUNTA(P:P),\"\",INDEX(P:P,SMALL(IF(P$1:P$241<>\"\",ROW($1:$241)),ROW(P79))))/((1+(EM!$C$4/100))^HGO!L79)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q79<>\"\",SUM($Q$2:Q79),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(EM!$A$6=1,TRUE,MOD(ROW(),EM!$A$6)=1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L79=\"\",\"\",((IF(AND(T79=TRUE,L80<>79,EM!$A$22=\"Nein\"),EM!$D$30+EM!$F$30+AC79+AE79,IF(AND(T79=TRUE,L80<>79,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC79+AE79,IF(AND(T79=TRUE,L80=79,EM!$A$22=\"Nein\"),EM!$D$30+AC79+AE79,IF(AND(T79=TRUE,L80=79,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L79)=1),DGK!$AE$6+AC79+AE79,IF(AND(T79=TRUE,L80=79,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L79)=1),DGK!$AE$7+AC79+AE79,IF(AND(T79=TRUE,L80=79,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L79)<>1,((EM!$A$6*2)/HGO!L79)<>1)),DGK!$AE$8+AC79+AE79,0+AC79+AE79))))))))+(IF(L79=EM!$A$6,EM!$D$37)))","v":""},{"$f":"IF(L79<>78,\"\",(IF(AND(T79=TRUE,L79=78),EM!$H$31,0))*(IF(L79=EM!$A$6,HGO!$C$40,IF(HGO!L79=2*EM!$A$6,HGO!$C$41,HGO!$C$42))))","v":""},"",{"$f":"IF(W79<>\"\",W79/(1+(EM!$C$4/100))^HGO!L79,\"\")","v":""},{"$f":"IF(X79<>\"\",SUM($X$2:X79),\"\")","v":""},"",{"$error":"#DIV/0!"},{"$f":"IF(AND(EM!$J$33=1,$L79>=EM!$J$31),EM!$I$31,(IF(OR(EM!$I$31=\"\",EM!$J$31=\"\",EM!$J$33=\"\"),\"\",IF(AND(EM!$I$31<>\"\",HGO!$AA79=TRUE,$L79>=EM!$J$31),EM!$I$31,\"\"))))","v":""},null,{"$error":"#DIV/0!"},{"$f":"IF(L79<>\"\",IF(AND(EM!$F$36=1,$L79>=EM!$F$34),EM!$E$35,(IF(OR(EM!$E$35=\"\",EM!$F$34=\"\",EM!$F$36=\"\"),0,IF(AND(EM!$E$35<>\"\",HGO!$AD79=TRUE,$L79>=EM!$F$34),EM!$E$35,0)))),\"\")","v":""},{"$f":"IF(L79=\"\",\"\",((IF(AND(T79=TRUE,L80<>79,EM!$A$22=\"Nein\"),EM!$E$32+EM!$F$30+AC79+AE79,IF(AND(T79=TRUE,L80<>79,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC79+AE79,IF(AND(T79=TRUE,L80=79,EM!$A$22=\"Nein\"),EM!$E$32+AC79+AE79,IF(AND(T79=TRUE,L80=79,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L79)=1),DGK!$AE$6+AC79+AE79,IF(AND(T79=TRUE,L80=79,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L79)=1),DGK!$AE$7+AC79+AE79,IF(AND(T79=TRUE,L80=79,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L79)<>1,((EM!$A$6*2)/HGO!L79)<>1)),DGK!$AE$8+AC79+AE79,0+AC79+AE79))))))))+(IF(L79=EM!$A$6,EM!$D$41)))","v":""},{"$f":"IF(MOD(EM!$A$4,HGO!B125)=0,HGO!B125,\"\")","v":78},{"$f":"INDEX(AG$2:AG$100,MATCH(LARGE(COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),ROWS(AG$2:AG79)),COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),0),1)","v":78}]
[44,33,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$4>=79,79,\"\")","v":""},{"$f":"IF(L80=79,(((1+EM!$C$4/100)^79)*EM!$C$4/100)/(((1+EM!$C$4/100)^79)-1),\"\")","v":""},{"$f":"IF(EM!$A$8>=14,HGO!N2,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$8>=14,HGO!O2,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ROW(P80)>COUNTA(P:P),\"\",INDEX(P:P,SMALL(IF(P$1:P$241<>\"\",ROW($1:$241)),ROW(P80))))/((1+(EM!$C$4/100))^HGO!L80)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q80<>\"\",SUM($Q$2:Q80),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(EM!$A$6=1,TRUE,MOD(ROW(),EM!$A$6)=1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L80=\"\",\"\",((IF(AND(T80=TRUE,L81<>80,EM!$A$22=\"Nein\"),EM!$D$30+EM!$F$30+AC80+AE80,IF(AND(T80=TRUE,L81<>80,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC80+AE80,IF(AND(T80=TRUE,L81=80,EM!$A$22=\"Nein\"),EM!$D$30+AC80+AE80,IF(AND(T80=TRUE,L81=80,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L80)=1),DGK!$AE$6+AC80+AE80,IF(AND(T80=TRUE,L81=80,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L80)=1),DGK!$AE$7+AC80+AE80,IF(AND(T80=TRUE,L81=80,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L80)<>1,((EM!$A$6*2)/HGO!L80)<>1)),DGK!$AE$8+AC80+AE80,0+AC80+AE80))))))))+(IF(L80=EM!$A$6,EM!$D$37)))","v":""},{"$f":"IF(L80<>79,\"\",(IF(AND(T80=TRUE,L80=79),EM!$H$31,0))*(IF(L80=EM!$A$6,HGO!$C$40,IF(HGO!L80=2*EM!$A$6,HGO!$C$41,HGO!$C$42))))","v":""},"",{"$f":"IF(W80<>\"\",W80/(1+(EM!$C$4/100))^HGO!L80,\"\")","v":""},{"$f":"IF(X80<>\"\",SUM($X$2:X80),\"\")","v":""},"",{"$error":"#DIV/0!"},{"$f":"IF(AND(EM!$J$33=1,$L80>=EM!$J$31),EM!$I$31,(IF(OR(EM!$I$31=\"\",EM!$J$31=\"\",EM!$J$33=\"\"),\"\",IF(AND(EM!$I$31<>\"\",HGO!$AA80=TRUE,$L80>=EM!$J$31),EM!$I$31,\"\"))))","v":""},null,{"$error":"#DIV/0!"},{"$f":"IF(L80<>\"\",IF(AND(EM!$F$36=1,$L80>=EM!$F$34),EM!$E$35,(IF(OR(EM!$E$35=\"\",EM!$F$34=\"\",EM!$F$36=\"\"),0,IF(AND(EM!$E$35<>\"\",HGO!$AD80=TRUE,$L80>=EM!$F$34),EM!$E$35,0)))),\"\")","v":""},{"$f":"IF(L80=\"\",\"\",((IF(AND(T80=TRUE,L81<>80,EM!$A$22=\"Nein\"),EM!$E$32+EM!$F$30+AC80+AE80,IF(AND(T80=TRUE,L81<>80,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC80+AE80,IF(AND(T80=TRUE,L81=80,EM!$A$22=\"Nein\"),EM!$E$32+AC80+AE80,IF(AND(T80=TRUE,L81=80,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L80)=1),DGK!$AE$6+AC80+AE80,IF(AND(T80=TRUE,L81=80,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L80)=1),DGK!$AE$7+AC80+AE80,IF(AND(T80=TRUE,L81=80,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L80)<>1,((EM!$A$6*2)/HGO!L80)<>1)),DGK!$AE$8+AC80+AE80,0+AC80+AE80))))))))+(IF(L80=EM!$A$6,EM!$D$41)))","v":""},{"$f":"IF(MOD(EM!$A$4,HGO!B126)=0,HGO!B126,\"\")","v":79},{"$f":"INDEX(AG$2:AG$100,MATCH(LARGE(COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),ROWS(AG$2:AG80)),COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),0),1)","v":79}]
[45,34,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$4>=80,80,\"\")","v":""},{"$f":"IF(L81=80,(((1+EM!$C$4/100)^80)*EM!$C$4/100)/(((1+EM!$C$4/100)^80)-1),\"\")","v":""},{"$f":"IF(EM!$A$8>=14,HGO!N3,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$8>=14,HGO!O3,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ROW(P81)>COUNTA(P:P),\"\",INDEX(P:P,SMALL(IF(P$1:P$241<>\"\",ROW($1:$241)),ROW(P81))))/((1+(EM!$C$4/100))^HGO!L81)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q81<>\"\",SUM($Q$2:Q81),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(EM!$A$6=1,TRUE,MOD(ROW(),EM!$A$6)=1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L81=\"\",\"\",((IF(AND(T81=TRUE,L82<>81,EM!$A$22=\"Nein\"),EM!$D$30+EM!$F$30+AC81+AE81,IF(AND(T81=TRUE,L82<>81,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC81+AE81,IF(AND(T81=TRUE,L82=81,EM!$A$22=\"Nein\"),EM!$D$30+AC81+AE81,IF(AND(T81=TRUE,L82=81,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L81)=1),DGK!$AE$6+AC81+AE81,IF(AND(T81=TRUE,L82=81,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L81)=1),DGK!$AE$7+AC81+AE81,IF(AND(T81=TRUE,L82=81,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L81)<>1,((EM!$A$6*2)/HGO!L81)<>1)),DGK!$AE$8+AC81+AE81,0+AC81+AE81))))))))+(IF(L81=EM!$A$6,EM!$D$37)))","v":""},{"$f":"IF(L81<>80,\"\",(IF(AND(T81=TRUE,L81=80),EM!$H$31,0))*(IF(L81=EM!$A$6,HGO!$C$40,IF(HGO!L81=2*EM!$A$6,HGO!$C$41,HGO!$C$42))))","v":""},"",{"$f":"IF(W81<>\"\",W81/(1+(EM!$C$4/100))^HGO!L81,\"\")","v":""},{"$f":"IF(X81<>\"\",SUM($X$2:X81),\"\")","v":""},"",{"$error":"#DIV/0!"},{"$f":"IF(AND(EM!$J$33=1,$L81>=EM!$J$31),EM!$I$31,(IF(OR(EM!$I$31=\"\",EM!$J$31=\"\",EM!$J$33=\"\"),\"\",IF(AND(EM!$I$31<>\"\",HGO!$AA81=TRUE,$L81>=EM!$J$31),EM!$I$31,\"\"))))","v":""},null,{"$error":"#DIV/0!"},{"$f":"IF(L81<>\"\",IF(AND(EM!$F$36=1,$L81>=EM!$F$34),EM!$E$35,(IF(OR(EM!$E$35=\"\",EM!$F$34=\"\",EM!$F$36=\"\"),0,IF(AND(EM!$E$35<>\"\",HGO!$AD81=TRUE,$L81>=EM!$F$34),EM!$E$35,0)))),\"\")","v":""},{"$f":"IF(L81=\"\",\"\",((IF(AND(T81=TRUE,L82<>81,EM!$A$22=\"Nein\"),EM!$E$32+EM!$F$30+AC81+AE81,IF(AND(T81=TRUE,L82<>81,EM!$A$22=\"Ja\"),DGK!$AE$8+EM!$F$30+AC81+AE81,IF(AND(T81=TRUE,L82=81,EM!$A$22=\"Nein\"),EM!$E$32+AC81+AE81,IF(AND(T81=TRUE,L82=81,EM!$A$22=\"Ja\",(EM!$A$6/HGO!L81)=1),DGK!$AE$6+AC81+AE81,IF(AND(T81=TRUE,L82=81,EM!$A$22=\"Ja\",((EM!$A$6*2)/HGO!L81)=1),DGK!$AE$7+AC81+AE81,IF(AND(T81=TRUE,L82=81,EM!$A$22=\"Ja\",AND((EM!$A$6/HGO!L81)<>1,((EM!$A$6*2)/HGO!L81)<>1)),DGK!$AE$8+AC81+AE81,0+AC81+AE81))))))))+(IF(L81=EM!$A$6,EM!$D$41)))","v":""},{"$f":"IF(MOD(EM!$A$4,HGO!B127)=0,HGO!B127,\"\")","v":80},{"$f":"INDEX(AG$2:AG$100,MATCH(LARGE(COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),ROWS(AG$2:AG81)),COUNTIF(AG$2:AG$100,\">=\"&AG$2:AG$100)+100*ISNUMBER(AG$2:AG$100),0),1)","v":80}]
[46,35,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=14,HGO!N4,\"\")","v":""},{"$f":"IF(EM!$A$8>=14,HGO!O4,\"\")","v":""},""]
[48,36,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=14,HGO!N5,\"\")","v":""},{"$f":"IF(EM!$A$8>=14,HGO!O5,\"\")","v":""},""]
[49,37,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=14,HGO!N6,\"\")","v":""},{"$f":"IF(EM!$A$8>=14,HGO!O6,\"\")","v":""},""]
[50,38,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=14,HGO!N7,\"\")","v":""},{"$f":"IF(EM!$A$8>=14,HGO!O7,\"\")","v":""},""]
[51,39,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=15,HGO!N2,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$8>=15,HGO!O2,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[52,40,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=15,HGO!N3,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$8>=15,HGO!O3,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[54,41,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=15,HGO!N4,\"\")","v":""},{"$f":"IF(EM!$A$8>=15,HGO!O4,\"\")","v":""},""]
[55,42,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=15,HGO!N5,\"\")","v":""},{"$f":"IF(EM!$A$8>=15,HGO!O5,\"\")","v":""},""]
[56,43,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=15,HGO!N6,\"\")","v":""},{"$f":"IF(EM!$A$8>=15,HGO!O6,\"\")","v":""},""]
[57,44,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=15,HGO!N7,\"\")","v":""},{"$f":"IF(EM!$A$8>=15,HGO!O7,\"\")","v":""},""]
[58,45,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=16,HGO!N2,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$8>=16,HGO!O2,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[60,46,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=16,HGO!N3,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$8>=16,HGO!O3,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[62,47,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=16,HGO!N4,\"\")","v":""},{"$f":"IF(EM!$A$8>=16,HGO!O4,\"\")","v":""},""]
[63,48,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=16,HGO!N5,\"\")","v":""},{"$f":"IF(EM!$A$8>=16,HGO!O5,\"\")","v":""},""]
[64,49,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=16,HGO!N6,\"\")","v":""},{"$f":"IF(EM!$A$8>=16,HGO!O6,\"\")","v":""},""]
[65,50,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=16,HGO!N7,\"\")","v":""},{"$f":"IF(EM!$A$8>=16,HGO!O7,\"\")","v":""},""]
[66,51,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=17,HGO!N2,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$8>=17,HGO!O2,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[68,52,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=17,HGO!N3,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$8>=17,HGO!O3,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[69,53,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=17,HGO!N4,\"\")","v":""},{"$f":"IF(EM!$A$8>=17,HGO!O4,\"\")","v":""},""]
[70,54,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=17,HGO!N5,\"\")","v":""},{"$f":"IF(EM!$A$8>=17,HGO!O5,\"\")","v":""},""]
[72,55,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=17,HGO!N6,\"\")","v":""},{"$f":"IF(EM!$A$8>=17,HGO!O6,\"\")","v":""},""]
[74,56,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=17,HGO!N7,\"\")","v":""},{"$f":"IF(EM!$A$8>=17,HGO!O7,\"\")","v":""},""]
[75,57,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=18,HGO!N2,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$8>=18,HGO!O2,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[76,58,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=18,HGO!N3,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$8>=18,HGO!O3,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[77,59,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=18,HGO!N4,\"\")","v":""},{"$f":"IF(EM!$A$8>=18,HGO!O4,\"\")","v":""},""]
[78,60,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=18,HGO!N5,\"\")","v":""},{"$f":"IF(EM!$A$8>=18,HGO!O5,\"\")","v":""},""]
[80,61,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=18,HGO!N6,\"\")","v":""},{"$f":"IF(EM!$A$8>=18,HGO!O6,\"\")","v":""},""]
[null,62,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=18,HGO!N7,\"\")","v":""},{"$f":"IF(EM!$A$8>=18,HGO!O7,\"\")","v":""},""]
[null,63,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=19,HGO!N2,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$8>=19,HGO!O2,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[null,64,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=19,HGO!N3,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$8>=19,HGO!O3,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[null,65,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=19,HGO!N4,\"\")","v":""},{"$f":"IF(EM!$A$8>=19,HGO!O4,\"\")","v":""},""]
[null,66,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=19,HGO!N5,\"\")","v":""},{"$f":"IF(EM!$A$8>=19,HGO!O5,\"\")","v":""},""]
[null,67,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=19,HGO!N6,\"\")","v":""},{"$f":"IF(EM!$A$8>=19,HGO!O6,\"\")","v":""},""]
[null,68,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=19,HGO!N7,\"\")","v":""},{"$f":"IF(EM!$A$8>=19,HGO!O7,\"\")","v":""},""]
[null,69,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=20,HGO!N2,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$8>=20,HGO!O2,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[null,70,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=20,HGO!N3,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$8>=20,HGO!O3,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[null,71,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=20,HGO!N4,\"\")","v":""},{"$f":"IF(EM!$A$8>=20,HGO!O4,\"\")","v":""},""]
[null,72,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=20,HGO!N5,\"\")","v":""},{"$f":"IF(EM!$A$8>=20,HGO!O5,\"\")","v":""},""]
[null,73,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=20,HGO!N6,\"\")","v":""},{"$f":"IF(EM!$A$8>=20,HGO!O6,\"\")","v":""},""]
[null,74,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=20,HGO!N7,\"\")","v":""},{"$f":"IF(EM!$A$8>=20,HGO!O7,\"\")","v":""},""]
[null,75,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=21,HGO!N2,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$8>=21,HGO!O2,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[null,76,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=21,HGO!N3,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$8>=21,HGO!O3,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[null,77,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=21,HGO!N4,\"\")","v":""},{"$f":"IF(EM!$A$8>=21,HGO!O4,\"\")","v":""},""]
[null,78,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=21,HGO!N5,\"\")","v":""},{"$f":"IF(EM!$A$8>=21,HGO!O5,\"\")","v":""},""]
[null,79,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=21,HGO!N6,\"\")","v":""},{"$f":"IF(EM!$A$8>=21,HGO!O6,\"\")","v":""},""]
[null,80,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=21,HGO!N7,\"\")","v":""},{"$f":"IF(EM!$A$8>=21,HGO!O7,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=22,HGO!N2,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$8>=22,HGO!O2,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=22,HGO!N3,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$8>=22,HGO!O3,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=22,HGO!N4,\"\")","v":""},{"$f":"IF(EM!$A$8>=22,HGO!O4,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=22,HGO!N5,\"\")","v":""},{"$f":"IF(EM!$A$8>=22,HGO!O5,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=22,HGO!N6,\"\")","v":""},{"$f":"IF(EM!$A$8>=22,HGO!O6,\"\")","v":""},{"$f":"IF(AND(N132=\"\",O132=\"\"),\"\",N132-O132)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=22,HGO!N7,\"\")","v":""},{"$f":"IF(EM!$A$8>=22,HGO!O7,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=23,HGO!N2,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$8>=23,HGO!O2,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=23,HGO!N3,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$8>=23,HGO!O3,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=23,HGO!N4,\"\")","v":""},{"$f":"IF(EM!$A$8>=23,HGO!O4,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=23,HGO!N5,\"\")","v":""},{"$f":"IF(EM!$A$8>=23,HGO!O5,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=23,HGO!N6,\"\")","v":""},{"$f":"IF(EM!$A$8>=23,HGO!O6,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=23,HGO!N7,\"\")","v":""},{"$f":"IF(EM!$A$8>=23,HGO!O7,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=24,HGO!N2,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$8>=24,HGO!O2,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=24,HGO!N3,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$8>=24,HGO!O3,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=24,HGO!N4,\"\")","v":""},{"$f":"IF(EM!$A$8>=24,HGO!O4,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=24,HGO!N5,\"\")","v":""},{"$f":"IF(EM!$A$8>=24,HGO!O5,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=24,HGO!N6,\"\")","v":""},{"$f":"IF(EM!$A$8>=24,HGO!O6,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=24,HGO!N7,\"\")","v":""},{"$f":"IF(EM!$A$8>=24,HGO!O7,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=25,HGO!N2,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$8>=25,HGO!O2,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=25,HGO!N3,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$8>=25,HGO!O3,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=25,HGO!N4,\"\")","v":""},{"$f":"IF(EM!$A$8>=25,HGO!O4,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=25,HGO!N5,\"\")","v":""},{"$f":"IF(EM!$A$8>=25,HGO!O5,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=25,HGO!N6,\"\")","v":""},{"$f":"IF(EM!$A$8>=25,HGO!O6,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=25,HGO!N7,\"\")","v":""},{"$f":"IF(EM!$A$8>=25,HGO!O7,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=26,HGO!N2,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$8>=26,HGO!O2,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=26,HGO!N3,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$8>=26,HGO!O3,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=26,HGO!N4,\"\")","v":""},{"$f":"IF(EM!$A$8>=26,HGO!O4,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=26,HGO!N5,\"\")","v":""},{"$f":"IF(EM!$A$8>=26,HGO!O5,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=26,HGO!N6,\"\")","v":""},{"$f":"IF(EM!$A$8>=26,HGO!O6,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=26,HGO!N7,\"\")","v":""},{"$f":"IF(EM!$A$8>=26,HGO!O7,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=27,HGO!N2,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$8>=27,HGO!O2,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=27,HGO!N3,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$8>=27,HGO!O3,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=27,HGO!N4,\"\")","v":""},{"$f":"IF(EM!$A$8>=27,HGO!O4,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=27,HGO!N5,\"\")","v":""},{"$f":"IF(EM!$A$8>=27,HGO!O5,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=27,HGO!N6,\"\")","v":""},{"$f":"IF(EM!$A$8>=27,HGO!O6,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=27,HGO!N7,\"\")","v":""},{"$f":"IF(EM!$A$8>=27,HGO!O7,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=28,HGO!N2,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$8>=28,HGO!O2,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=28,HGO!N3,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$8>=28,HGO!O3,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=28,HGO!N4,\"\")","v":""},{"$f":"IF(EM!$A$8>=28,HGO!O4,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=28,HGO!N5,\"\")","v":""},{"$f":"IF(EM!$A$8>=28,HGO!O5,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=28,HGO!N6,\"\")","v":""},{"$f":"IF(EM!$A$8>=28,HGO!O6,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=28,HGO!N7,\"\")","v":""},{"$f":"IF(EM!$A$8>=28,HGO!O7,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=29,HGO!N2,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$8>=29,HGO!O2,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=29,HGO!N3,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$8>=29,HGO!O3,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=29,HGO!N4,\"\")","v":""},{"$f":"IF(EM!$A$8>=29,HGO!O4,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=29,HGO!N5,\"\")","v":""},{"$f":"IF(EM!$A$8>=29,HGO!O5,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=29,HGO!N6,\"\")","v":""},{"$f":"IF(EM!$A$8>=29,HGO!O6,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=29,HGO!N7,\"\")","v":""},{"$f":"IF(EM!$A$8>=29,HGO!O7,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=30,HGO!N2,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$8>=30,HGO!O2,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=30,HGO!N3,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$8>=30,HGO!O3,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=30,HGO!N4,\"\")","v":""},{"$f":"IF(EM!$A$8>=30,HGO!O4,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=30,HGO!N5,\"\")","v":""},{"$f":"IF(EM!$A$8>=30,HGO!O5,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=30,HGO!N6,\"\")","v":""},{"$f":"IF(EM!$A$8>=30,HGO!O6,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=30,HGO!N7,\"\")","v":""},{"$f":"IF(EM!$A$8>=30,HGO!O7,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=31,HGO!N2,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$8>=31,HGO!O2,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=31,HGO!N3,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$8>=31,HGO!O3,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=31,HGO!N4,\"\")","v":""},{"$f":"IF(EM!$A$8>=31,HGO!O4,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=31,HGO!N5,\"\")","v":""},{"$f":"IF(EM!$A$8>=31,HGO!O5,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=31,HGO!N6,\"\")","v":""},{"$f":"IF(EM!$A$8>=31,HGO!O6,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=31,HGO!N7,\"\")","v":""},{"$f":"IF(EM!$A$8>=31,HGO!O7,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=32,HGO!N2,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$8>=32,HGO!O2,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=32,HGO!N3,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$8>=32,HGO!O3,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=32,HGO!N4,\"\")","v":""},{"$f":"IF(EM!$A$8>=32,HGO!O4,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=32,HGO!N5,\"\")","v":""},{"$f":"IF(EM!$A$8>=32,HGO!O5,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=32,HGO!N6,\"\")","v":""},{"$f":"IF(EM!$A$8>=32,HGO!O6,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=32,HGO!N7,\"\")","v":""},{"$f":"IF(EM!$A$8>=32,HGO!O7,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=33,HGO!N2,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$8>=33,HGO!O2,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=33,HGO!N3,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$8>=33,HGO!O3,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=33,HGO!N4,\"\")","v":""},{"$f":"IF(EM!$A$8>=33,HGO!O4,\"\")","v":""},{"$f":"IF(AND(N196=\"\",O196=\"\"),\"\",N196-O196)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=33,HGO!N5,\"\")","v":""},{"$f":"IF(EM!$A$8>=33,HGO!O5,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=33,HGO!N6,\"\")","v":""},{"$f":"IF(EM!$A$8>=33,HGO!O6,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=33,HGO!N7,\"\")","v":""},{"$f":"IF(EM!$A$8>=33,HGO!O7,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=34,HGO!N2,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$8>=34,HGO!O2,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=34,HGO!N3,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$8>=34,HGO!O3,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=34,HGO!N4,\"\")","v":""},{"$f":"IF(EM!$A$8>=34,HGO!O4,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=34,HGO!N5,\"\")","v":""},{"$f":"IF(EM!$A$8>=34,HGO!O5,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=34,HGO!N6,\"\")","v":""},{"$f":"IF(EM!$A$8>=34,HGO!O6,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=34,HGO!N7,\"\")","v":""},{"$f":"IF(EM!$A$8>=34,HGO!O7,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=35,HGO!N2,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$8>=35,HGO!O2,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=35,HGO!N3,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$8>=35,HGO!O3,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=35,HGO!N4,\"\")","v":""},{"$f":"IF(EM!$A$8>=35,HGO!O4,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=35,HGO!N5,\"\")","v":""},{"$f":"IF(EM!$A$8>=35,HGO!O5,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=35,HGO!N6,\"\")","v":""},{"$f":"IF(EM!$A$8>=35,HGO!O6,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=35,HGO!N7,\"\")","v":""},{"$f":"IF(EM!$A$8>=35,HGO!O7,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=36,HGO!N2,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$8>=36,HGO!O2,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=36,HGO!N3,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$8>=36,HGO!O3,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=36,HGO!N4,\"\")","v":""},{"$f":"IF(EM!$A$8>=36,HGO!O4,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=36,HGO!N5,\"\")","v":""},{"$f":"IF(EM!$A$8>=36,HGO!O5,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=36,HGO!N6,\"\")","v":""},{"$f":"IF(EM!$A$8>=36,HGO!O6,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=36,HGO!N7,\"\")","v":""},{"$f":"IF(EM!$A$8>=36,HGO!O7,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=37,HGO!N2,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$8>=37,HGO!O2,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=37,HGO!N3,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$8>=37,HGO!O3,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=37,HGO!N4,\"\")","v":""},{"$f":"IF(EM!$A$8>=37,HGO!O4,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=37,HGO!N5,\"\")","v":""},{"$f":"IF(EM!$A$8>=37,HGO!O5,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=37,HGO!N6,\"\")","v":""},{"$f":"IF(EM!$A$8>=37,HGO!O6,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=37,HGO!N7,\"\")","v":""},{"$f":"IF(EM!$A$8>=37,HGO!O7,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=38,HGO!N2,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$8>=38,HGO!O2,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=38,HGO!N3,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$8>=38,HGO!O3,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=38,HGO!N4,\"\")","v":""},{"$f":"IF(EM!$A$8>=38,HGO!O4,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=38,HGO!N5,\"\")","v":""},{"$f":"IF(EM!$A$8>=38,HGO!O5,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=38,HGO!N6,\"\")","v":""},{"$f":"IF(EM!$A$8>=38,HGO!O6,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=38,HGO!N7,\"\")","v":""},{"$f":"IF(EM!$A$8>=38,HGO!O7,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=39,HGO!N2,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$8>=39,HGO!O2,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=39,HGO!N3,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$8>=39,HGO!O3,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=39,HGO!N4,\"\")","v":""},{"$f":"IF(EM!$A$8>=39,HGO!O4,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=39,HGO!N5,\"\")","v":""},{"$f":"IF(EM!$A$8>=39,HGO!O5,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=39,HGO!N6,\"\")","v":""},{"$f":"IF(EM!$A$8>=39,HGO!O6,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=39,HGO!N7,\"\")","v":""},{"$f":"IF(EM!$A$8>=39,HGO!O7,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=40,HGO!N2,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$8>=40,HGO!O2,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=40,HGO!N3,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(EM!$A$8>=40,HGO!O3,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=40,HGO!N4,\"\")","v":""},{"$f":"IF(EM!$A$8>=40,HGO!O4,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=40,HGO!N5,\"\")","v":""},{"$f":"IF(EM!$A$8>=40,HGO!O5,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=40,HGO!N6,\"\")","v":""},{"$f":"IF(EM!$A$8>=40,HGO!O6,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EM!$A$8>=40,HGO!N7,\"\")","v":""},{"$f":"IF(EM!$A$8>=40,HGO!O7,\"\")","v":""},""]

{"sheet":"Risiko","index":3,"n_rows":2,"n_cols":3,"rows_kept":2,"cut":false,"hidden":true,"merged":[]}
["Annuität Gehölze letztes Jahr Verkauf","Annuität Gehölze letztes Jahr Energet. Verwert.","Annuität Ackerkultur letztes Jahr "]
[{"$f":"INDIRECT(\"HGO!Z\"&1+EM!A4)","v":"Anuität Gehölzkultur"},{"$f":"(INDIRECT(\"KWK!H\"&62+EM!A4+EM!A6))/KWK!I14","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(\"HGO!S\"&1+EM!A4)","v":"Anuität Ackerkultur"}]

{"sheet":"DA","index":4,"n_rows":83,"n_cols":74,"rows_kept":83,"cut":false,"hidden":true,"merged":[[1,1,1,8]]}
[null,2010,2011,2012,2013,2014,2015,2016,"Mittelwert","Ertrag LBG I","Ertrag LBG II","Ertrag LBG III","Ertrag LBG IV","Ertrag LBG V","Gesamterlös LBG I","Gesamterlös LBG II","Gesamterlös LBG III","Gesamterlös LBG IV","Gesamterlös LBG V","Direktkosten LBG I","Direktkosten LBG II","Direktkosten LBG III","Direktkosten LBG IV","Direktkosten LBG V","Arbeitserledigungskosten LBG I","Arbeitserledigungskosten LBG II","Arbeitserledigungskosten LBG III","Arbeitserledigungskosten LBG IV","Arbeitserledigungskosten LBG V","Gesamtkosten I","Gesamtkosten II","Gesamtkosten III","Gesamtkosten IV","Gesamtkosten V","Gewinn LBG I","Gewinn LBG II","Gewinn LBG III","Gewinn LBG IV","Gewinn LBG V","Saatgut LBG I","Saatgut LBG II","Saatgut LBG III","Saatgut LBG IV","Saatgut LBG V","Dünger HP LBG I","Dünger HP LBG II","Dünger HP LBG III","Dünger HP LBG IV","Dünger HP LBG V","Pflanzenschutzm. LBG I","Pflanzenschutzm. LBG II","Pflanzenschutzm. LBG III","Pflanzenschutzm. LBG IV","Pflanzenschutzm. LBG V","Maschinenkosten LBG I","Maschinenkosten LBG II","Maschinenkosten LBG III","Maschinenkosten LBG IV","Maschinenkosten LBG V","Lohnkosten LBG I","Lohnkosten LBG II","Lohnkosten LBG III","Lohnkosten LBG IV","Lohnkosten LBG V","Trocknung LBG I","Trocknung LBG II","Trocknung LBG III","Trocknung LBG IV","Trocknung LBG V","Düng.Koppelprodukt LBG I","Düng.Koppelprodukt LBG II","Düng.Koppelprodukt LBG III","Düng.Koppelprodukt LBG IV","Düng.Koppelprodukt LBG V"]
["Kulturart","Erzeugerpreis in €/t",null,null,null,null,null,null,null,"t/ha","t/ha","t/ha","t/ha","t/ha","€/ha","€/ha","€/ha","€/ha","€/ha","€/ha","€/ha","€/ha","€/ha","€/ha","€/ha ohne Trocknung","€/ha ohne Trocknung","€/ha ohne Trocknung","€/ha ohne Trocknung","€/ha ohne Trocknung","€/ha","€/ha","€/ha","€/ha","€/ha","€/ha","€/ha","€/ha","€/ha","€/ha","€/ha","€/ha","€/ha","€/ha","€/ha","€/ha","€/ha","€/ha","€/ha","€/ha","€/ha","€/ha","€/ha","€/ha","€/ha","€/ha","€/ha","€/ha","€/ha","€/ha","€/ha","€/ha","€/ha","€/ha","€/ha","€/ha","€/ha","€/ha","€/ha","€/ha","€/ha","€/ha","€/ha","€/ha","€/ha"]
["Winterroggen (Populationssorte)",156,205,210,120,130,120,123,{"$f":"AVERAGE(B3:H3)","v":152},6.3,5.5,4.3,3.5,2.5,{"$f":"I3*J3","v":957.6},{"$f":"I3*K3","v":836},{"$f":"I3*L3","v":653.6},{"$f":"I3*M3","v":532},{"$f":"I3*N3","v":380},{"$f":"SUM(AN3,AS3,AX3)","v":295},{"$f":"SUM(AO3,AT3,AY3)","v":251},204,156,121,{"$f":"BC3+BH3","v":268},251,231,225,204,{"$f":"T3+Y3","v":563},502,435,381,325,{"$f":"O3-AD3","v":394.6},334,218.60000000000002,151,55,28,28,28,28,28,178,156,122,98,69,89,67,54,30,24,{"$f":"108+118","v":226},{"$f":"101+110","v":211},{"$f":"93+101","v":194},{"$f":"87+101","v":188},{"$f":"82+87","v":169},42,40,37,37,35,11,10,8,6,5,94,82,64,52,37]
["Winterroggen (Hybridsorte)",156,205,210,120,130,120,123,152,7.4,6.6,5.3,4,2.5,1124.8,1003.1999999999999,805.6,608,{"$f":"I4*N4","v":380},{"$f":"SUM(AN4,AS4,AX4)","v":365},320,271,210,163,280,271,242,221,204,645,591,513,431,367,479.79999999999995,412.19999999999993,292.60000000000002,177,13,70,70,70,70,70,206,183,147,110,69,89,67,54,30,24,{"$f":"112+124","v":236},{"$f":"106+123","v":229},{"$f":"97+106","v":203},{"$f":"89+94","v":183},{"$f":"82+87","v":169},44,42,39,38,35,13,12,10,7,5,111,99,79,60,37]
["Winterweizen ",191,195,238,168,157,160,161,181.42857142857142,7.7,6.5,5,3.8,2.2999999999999998,1397,1179.2857142857142,907.14285714285711,689.42857142857133,{"$f":"I5*N5","v":417.28571428571422},426,373,301,247,202,298,273,245,225,213,724,646,546,472,415,673,533.28571428571422,361.14285714285711,217.42857142857133,2.2857142857142208,71,71,71,71,71,235,199,154,116,71,120,103,76,60,60,{"$f":"118+132","v":250},{"$f":"109+120","v":229},{"$f":"98+107","v":205},{"$f":"90+97","v":187},{"$f":"85+92","v":177},48,44,40,38,36,14,12,9,7,4,100,85,65,50,30]
["Wintergerste ",158,176,202,150,129,135,138,155.42857142857142,7.5,6.3,5,3.6,2.5,1165.7142857142856,979.19999999999993,777.14285714285711,559.54285714285709,{"$f":"I6*N6","v":388.57142857142856},377,325,281,225,192,284,264,244,222,214,661,589,525,447,406,504.71428571428555,390.19999999999993,252.14285714285711,112.54285714285709,-17.428571428571445,60,60,60,60,60,218,184,146,105,72,99,81,75,60,60,{"$f":"113+126","v":239},{"$f":"106+116","v":222},{"$f":"98+105","v":203},{"$f":"89+95","v":184},{"$f":"85+92","v":177},45,42,41,38,37,14,11,9,6,5,96,81,64,46,32]
["Sommerfuttergerste ",158,176,202,150,129,135,138,155.42857142857142,5,4.2,3.3,2.4,null,777.14285714285711,652.79999999999995,512.9142857142856,373.02857142857141,null,276,240,194,169,null,{"$f":"BC7+BH7","v":254},240,225,217,null,{"$f":"T7+Y7","v":530},480,419,386,null,{"$f":"O7-AD7","v":247.14285714285711},172.79999999999995,93.914285714285597,-12.971428571428589,null,52,52,52,52,null,153,129,102,74,null,71,59,40,43,null,{"$f":"102+112","v":214},{"$f":"97+105","v":202},{"$f":"91+98","v":189},{"$f":"87+94","v":181},null,40,38,36,36,null,9,8,6,4,null,73,61,48,35]
["Hafer ",125,175,170,140,130,140,137,145.28571428571428,5.5,4.5,3.5,2.7,1.8,799.07142857142856,653.78571428571422,508.5,392.2714285714286,{"$f":"I8*N8","v":261.51428571428573},241,202,176,155,133,260,241,227,220,{"$f":"BG8+BL8","v":207},501,443,403,375,{"$f":"X8+AC8","v":340},298.07142857142856,210.78571428571422,105.5,17.271428571428601,{"$f":"S8-AH8","v":-78.485714285714266},49,49,49,49,49,173,143,119,98,76,19,10,8,8,8,{"$f":"105+115","v":220},{"$f":"98+105","v":203},{"$f":"92+99","v":191},{"$f":"86+99","v":185},{"$f":"83+90","v":173},40,38,36,35,34,11,9,8,6,5,123,101,84,70,56]
["Wintertriticale",150,160,200,140,130,135,135,150,6.6,6,4.8,3.7,2.2999999999999998,990,900,720,555,{"$f":"I9*N9","v":345},347,314,262,229,189,277,262,240,221,{"$f":"BG9+BL9","v":214},624,576,502,450,{"$f":"X9+AC9","v":403},366,324,218,105,{"$f":"S9-AH9","v":-58},61,61,61,61,61,195,176,141,108,68,91,77,60,60,60,{"$f":"111+122","v":233},{"$f":"105+115","v":220},{"$f":"96+105","v":201},{"$f":"88+96","v":184},{"$f":"85+93","v":178},44,42,39,37,36,12,11,9,7,4,109,99,79,61,38]
["Körnermais ",190,167,210,150,137,150,146,164.28571428571428,9,8,7,6,5,1478.5714285714284,1314.2857142857142,1150,985.71428571428567,{"$f":"I10*N10","v":821.42857142857133},471,445,377,329,301,339,325,308,290,{"$f":"BG10+BL10","v":274},810,770,685,619,{"$f":"X10+AC10","v":575},668.57142857142844,544.28571428571422,465,366.71428571428567,{"$f":"S10-AH10","v":246.42857142857133},144,144,120,100,100,239,213,184,156,128,88,88,73,73,73,{"$f":"132+165","v":297},{"$f":"126+158","v":284},{"$f":"119+150","v":269},{"$f":"111+142","v":253},{"$f":"105+134","v":239},42,41,39,37,35,378,336,294,252,210,210,187,164,140,117]
["Winterraps",350,420,450,350,320,350,340,368.57142857142856,4.3,3.8,3.2,2.5,2,1584.8571428571427,1400.5714285714284,1179.4285714285713,921.42857142857133,{"$f":"I11*N11","v":737.14285714285711},460,423,357,269,235,280,269,246,232,{"$f":"BG11+BL11","v":223},740,692,603,501,{"$f":"X11+AC11","v":458},844.85714285714266,708.57142857142844,576.42857142857133,420.42857142857133,{"$f":"S11-AH11","v":279.14285714285711},38,38,38,38,38,249,220,184,143,113,173,165,135,88,84,{"$f":"109+126","v":235},{"$f":"104+121","v":225},{"$f":"96+110","v":206},{"$f":"91+103","v":194},{"$f":"87+99","v":186},45,44,40,38,37,5,5,4,3,2,192,169,143,111,89]
["Sommerraps ",350,420,450,350,320,350,340,368.57142857142856,2.2999999999999998,1.8,1.4,1.1000000000000001,null,847.71428571428567,663.42857142857144,516,405.42857142857144,null,254,225,200,180,null,245,238,232,224,null,499,463,432,404,null,348.71428571428567,200.42857142857144,84,1.4285714285714448,null,45,45,45,45,null,143,114,89,69,null,66,66,66,66,null,{"$f":"98+109","v":207},{"$f":"95+106","v":201},{"$f":"92+103","v":195},{"$f":"88+100","v":188},null,38,37,37,36,null,3,2,2,1,null,103,80,62,49]
["Sonnenblumen ",320,320,430,350,270,310,310,330,2.8,2.5,2,1.7,1.5,923.99999999999989,825,660,561,{"$f":"I13*N13","v":495},355,324,286,266,250,256,248,240,232,{"$f":"BG13+BL13","v":226},611,572,526,498,{"$f":"X13+AC13","v":476},312.99999999999989,253,134,63,{"$f":"S13-AH13","v":19},100,100,100,100,100,180,160,128,107,91,75,64,58,59,59,{"$f":"102+117","v":219},{"$f":"99+113","v":212},{"$f":"95+110","v":205},{"$f":"92+106","v":198},{"$f":"89+103","v":192},37,36,35,34,34,42,38,30,26,23,277,247,198,168,148]
["Öllein ",320,320,430,350,320,350,340,347.14285714285717,null,1.4,1,0.7,0.7,null,486,347.14285714285717,243,{"$f":"I14*N14","v":243},null,164,138,119,115,null,{"$f":"BD14+BI14","v":223},215,209,{"$f":"BG14+BL14","v":204},null,{"$f":"U14+Z14","v":387},353,328,{"$f":"X14+AC14","v":319},null,{"$f":"P14-AE14","v":99},-5.8571428571428328,-85,{"$f":"S14-AH14","v":-76},null,39,39,39,39,null,89,65,46,42,null,36,34,34,34,null,{"$f":"88+97","v":185},{"$f":"84+94","v":178},{"$f":"81+91","v":172},{"$f":"78+89","v":167},null,38,37,37,37,null,29,21,15,15,null,33,24,17,17]
["Speisekartoffeln ",210,80,150,250,80,150,160,154.28571428571428,37,35,32,25,22,{"$f":"I15*J15","v":5708.5714285714284},5400,4937.1428571428569,3857.1428571428569,{"$f":"I15*N15","v":3394.2857142857142},1499,1441,1383,1294,1193,{"$f":"BC15+BH15","v":834},820,776,750,{"$f":"BG15+BL15","v":736},{"$f":"T15+Y15","v":2333},2261,2159,2044,{"$f":"X15+AC15","v":1929},{"$f":"O15-AD15","v":3375.5714285714284},3139,2778.1428571428569,1813.1428571428569,{"$f":"S15-AH15","v":1465.2857142857142},891,856,856,856,784,366,343,309,242,213,242,242,218,196,196,{"$f":"248+336","v":584},{"$f":"242+330","v":572},{"$f":"223+314","v":537},{"$f":"213+305","v":518},{"$f":"207+300","v":507},250,248,239,232,229,481,455,416,325,286,38,36,33,26,23]
["Stärkekartoffeln ",50,65,65,65,65,65,65,62.857142857142854,45,42,39,32,25,{"$f":"I16*J16","v":2828.5714285714284},2640,2451.4285714285711,2011.4285714285713,{"$f":"I16*N16","v":1571.4285714285713},1293,1265,1227,1157,1094,{"$f":"BC16+BH16","v":720},741,695,671,{"$f":"BG16+BL16","v":646},{"$f":"T16+Y16","v":2013},2006,1922,1828,{"$f":"X16+AC16","v":1740},{"$f":"O16-AD16","v":815.57142857142844},634,529.4285714285711,183.42857142857133,{"$f":"S16-AH16","v":-168.57142857142867},653,653,653,653,653,400,372,343,280,217,240,240,231,224,224,{"$f":"261+261","v":522},{"$f":"290+254","v":544},{"$f":"270+236","v":506},{"$f":"261+225","v":486},{"$f":"251+214","v":465},198,197,189,185,181,0,0,0,0,0,42,39,36,30,23]
["Zuckerrüben ",35,42,43,42,42,42,42,41.142857142857146,65,62,58,null,null,{"$f":"I17*J17","v":2674.2857142857147},2550.8571428571431,2386.2857142857147,null,null,695,680,649,null,null,{"$f":"BC17+BH17","v":475},{"$f":"BD17+BI17","v":463},451,null,null,{"$f":"T17+Y17","v":1170},{"$f":"U17+Z17","v":1143},1100,null,null,{"$f":"O17-AD17","v":1504.2857142857147},{"$f":"P17-AE17","v":1407.8571428571431},1286.2857142857147,null,null,240,240,240,null,null,289,274,254,null,null,166,166,155,null,null,{"$f":"202+199","v":401},{"$f":"198+194","v":392},{"$f":"193+189","v":382},null,null,74,71,69,null,null,0,0,0,null,null,395,377,353]
["Körnererbsen ",180,210,210,183,190,185,186,192,3,2.7,2.2000000000000002,1.8,1.4,{"$f":"I18*J18","v":576},518.40000000000009,422.40000000000003,{"$f":"I18*M18","v":345.6},{"$f":"I18*N18","v":268.79999999999995},267,259,241,229,218,{"$f":"BC18+BH18","v":236},230,224,{"$f":"BF18+BK18","v":216},209,{"$f":"T18+Y18","v":503},489,465,{"$f":"W18+AB18","v":445},427,{"$f":"O18-AD18","v":73},29.400000000000091,-42.599999999999966,{"$f":"R18-AG18","v":-99.399999999999977},-158.20000000000005,120,120,120,120,120,76,68,55,43,32,71,71,66,66,66,{"$f":"96+103","v":199},{"$f":"93+101","v":194},{"$f":"90+98","v":188},{"$f":"86+95","v":181},{"$f":"83+92","v":175},37,36,36,35,34,0,0,0,0,0,58,52,43,35,27]
["Körnerlupinen ",180,210,210,183,190,185,186,192,null,2,1.8,1.6,1.4,null,384,345.6,{"$f":"I19*M19","v":307.20000000000005},{"$f":"I19*N19","v":268.79999999999995},null,{"$f":"SUM(AO19,AT19,AY19)","v":236},{"$f":"SUM(AP19,AU19,AZ19)","v":228},{"$f":"SUM(AQ19,AV19,BA19)","v":217},{"$f":"SUM(AR19,AW19,BB19)","v":209},null,224,218,212,206,null,460,446,429,415,null,-76,-100.39999999999998,-121.79999999999995,-146.20000000000005,null,135,135,135,135,null,55,47,40,32,null,46,46,42,42,null,{"$f":"91+98","v":189},{"$f":"88+96","v":184},{"$f":"85+93","v":178},{"$f":"82+91","v":173},null,35,34,34,33,null,0,0,0,0,null,39,35,31,27]
["Buchweizen ",370,370,370,370,370,370,370,370,null,null,1.4,1.2,1.2,null,null,518,{"$f":"I20*M20","v":444},{"$f":"I20*N20","v":444},null,null,{"$f":"SUM(AP20,AU20,AZ20)","v":88},90,86,null,null,{"$f":"BE20+BJ20","v":199},194,190,null,null,{"$f":"V20+AA20","v":287},284,276,null,null,{"$f":"Q20-AF20","v":231},160,168,null,null,30,30,30,null,null,58,60,56,null,null,0,0,0,null,null,{"$f":"79+88","v":167},{"$f":"76+86","v":162},{"$f":"74+84","v":158},null,null,32,32,32,null,null,0,0,0,null,null,69,60,60]
["Silomais",null,null,null,null,null,null,null,126,13,12,10.5,8,null,{"$f":"$I$21*J21","v":1638},{"$f":"$I$21*K21","v":1512},{"$f":"$I$21*L21","v":1323},{"$f":"$I$21*M21","v":1008},{"$f":"$I$21*N21","v":0},{"$f":"SUM(AN21,AS21,AX21)","v":599},{"$f":"SUM(AO21,AT21,AY21)","v":568},522,440,0,{"$f":"SUM(BC21,BH21)","v":410},{"$f":"SUM(BD21,BI21)","v":391},{"$f":"SUM(BE21,BJ21)","v":371},{"$f":"SUM(BF21,BK21)","v":348},{"$f":"SUM(BG21,BL21)","v":0},{"$f":"SUM(T21,Y21)","v":1009},{"$f":"SUM(U21,Z21)","v":959},{"$f":"SUM(V21,AA21)","v":893},{"$f":"SUM(W21,AB21)","v":788},{"$f":"SUM(X21,AC21)","v":0},{"$f":"O21-AD21","v":629},{"$f":"P21-AE21","v":553},{"$f":"Q21-AF21","v":430},220,0,144,144,144,136,null,385,354,308,234,null,70,70,70,70,null,339,323,306,287,null,71,68,65,61,null,12.52,11.55,10.11,7.7]
[]
[]
["Winterroggen (Populationssorte)"]
["Winterroggen (Hybridsorte)"]
["Winterweizen "]
["Wintergerste "]
["Sommerfuttergerste "]
["Hafer "]
["Wintertriticale"]
["Körnermais "]
["Winterraps"]
["Sommerraps "]
["Sonnenblumen "]
["Öllein "]
["Speisekartoffeln "]
["Stärkekartoffeln "]
["Zuckerrüben "]
["Körnererbsen "]
["Körnerlupinen "]
["Buchweizen "]
[]
[]
[]
["Winterroggen (Populationssorte)"]
["Winterroggen (Hybridsorte)"]
["Winterweizen "]
["Wintergerste "]
["Sommerfuttergerste "]
["Hafer "]
["Wintertriticale"]
["Körnermais "]
["Winterraps"]
["Sommerraps "]
["Sonnenblumen "]
["Öllein "]
["Speisekartoffeln "]
["Stärkekartoffeln "]
["Zuckerrüben "]
["Körnererbsen "]
["Körnerlupinen "]
["Buchweizen "]
[]
[]
[]
["Winterroggen (Populationssorte)"]
["Winterroggen (Hybridsorte)"]
["Winterweizen "]
["Wintergerste "]
["Sommerfuttergerste "]
["Hafer "]
["Wintertriticale"]
["Körnermais "]
["Winterraps"]
["Sommerraps "]
["Sonnenblumen "]
["Öllein "]
["Speisekartoffeln "]
["Stärkekartoffeln "]
["Zuckerrüben "]
["Körnererbsen "]
["Körnerlupinen "]
["Buchweizen "]

{"sheet":"DAZF","index":5,"n_rows":20,"n_cols":9,"rows_kept":20,"cut":false,"hidden":true,"merged":[[14,1,14,4],[0,1,0,4],[0,5,0,8],[2,5,2,8],[8,5,8,8],[2,1,2,4],[8,1,8,4]]}
[null,"Direktkosten",null,null,null,"Arbeitserledigungskosten"]
["Kultur","LBG I","LBG II","LBG III","LBG IV","LBG I","LBG II","LBG III","LBG IV"]
[null,"Saatgut",null,null,null,"Maschinenkosten"]
["Kleegras (frische Lagen)",30,30,30,30,{"$f":"224+241","v":465},{"$f":"224+241","v":465},{"$f":"224+241","v":465},{"$f":"224+241","v":465}]
["Kleegras",30,30,30,null,{"$f":"185+198","v":383},{"$f":"185+198","v":383},{"$f":"185+198","v":383}]
["Futterroggen",39,39,39,39,{"$f":"115+124","v":239},{"$f":"115+124","v":239},{"$f":"115+124","v":239},{"$f":"115+124","v":239}]
["Leguminosen Gemisch",90,90,90,null,{"$f":"75+94","v":169},{"$f":"75+94","v":169},{"$f":"75+94","v":169}]
["Senf-Gründüngung",56,56,56,56,{"$f":"22+30","v":52},{"$f":"22+30","v":52},{"$f":"22+30","v":52},{"$f":"22+30","v":52}]
[null,"Handelsdünger",null,null,null,"Lohn"]
["Kleegras (frische Lagen)",377,377,377,377,186,186,186,186]
["Kleegras",285,285,285,null,153,153,153]
["Futterroggen",168,168,168,168,84,84,84,84]
["Leguminosen Gemisch",67,67,67,null,59,59,59]
["Senf-Gründüngung",0,0,0,0,12,12,12,12]
[null,"Pflanzenschutzmittel"]
["Kleegras (frische Lagen)"]
["Kleegras"]
["Futterroggen"]
["Leguminosen Gemisch"]
["Senf-Gründüngung"]

{"sheet":"DGK","index":6,"n_rows":30,"n_cols":31,"rows_kept":30,"cut":false,"hidden":true,"merged":[[3,27,4,27],[3,26,4,26],[3,25,4,25],[2,28,2,29],[1,25,1,30],[3,28,4,29],[0,0,0,22],[3,21,4,21],[3,22,4,22],[1,1,1,5],[2,1,2,5],[1,6,1,10],[2,6,2,10],[2,19,2,20],[1,13,1,15],[1,16,1,18],[1,19,1,20],[2,21,2,22],[1,21,1,22]]}
["Kostenpositionen Gehölze"]
[null,"Ertrag bei Verkauf",null,null,null,null,"Ertrag bei energet. Nutzung",null,null,null,null,"Einmessung","Bodenvorbereitung","Pflanzung",null,null,"Pflanzgut",null,null,"Pflege",null,"Ernte",null,"Rückwandlung","ESF","Ernte Details"]
[null,"in t/ha * a",null,null,null,null,"in €/t * a",null,null,null,null,"in €/ha","in €/ha","Stk./ha","€/Stk.","€/ha","Stk./ha","€/Stk.","€/ha","in €/ha",null,"in €/ha",null,"in €/ha","Rotation","€/ta*a","€/ha","€/ha","Ernte Gesamt",null,"in Abhängigkeit von Häckslertransport Ja - nein"]
["Umtrieb: mini","LBG I","LBG II","LBG III","LBG IV","LBG V","LBG I","LBG II","LBG III","LBG IV","LBG V",null,null,null,null,null,null,null,null,"Scheibenegge o. Grubbern","Fräsen","Transport Häcksler inklusive","Transport Häcksler exklusive",null,null,"Erntekosten nach Masse","Häcksler Transport ","3 Züge Transport","Erntemaschine und Züge"]
["Kulturart ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mittelwert","für 6x"]
["Pappel",10,8,8,5,5,null,null,null,null,null,75,250,9250,0.14000000000000001,{"$f":"N6*O6","v":1295.0000000000002},9250,0.18,{"$f":"Q6*R6","v":1665},390,null,{"$f":"SUM(Z9,AA9,AB9)","v":{"$error":"#VALUE!"}},{"$f":"SUM(Z9,AB9)","v":{"$error":"#VALUE!"}},1000,1,{"$f":"((20*HGO!$J$51/100)*((EM!$G$26*EM!A6)*HGO!$C$40))","v":{"$error":"#VALUE!"}},{"$f":"EM!A18","v":0},240,null,{"$f":"SUM(Z6,AB6)*(IF(EM!$A$20=0,1,IF(EM!$A$20=5,1.05,IF(EM!$A$20=10,1.1))))","v":{"$error":"#VALUE!"}},{"$f":"AD6","v":{"$error":"#VALUE!"}}]
["Weide",10,8,8,5,5,null,null,null,null,null,75,250,9250,0.14000000000000001,{"$f":"N7*O7","v":1295.0000000000002},9250,0.18,{"$f":"Q7*R7","v":1665},390,null,{"$f":"440+240+((20*HGO!$J$51/100)*EM!$G$31)","v":{"$error":"#VALUE!"}},{"$f":"V$6-440","v":{"$error":"#VALUE!"}},1000,2,{"$f":"((20*HGO!$J$51/100)*((EM!$G$26*EM!A6)*HGO!$C$41))","v":{"$error":"#VALUE!"}},null,240,null,{"$f":"SUM(Z7,AB7)*(IF(EM!$A$20=0,1,IF(EM!$A$20=5,1.05,IF(EM!$A$20=10,1.1))))","v":{"$error":"#VALUE!"}},{"$f":"AD7","v":{"$error":"#VALUE!"}}]
["Robinie",7,7,7,5,5,null,null,null,null,null,75,250,9250,0.14000000000000001,{"$f":"N8*O8","v":1295.0000000000002},9250,0.18,{"$f":"Q8*R8","v":1665},390,null,{"$f":"440+240+((20*HGO!$J$51/100)*EM!$G$31)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},1000,"X",{"$f":"IF(EM!A4/EM!A6<>2,((20*HGO!$J$51/100)*((EM!$G$26*EM!A6)*HGO!$C$42)),\"\")","v":{"$error":"#DIV/0!"}},null,240,null,{"$f":"SUM(Z8,AB8)*(IF(EM!$A$20=0,1,IF(EM!$A$20=5,1.05,IF(EM!$A$20=10,1.1))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["andere Baumarten",5,5,5,3,3,null,null,null,null,null,75,250,9250,0.14000000000000001,{"$f":"N9*O9","v":1295.0000000000002},9250,0.18,{"$f":"Q9*R9","v":1665},390,null,{"$f":"440+240+((20*HGO!$J$51/100)*EM!$G$31)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},1000,"Ohne ESF",{"$f":"(20*HGO!$J$51/100)*(EM!$G$26*EM!A6)","v":{"$error":"#VALUE!"}},null,240,null,{"$f":"IF(EM!A22=\"Nein\",SUM(Z9,AB9)*(IF(EM!$A$20=0,1,IF(EM!$A$20=5,1.05,IF(EM!$A$20=10,1.1)))),AE12*(IF(EM!$A$20=0,1,IF(EM!$A$20=5,1.05,IF(EM!$A$20=10,1.1)))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[]
["Umtrieb: midi",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Durchschnitt bei ESF"]
["Kulturart ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AE6+AE7+(AE8*(EM!A10-2)))/EM!A10","v":{"$error":"#VALUE!"}}]
["Pappel",10,8,8,5,5,null,null,null,null,null,75,250,4500,0.2,{"$f":"N13*O13","v":900},4500,0.19,{"$f":"Q13*R13","v":855},390,null,{"$f":"440+240+((20*HGO!$J$51/100)*EM!$G$31)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},1000]
["Weide",10,8,8,5,5,null,null,null,null,null,75,250,4500,0.2,{"$f":"N14*O14","v":900},4500,0.19,{"$f":"Q14*R14","v":855},390,null,{"$f":"440+240+((20*HGO!$J$51/100)*EM!$G$31)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},1000]
["Robinie",7,7,7,5,5,null,null,null,null,null,75,250,4500,0.2,{"$f":"N15*O15","v":900},4500,0.19,{"$f":"Q15*R15","v":855},390,null,{"$f":"440+240+((20*HGO!$J$51/100)*EM!$G$31)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},1000]
["andere Baumarten",5,5,5,3,3,null,null,null,null,null,75,250,4500,0.2,{"$f":"N16*O16","v":900},4500,0.19,{"$f":"Q16*R16","v":855},390,null,{"$f":"440+240+((20*HGO!$J$51/100)*EM!$G$31)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},1000]
[]
["Umtrieb: maxi"]
["Kulturart "]
["Pappel",10,8,8,5,5,null,null,null,null,null,75,250,3000,0.22,{"$f":"N20*O20","v":660},3000,0.2,{"$f":"Q20*R20","v":600},390,null,{"$f":"440+240+((20*HGO!$J$51/100)*EM!$G$31)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},1000]
["Weide",10,8,8,5,5,null,null,null,null,null,75,250,3000,0.22,{"$f":"N21*O21","v":660},3000,0.2,{"$f":"Q21*R21","v":600},390,null,{"$f":"440+240+((20*HGO!$J$51/100)*EM!$G$31)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},1000]
["Robinie",7,7,7,5,5,null,null,null,null,null,75,250,3000,0.22,{"$f":"N22*O22","v":660},3000,0.2,{"$f":"Q22*R22","v":600},390,null,{"$f":"440+240+((20*HGO!$J$51/100)*EM!$G$31)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},1000]
["andere Baumarten",5,5,5,3,3,null,null,null,null,null,75,250,3000,0.22,{"$f":"N23*O23","v":660},3000,0.2,{"$f":"Q23*R23","v":600},390,null,{"$f":"440+240+((20*HGO!$J$51/100)*EM!$G$31)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},1000]
[]
["Umtrieb: Stammholz"]
["Kulturart "]
["Pappel",10,8,8,5,5,null,null,null,null,null,75,250,"individuell eintragen","individuell eintragen","individuell eintragen","individuell eintragen","individuell eintragen","individuell eintragen",390,null,{"$f":"440+240+((20*HGO!$J$51/100)*EM!$G$31)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},1000]
["Weide",10,8,8,5,5,null,null,null,null,null,75,250,"individuell eintragen","individuell eintragen","individuell eintragen","individuell eintragen","individuell eintragen","individuell eintragen",390,null,{"$f":"440+240+((20*HGO!$J$51/100)*EM!$G$31)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},1000]
["Robinie",7,7,7,5,5,null,null,null,null,null,75,250,"individuell eintragen","individuell eintragen","individuell eintragen","individuell eintragen","individuell eintragen","individuell eintragen",390,null,{"$f":"440+240+((20*HGO!$J$51/100)*EM!$G$31)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},1000]
["andere Baumarten",5,5,5,3,3,null,null,null,null,null,75,250,"individuell eintragen","individuell eintragen","individuell eintragen","individuell eintragen","individuell eintragen","individuell eintragen",390,null,{"$f":"440+240+((20*HGO!$J$51/100)*EM!$G$31)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},1000]

{"sheet":"KWK","index":7,"n_rows":167,"n_cols":16,"rows_kept":167,"cut":false,"hidden":true,"merged":[[53,1,53,3],[43,1,43,3],[44,0,45,0],[25,0,26,0],[25,1,25,4],[20,2,20,3],[3,1,3,2],[17,1,17,2],[12,4,13,4],[14,4,15,4],[1,15,2,15],[1,7,2,7],[6,3,6,4],[3,9,3,10],[3,3,3,4],[0,1,1,6],[0,8,0,16],[1,11,2,12],[1,8,2,8],[1,13,2,13],[1,9,2,10],[5,10,6,10]]}
[null,"Vorhandene Rahmenbedingungen",null,null,null,null,null,null,"PlanungsFaktoren KWK-ANLAGE"]
[null,null,null,null,null,null,null,"benötigte elektr. Leistung der KWK-Anlage","benötigte therm. Leistung der KWK-Anlage","Investitionskosten der KWK-Anlage (bei 4500 €/kWel.)",null,"Investitionskosten der notwendigen Anlagenperipherie",null,"HHS-Trocknungsaufwand €/a","Kapitalkosten durch Investition","Ermittlung Amortisationszeitraum"]
[null,"Strombedarf","Wärmebedarf","akt. Strombezugspreis","akt. Wärmebezugspreis","Trocknungsanlage","Biogasanlage"]
[null,"in kWh",null,"in cent/kWh",null,"ja ","ja ",{"$f":"IF(AND(ISNUMBER(B17),J9=\"Stromverbrauch\"),(ROUNDUP((B17/I10)*(H8/100),-0.5)),(ROUNDUP((I4/2.43),-0.5)))","v":0},{"$f":"IF(AND(ISNUMBER(C17),J9=\"Wärmeverbrauch\"),(ROUNDUP((C17/I10)*(I8/100),-0.5)),(ROUNDUP((H4*2.43),-0.5)))","v":0},{"$f":"IF(K10<>\"\",K10,H4*4500)","v":0},null,null,null,{"$f":"EM!D35*J16","v":0}]
["Januar",null,null,22,3,"nein","nein","ohne Aufrunden ","ohne Aufrunden ","Anlage bemessen nach"]
["Februar",null,null,"jährliche Stromkosten","jährliche Heizkosten",null,"Abwärmenutzung",{"$f":"IF(ISNUMBER(B17),B17/I10,\"\")","v":0},{"$f":"IF(ISNUMBER(C17),C17/I10,\"\")","v":0},"Wärmeverbrauch","Betriebskosten der KWK-Anlage (5-9% Mittelwert)"]
["März ",null,null,"in €",null,null,"ja","Deckungsgrad des Stromverbrauchs in %","Gewünschter Deckungsgrad Wärme in %","Stromverbrauch"]
["April",null,null,{"$f":"B17*(D5/100)","v":0},{"$f":"C17*(E5/100)","v":0},null,"nein",{"$f":"IF(B17>0,(IF(J9=\"Wärmeverbrauch\",(H4/(B17/I10))*100,J12)),0)","v":0},{"$f":"IF(C17>0,(IF(J9=\"Stromverbrauch\",(I4/(C17/I10))*100,J11)),0)","v":0},"Anlage bemessen nach",{"$f":"J4/100*7","v":0}]
["Mai",null,null,"Kosten Gesamtzeitraum","Kosten Gesamtzeitraum",null,"Förderung","Nennleistung der KWK-Anlage in kWel.","Betriebszeit in h/a","Stromverbrauch","Investitionskosten KWK individuell"]
["Juni",null,null,{"$f":"EM!A4*KWK!D8","v":0},{"$f":"EM!A4*KWK!E8","v":0},null,"EEG Direktvermarktung",{"$f":"H4","v":0},7000,"Gewünschter Deckungsgrad"]
["Juli",null,null,"Einspeiservergütung <= 100 kW (EEG)",null,null,"Zuschlag nach KWKG","Verbrauch in kg/h (bei 0,95 kg/kWel.)","Verbrauch in t/a (bei 0,95 kg/kWel.)",null,"für Wärme"]
["August",null,null,"in ct/kWh",null,null,{"$f":"IF(H4<100,\"EEG Vergütung\",\"\")","v":"EEG Vergütung"},{"$f":"IF(ISNUMBER(H4),0.95*H4,\"\")","v":0},{"$f":"(H12*I10)/1000","v":0},null,"für Strom"]
["September",null,null,13.33,"Eingespeist",null,null,"Erntemenge in t/ha*a (TrockenMasse)","Benötigte Gehölzfläche in ha"]
["Oktober",null,null,"EEG Umlage 2017",null,null,null,{"$f":"IF(EM!H28<>\"\",EM!H28,\"\")","v":""},{"$f":"IF(AND(_xlfn.NUMBERVALUE(H14),_xlfn.NUMBERVALUE(I12)),I12/H14,\"\")","v":""}]
["November",null,null,6.88,"Eigennutzung"]
["Dezember",null,null,"EEG Eigenstromnutzung 2017 (40%)"]
["Im Jahr",0,0,{"$f":"(D15/100)*40","v":2.7519999999999998}]
[null,"in kWh",null,"Stromgestehungskosten in cent/kWh"]
["direkte Jahres Angaben",null,null,15]
[]
[null,null,"anteilige Verwendung des erzeugten Stroms",null,null,"Direktvermarktung"]
[null,null,"in %","in kWh","gewünschter Deckungsgrad Strom Eigenbedarf in %",{"$f":"IF(ISNUMBER(H10),IF(H10>100,\"Direktvermarktung zwingend\",\"Einspeisung oder Direktvermarktung möglich\"),\"\")","v":"Einspeisung oder Direktvermarktung möglich"}]
[null,"Eigenutzung",{"$f":"IF(D23<>0,D23/(H4*I10)*100,\"\")","v":""},{"$f":"(B17/100)*E23","v":0}]
[null,"Einspeisung",{"$f":"IF(C23<>\"\",100-C23,\"\")","v":""},{"$f":"(H4*I10)-D23","v":0}]
[]
["Q2-Q3 2017","Bemessungsleistung EEG Vergütungsübersicht Biomasse"]
[null,"bis 150 kW","bis 500 kW","bis 5 MW","bis 20 MW"]
["Anzulegender Wert",13.19,11.38,10.19,5.65]
["Vergütung <= 100 kW",13.05]
[]
["Strompreis Börse (April 2017) Cent/kWh",2.9]
[null,"bis 150 kW","bis 500 kW","bis 5 MW","bis 20 MW"]
["Bemessungsleistung",{"$f":"150*8760","v":1314000},{"$f":"500*8760","v":4380000},{"$f":"5000*8760","v":43800000},{"$f":"20000*8760","v":175200000}]
["Einzuspeisender Strom in kWh",{"$f":"((D24))","v":0},{"$f":"((E24))","v":0},{"$f":"((F24))","v":0}]
["Differenz",{"$f":"IF(AND(B34<C33,B34-B33>=0),B34-B33,\"\")","v":""},{"$f":"IF(AND(C34<D33,C34-C33>=0),C34-C33,\"\")","v":""},{"$f":"IF(AND(D34<E33,D34-D33>=0),D34-D33,\"\")","v":""}]
["Direktvermarktung nach anzulegenden Wert in €",{"$f":"IF(AND(B34<C33,B35<>\"\"),((B34*B28)+(B35*C28))/100,IF(B34<=B33,(B34*B28)/100,\"\"))","v":0},{"$f":"IF(AND(C34<D33,C35<>\"\"),((C34*C28)+(C35*D28))/100,\"\")","v":""},{"$f":"IF(AND(D34<E33,D35<>\"\"),((D34*D28)+(D35*E28))/100,\"\")","v":""}]
["Einspeisevergütung in €",{"$f":"IF(H4<=100,(B34*B29)/100,\"\")","v":0},"Gewinn aus Vergütung EEG in € pro Jahr",{"$f":"SUM(B37)-(B40)","v":0}]
["Erlös aus Direktvermarktung EEG in € pro Jahr",{"$f":"SUM(B36:D36)","v":0},"Gewinn aus Direktvermarktung EEG in € pro Jahr",{"$f":"SUM(B38)-(B40)","v":0}]
[]
["Stromeigennutzung EEG-Umlage Kosten €/kWh",{"$f":"(D17/100)*D23","v":0}]
[]
[]
[]
[null,"KWKG Förderung"]
["Installierte Leistung","≤ 50 kW","≤ 100 kW","≤ 250 kW"]
[null,{"$f":"50*I10","v":350000},{"$f":"100*I10","v":700000},{"$f":"250*I10","v":1750000}]
["Zuschlag für eingespeisten Strom (Ct/kWh)",8,6,5]
["Zuschlag für eigengenutzten Strom (Ct/kWh)",4,3]
["Dauer der Förderung Vbh",60000,30000,30000]
["In Jahren aus Betriebsstunden (abgerundet)",{"$f":"ROUNDDOWN((B49/$I$10),-0.5)","v":8},{"$f":"ROUNDDOWN((C49/$I$10),-0.5)","v":4},{"$f":"ROUNDDOWN((D49/$I$10),-0.5)","v":4}]
["Erlös aus Einspeisung pro Jahr",{"$f":"IF(D24+D23<=B46,(D24*B47/100),\"\")","v":0},{"$f":"IF(AND(D24+D23<=C46,D24>B46),(D24*C47/100),\"\")","v":""},{"$f":"IF(AND(D24+D23<=D46,D24>C46),(D24*D47/100),\"\")","v":""},"Summenwert für Userform",{"$f":"SUM(B51:D51)","v":0}]
["Zusatz für eingespeist (x Börsenwert)",{"$f":"IF(B51<>\"\",D24*B31/100,\"\")","v":0},{"$f":"IF(C51<>\"\",D24*B31/100,\"\")","v":""},{"$f":"IF(D51<>\"\",D24*B31/100,\"\")","v":""},"Summenwert für Userform",{"$f":"SUM(B52:D52)","v":0}]
["KWK-Erlös aus Eigennutzung pro Jahr",{"$f":"IF(D23+D24<=B46,(D23*B48/100),\"\")","v":0},{"$f":"IF(AND(D23+D24<=C46,D23+D24>B46),(D23*C48/100),\"\")","v":""},null,"Summenwert für Userform",{"$f":"SUM(B53:D53)","v":0}]
["Summe aus KWKG",{"$f":"SUM(B51:D53)-SUM(B56:D56)","v":0}]
[null,null,null,null,null,null,null,"Anuität Gehölzkultur bei energet. Verwertung [€]","Kapitalwert Gehölzkultur bei energ. Verwertung [€]","nach Jahren"]
["abgeführte EEG-Umlage",{"$f":"IF(AND(B51=\"\",B53=\"\"),\"\",D23*D17/100)","v":0},{"$f":"IF(AND(C51=\"\",C53=\"\"),\"\",D24*D17/100)","v":""},{"$f":"IF(AND(D51=\"\",D53=\"\"),\"\",D24*D17/100)","v":""},"Summenwert für Userform",{"$f":"SUM(B56:D56)","v":0},null,{"$f":"IF(AND(ISNUMBER(I14),I14>1),IF(I14<>\"\",(IF(J56>EM!A4+EM!A6,\"Bitte Zeitraum wählen\",(IF(J56=\"\",\"Bitte Zeitraum wählen\",IF(ISNUMBER(INDEX(H:H,(ROW(H63)-62)*(J56)+62)),INDEX(H:H,(ROW(H63)-62)*(J56)+62)/(I14)*(HGO!I32),\"\")))))),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(I14),I14>1),(IF(J56>EM!A4+EM!A6,\"Bitte Zeitraum wählen\",(IF(J56=\"\",\"Bitte Zeitraum wählen\",IF(ISNUMBER(INDEX(G:G,(ROW(G63)-62)*(J56)+62)),INDEX(G:G,(ROW(G63)-62)*(J56)+62)/(I14)*(HGO!I32),\"\"))))),\"\")","v":""},24]
[null,null,null,null,null,null,null,"*Geteil durch Benötigte Gehölzfläche","*Geteil durch Benötigte Gehölzfläche"]
[]
[]
[null,null,"Kosten Gehölzkultur €/ha","Erlöse aus energetischer Nutzung €/ha","Gewinn aus Energetischer Nutzung €/ha",null,null,null,"Investitions- und Betriebskosten Anlage €/ha"]
[null,null,{"$f":"SUM(KWK!C63:C167)","v":0},{"$f":"SUM(D63:D167)","v":0},{"$f":"SUM(E63:E167)","v":0},null,null,null,{"$f":"SUM(I63:I167)","v":0}]
["Jahr","Anuitätenfaktor","Kosten Gehölzkultur","Erlöse aus E-Nutzung","Gewinn aus E-Nutzung und Gehölzkultur","Abzinsung E-Nutzung und Gehölzkultur","Kapitalwert E-Nutzung und Gehölzkultur","Anuität E-Nutzung und Gehölzkultur","Investitions- und Betriebskosten Anlage","Erlöse abzgl. EEG Umlage durch Anlage","Ersparte Energiekosten","Annuität Anlage","Gewinn Anlage","Abzinsung Anlage","Kapitalwert Anlage","Betriebsstunden Anlage"]
[{"$f":"IF(AND(EM!$A$4>=1,EM!$A$4+EM!$A$6>1),1,\"\")","v":""},{"$f":"IF(A63=1,(((1+EM!$C$4/100)^1)*EM!$C$4/100)/(((1+EM!$C$4/100)^1)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF2),ISNUMBER(KWK!$I$14)),HGO!AF2*KWK!$I$14,0)","v":0},{"$f":"SUM(IF(J63<>\"\",J63)+IF(K63<>\"\",K63))","v":0},{"$f":"IF(A63=\"\",\"\",IF(AND(KWK!C63=\"\",D63=\"\"),\"\",SUM(D63,-(KWK!C63),-(I63),(IF(HGO!AB2<>\"\",HGO!AB2)))))","v":""},{"$f":"IF(A63=\"\",\"\",IF($E63<>\"\",$E63/(1+(EM!$C$4/100))^A63,\"\"))","v":""},{"$f":"IF(F63<>\"\",SUM(F63),\"\")","v":""},{"$f":"IF(G63<>\"\",(G63*B63),\"\")","v":""},{"$f":"IF(A63=\"\",\"\",IF(AND(HGO!T2=TRUE,KWK!A63-EM!$A$6=0),KWK!$J$4,0)+IF(A63>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A63>=EM!$A$6,_xlfn.NUMBERVALUE(A63)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P63<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P63>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P63<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P63>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P63<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P63>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A63>=EM!$A$6,_xlfn.NUMBERVALUE(A63)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},{"$f":"IF(O63<>\"\",O63*B63,\"\")","v":""},{"$f":"IF(AND(A63>=EM!$A$6,_xlfn.NUMBERVALUE(A63)),J63+K63-I63,\"\")","v":""},{"$f":"IF($M63<>\"\",$M63/(1+(EM!$C$4/100))^A63,\"\")","v":""},{"$f":"IF(N63<>\"\",SUM(N63),\"\")","v":""},{"$f":"IF(A63=\"\",\"\",IF(I63=0,0,IF(I63>0,_xlfn.NUMBERVALUE($A63-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=2,EM!$A$4+EM!$A$6>=2),2,\"\")","v":""},{"$f":"IF(A64=2,(((1+EM!$C$4/100)^2)*EM!$C$4/100)/(((1+EM!$C$4/100)^2)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF3),ISNUMBER(KWK!$I$14)),HGO!AF3*KWK!$I$14,0)","v":0},{"$f":"SUM(IF(J64<>\"\",J64)+IF(K64<>\"\",K64))","v":0},{"$f":"IF(A64=\"\",\"\",IF(AND(KWK!C64=\"\",D64=\"\"),\"\",SUM(D64,-(KWK!C64),-(I64),(IF(HGO!AB3<>\"\",HGO!AB3)))))","v":""},{"$f":"IF(A64=\"\",\"\",IF($E64<>\"\",$E64/(1+(EM!$C$4/100))^A64,\"\"))","v":""},{"$f":"IF(F64<>\"\",SUM($F$63:F64),\"\")","v":""},{"$f":"IF(G64<>\"\",(G64*B64),\"\")","v":""},{"$f":"IF(A64=\"\",\"\",IF(AND(HGO!T3=TRUE,KWK!A64-EM!$A$6=0),KWK!$J$4,0)+IF(A64>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A64>=EM!$A$6,_xlfn.NUMBERVALUE(A64)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P64<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P64>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P64<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P64>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P64<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P64>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A64>=EM!$A$6,_xlfn.NUMBERVALUE(A64)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},{"$f":"IF(O64<>\"\",O64*B64,\"\")","v":""},{"$f":"IF(AND(A64>=EM!$A$6,_xlfn.NUMBERVALUE(A64)),J64+K64-I64,\"\")","v":""},{"$f":"IF($M64<>\"\",$M64/(1+(EM!$C$4/100))^A64,\"\")","v":""},{"$f":"IF(N64<>\"\",SUM($N$63:N64),\"\")","v":""},{"$f":"IF(A64=\"\",\"\",IF(I64=0,0,IF(I64>0,_xlfn.NUMBERVALUE($A64-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=3,EM!$A$4+EM!$A$6>=3),3,\"\")","v":""},{"$f":"IF(A65=3,(((1+EM!$C$4/100)^3)*EM!$C$4/100)/(((1+EM!$C$4/100)^3)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF4),ISNUMBER(KWK!$I$14)),HGO!AF4*KWK!$I$14,0)","v":0},0,{"$f":"IF(A65=\"\",\"\",IF(AND(KWK!C65=\"\",D65=\"\"),\"\",SUM(D65,-(KWK!C65),-(I65),(IF(HGO!AB4<>\"\",HGO!AB4)))))","v":""},{"$f":"IF(A65=\"\",\"\",IF($E65<>\"\",$E65/(1+(EM!$C$4/100))^A65,\"\"))","v":""},{"$f":"IF(F65<>\"\",SUM($F$63:F65),\"\")","v":""},"",{"$f":"IF(A65=\"\",\"\",IF(AND(HGO!T4=TRUE,KWK!A65-EM!$A$6=0),KWK!$J$4,0)+IF(A65>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A65>=EM!$A$6,_xlfn.NUMBERVALUE(A65)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P65<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P65>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P65<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P65>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P65<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P65>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A65>=EM!$A$6,_xlfn.NUMBERVALUE(A65)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A65>=EM!$A$6,_xlfn.NUMBERVALUE(A65)),J65+K65-I65,\"\")","v":""},{"$f":"IF($M65<>\"\",$M65/(1+(EM!$C$4/100))^A65,\"\")","v":""},{"$f":"IF(N65<>\"\",SUM($N$63:N65),\"\")","v":""},{"$f":"IF(A65=\"\",\"\",IF(I65=0,0,IF(I65>0,_xlfn.NUMBERVALUE($A65-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=4,EM!$A$4+EM!$A$6>=4),4,\"\")","v":""},{"$f":"IF(A66=4,(((1+EM!$C$4/100)^4)*EM!$C$4/100)/(((1+EM!$C$4/100)^4)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF5),ISNUMBER(KWK!$I$14)),HGO!AF5*KWK!$I$14,0)","v":0},0,{"$f":"IF(A66=\"\",\"\",IF(AND(KWK!C66=\"\",D66=\"\"),\"\",SUM(D66,-(KWK!C66),-(I66),(IF(HGO!AB5<>\"\",HGO!AB5)))))","v":""},{"$f":"IF(A66=\"\",\"\",IF($E66<>\"\",$E66/(1+(EM!$C$4/100))^A66,\"\"))","v":""},{"$f":"IF(F66<>\"\",SUM($F$63:F66),\"\")","v":""},{"$f":"IF(G66<>\"\",(G66*B66),\"\")","v":""},{"$f":"IF(A66=\"\",\"\",IF(AND(HGO!T5=TRUE,KWK!A66-EM!$A$6=0),KWK!$J$4,0)+IF(A66>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A66>=EM!$A$6,_xlfn.NUMBERVALUE(A66)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P66<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P66>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P66<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P66>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P66<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P66>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A66>=EM!$A$6,_xlfn.NUMBERVALUE(A66)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A66>=EM!$A$6,_xlfn.NUMBERVALUE(A66)),J66+K66-I66,\"\")","v":""},{"$f":"IF($M66<>\"\",$M66/(1+(EM!$C$4/100))^A66,\"\")","v":""},{"$f":"IF(N66<>\"\",SUM($N$63:N66),\"\")","v":""},{"$f":"IF(A66=\"\",\"\",IF(I66=0,0,IF(I66>0,_xlfn.NUMBERVALUE($A66-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=5,EM!$A$4+EM!$A$6>=5),5,\"\")","v":""},{"$f":"IF(A67=5,(((1+EM!$C$4/100)^5)*EM!$C$4/100)/(((1+EM!$C$4/100)^5)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF6),ISNUMBER(KWK!$I$14)),HGO!AF6*KWK!$I$14,0)","v":0},0,{"$f":"IF(A67=\"\",\"\",IF(AND(KWK!C67=\"\",D67=\"\"),\"\",SUM(D67,-(KWK!C67),-(I67),(IF(HGO!AB6<>\"\",HGO!AB6)))))","v":""},{"$f":"IF(A67=\"\",\"\",IF($E67<>\"\",$E67/(1+(EM!$C$4/100))^A67,\"\"))","v":""},{"$f":"IF(F67<>\"\",SUM($F$63:F67),\"\")","v":""},"",{"$f":"IF(A67=\"\",\"\",IF(AND(HGO!T6=TRUE,KWK!A67-EM!$A$6=0),KWK!$J$4,0)+IF(A67>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A67>=EM!$A$6,_xlfn.NUMBERVALUE(A67)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P67<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P67>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P67<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P67>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P67<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P67>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A67>=EM!$A$6,_xlfn.NUMBERVALUE(A67)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A67>=EM!$A$6,_xlfn.NUMBERVALUE(A67)),J67+K67-I67,\"\")","v":""},{"$f":"IF($M67<>\"\",$M67/(1+(EM!$C$4/100))^A67,\"\")","v":""},{"$f":"IF(N67<>\"\",SUM($N$63:N67),\"\")","v":""},{"$f":"IF(A67=\"\",\"\",IF(I67=0,0,IF(I67>0,_xlfn.NUMBERVALUE($A67-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=6,EM!$A$4+EM!$A$6>=6),6,\"\")","v":""},{"$f":"IF(A68=6,(((1+EM!$C$4/100)^6)*EM!$C$4/100)/(((1+EM!$C$4/100)^6)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF7),ISNUMBER(KWK!$I$14)),HGO!AF7*KWK!$I$14,0)","v":0},0,{"$f":"IF(A68=\"\",\"\",IF(AND(KWK!C68=\"\",D68=\"\"),\"\",SUM(D68,-(KWK!C68),-(I68),(IF(HGO!AB7<>\"\",HGO!AB7)))))","v":""},{"$f":"IF(A68=\"\",\"\",IF($E68<>\"\",$E68/(1+(EM!$C$4/100))^A68,\"\"))","v":""},{"$f":"IF(F68<>\"\",SUM($F$63:F68),\"\")","v":""},"",{"$f":"IF(A68=\"\",\"\",IF(AND(HGO!T7=TRUE,KWK!A68-EM!$A$6=0),KWK!$J$4,0)+IF(A68>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A68>=EM!$A$6,_xlfn.NUMBERVALUE(A68)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P68<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P68>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P68<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P68>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P68<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P68>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A68>=EM!$A$6,_xlfn.NUMBERVALUE(A68)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A68>=EM!$A$6,_xlfn.NUMBERVALUE(A68)),J68+K68-I68,\"\")","v":""},{"$f":"IF($M68<>\"\",$M68/(1+(EM!$C$4/100))^A68,\"\")","v":""},{"$f":"IF(N68<>\"\",SUM($N$63:N68),\"\")","v":""},{"$f":"IF(A68=\"\",\"\",IF(I68=0,0,IF(I68>0,_xlfn.NUMBERVALUE($A68-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=7,EM!$A$4+EM!$A$6>=7),7,\"\")","v":""},{"$f":"IF(A69=7,(((1+EM!$C$4/100)^7)*EM!$C$4/100)/(((1+EM!$C$4/100)^7)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF8),ISNUMBER(KWK!$I$14)),HGO!AF8*KWK!$I$14,0)","v":0},0,{"$f":"IF(A69=\"\",\"\",IF(AND(KWK!C69=\"\",D69=\"\"),\"\",SUM(D69,-(KWK!C69),-(I69),(IF(HGO!AB8<>\"\",HGO!AB8)))))","v":""},{"$f":"IF(A69=\"\",\"\",IF($E69<>\"\",$E69/(1+(EM!$C$4/100))^A69,\"\"))","v":""},{"$f":"IF(F69<>\"\",SUM($F$63:F69),\"\")","v":""},"",{"$f":"IF(A69=\"\",\"\",IF(AND(HGO!T8=TRUE,KWK!A69-EM!$A$6=0),KWK!$J$4,0)+IF(A69>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A69>=EM!$A$6,_xlfn.NUMBERVALUE(A69)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P69<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P69>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P69<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P69>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P69<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P69>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A69>=EM!$A$6,_xlfn.NUMBERVALUE(A69)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A69>=EM!$A$6,_xlfn.NUMBERVALUE(A69)),J69+K69-I69,\"\")","v":""},{"$f":"IF($M69<>\"\",$M69/(1+(EM!$C$4/100))^A69,\"\")","v":""},{"$f":"IF(N69<>\"\",SUM($N$63:N69),\"\")","v":""},{"$f":"IF(A69=\"\",\"\",IF(I69=0,0,IF(I69>0,_xlfn.NUMBERVALUE($A69-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=8,EM!$A$4+EM!$A$6>=8),8,\"\")","v":""},{"$f":"IF(A70=8,(((1+EM!$C$4/100)^8)*EM!$C$4/100)/(((1+EM!$C$4/100)^8)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF9),ISNUMBER(KWK!$I$14)),HGO!AF9*KWK!$I$14,0)","v":0},0,{"$f":"IF(A70=\"\",\"\",IF(AND(KWK!C70=\"\",D70=\"\"),\"\",SUM(D70,-(KWK!C70),-(I70),(IF(HGO!AB9<>\"\",HGO!AB9)))))","v":""},{"$f":"IF(A70=\"\",\"\",IF($E70<>\"\",$E70/(1+(EM!$C$4/100))^A70,\"\"))","v":""},{"$f":"IF(F70<>\"\",SUM($F$63:F70),\"\")","v":""},"",{"$f":"IF(A70=\"\",\"\",IF(AND(HGO!T9=TRUE,KWK!A70-EM!$A$6=0),KWK!$J$4,0)+IF(A70>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A70>=EM!$A$6,_xlfn.NUMBERVALUE(A70)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P70<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P70>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P70<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P70>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P70<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P70>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A70>=EM!$A$6,_xlfn.NUMBERVALUE(A70)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A70>=EM!$A$6,_xlfn.NUMBERVALUE(A70)),J70+K70-I70,\"\")","v":""},{"$f":"IF($M70<>\"\",$M70/(1+(EM!$C$4/100))^A70,\"\")","v":""},{"$f":"IF(N70<>\"\",SUM($N$63:N70),\"\")","v":""},{"$f":"IF(A70=\"\",\"\",IF(I70=0,0,IF(I70>0,_xlfn.NUMBERVALUE($A70-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=9,EM!$A$4+EM!$A$6>=9),9,\"\")","v":""},{"$f":"IF(A71=9,(((1+EM!$C$4/100)^9)*EM!$C$4/100)/(((1+EM!$C$4/100)^9)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF10),ISNUMBER(KWK!$I$14)),HGO!AF10*KWK!$I$14,0)","v":0},0,{"$f":"IF(A71=\"\",\"\",IF(AND(KWK!C71=\"\",D71=\"\"),\"\",SUM(D71,-(KWK!C71),-(I71),(IF(HGO!AB10<>\"\",HGO!AB10)))))","v":""},{"$f":"IF(A71=\"\",\"\",IF($E71<>\"\",$E71/(1+(EM!$C$4/100))^A71,\"\"))","v":""},{"$f":"IF(F71<>\"\",SUM($F$63:F71),\"\")","v":""},"",{"$f":"IF(A71=\"\",\"\",IF(AND(HGO!T10=TRUE,KWK!A71-EM!$A$6=0),KWK!$J$4,0)+IF(A71>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A71>=EM!$A$6,_xlfn.NUMBERVALUE(A71)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P71<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P71>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P71<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P71>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P71<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P71>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A71>=EM!$A$6,_xlfn.NUMBERVALUE(A71)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A71>=EM!$A$6,_xlfn.NUMBERVALUE(A71)),J71+K71-I71,\"\")","v":""},{"$f":"IF($M71<>\"\",$M71/(1+(EM!$C$4/100))^A71,\"\")","v":""},{"$f":"IF(N71<>\"\",SUM($N$63:N71),\"\")","v":""},{"$f":"IF(A71=\"\",\"\",IF(I71=0,0,IF(I71>0,_xlfn.NUMBERVALUE($A71-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=10,EM!$A$4+EM!$A$6>=10),10,\"\")","v":""},{"$f":"IF(A72=10,(((1+EM!$C$4/100)^10)*EM!$C$4/100)/(((1+EM!$C$4/100)^10)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF11),ISNUMBER(KWK!$I$14)),HGO!AF11*KWK!$I$14,0)","v":0},0,{"$f":"IF(A72=\"\",\"\",IF(AND(KWK!C72=\"\",D72=\"\"),\"\",SUM(D72,-(KWK!C72),-(I72),(IF(HGO!AB11<>\"\",HGO!AB11)))))","v":""},{"$f":"IF(A72=\"\",\"\",IF($E72<>\"\",$E72/(1+(EM!$C$4/100))^A72,\"\"))","v":""},{"$f":"IF(F72<>\"\",SUM($F$63:F72),\"\")","v":""},"",{"$f":"IF(A72=\"\",\"\",IF(AND(HGO!T11=TRUE,KWK!A72-EM!$A$6=0),KWK!$J$4,0)+IF(A72>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A72>=EM!$A$6,_xlfn.NUMBERVALUE(A72)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P72<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P72>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P72<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P72>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P72<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P72>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A72>=EM!$A$6,_xlfn.NUMBERVALUE(A72)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A72>=EM!$A$6,_xlfn.NUMBERVALUE(A72)),J72+K72-I72,\"\")","v":""},{"$f":"IF($M72<>\"\",$M72/(1+(EM!$C$4/100))^A72,\"\")","v":""},{"$f":"IF(N72<>\"\",SUM($N$63:N72),\"\")","v":""},{"$f":"IF(A72=\"\",\"\",IF(I72=0,0,IF(I72>0,_xlfn.NUMBERVALUE($A72-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=11,EM!$A$4+EM!$A$6>=11),11,\"\")","v":""},{"$f":"IF(A73=11,(((1+EM!$C$4/100)^11)*EM!$C$4/100)/(((1+EM!$C$4/100)^11)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF12),ISNUMBER(KWK!$I$14)),HGO!AF12*KWK!$I$14,0)","v":0},0,{"$f":"IF(A73=\"\",\"\",IF(AND(KWK!C73=\"\",D73=\"\"),\"\",SUM(D73,-(KWK!C73),-(I73),(IF(HGO!AB12<>\"\",HGO!AB12)))))","v":""},{"$f":"IF(A73=\"\",\"\",IF($E73<>\"\",$E73/(1+(EM!$C$4/100))^A73,\"\"))","v":""},{"$f":"IF(F73<>\"\",SUM($F$63:F73),\"\")","v":""},"",{"$f":"IF(A73=\"\",\"\",IF(AND(HGO!T12=TRUE,KWK!A73-EM!$A$6=0),KWK!$J$4,0)+IF(A73>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A73>=EM!$A$6,_xlfn.NUMBERVALUE(A73)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P73<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P73>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P73<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P73>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P73<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P73>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A73>=EM!$A$6,_xlfn.NUMBERVALUE(A73)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A73>=EM!$A$6,_xlfn.NUMBERVALUE(A73)),J73+K73-I73,\"\")","v":""},{"$f":"IF($M73<>\"\",$M73/(1+(EM!$C$4/100))^A73,\"\")","v":""},{"$f":"IF(N73<>\"\",SUM($N$63:N73),\"\")","v":""},{"$f":"IF(A73=\"\",\"\",IF(I73=0,0,IF(I73>0,_xlfn.NUMBERVALUE($A73-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=12,EM!$A$4+EM!$A$6>=12),12,\"\")","v":""},{"$f":"IF(A74=12,(((1+EM!$C$4/100)^12)*EM!$C$4/100)/(((1+EM!$C$4/100)^12)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF13),ISNUMBER(KWK!$I$14)),HGO!AF13*KWK!$I$14,0)","v":0},0,{"$f":"IF(A74=\"\",\"\",IF(AND(KWK!C74=\"\",D74=\"\"),\"\",SUM(D74,-(KWK!C74),-(I74),(IF(HGO!AB13<>\"\",HGO!AB13)))))","v":""},{"$f":"IF(A74=\"\",\"\",IF($E74<>\"\",$E74/(1+(EM!$C$4/100))^A74,\"\"))","v":""},{"$f":"IF(F74<>\"\",SUM($F$63:F74),\"\")","v":""},"",{"$f":"IF(A74=\"\",\"\",IF(AND(HGO!T13=TRUE,KWK!A74-EM!$A$6=0),KWK!$J$4,0)+IF(A74>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A74>=EM!$A$6,_xlfn.NUMBERVALUE(A74)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P74<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P74>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P74<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P74>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P74<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P74>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A74>=EM!$A$6,_xlfn.NUMBERVALUE(A74)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A74>=EM!$A$6,_xlfn.NUMBERVALUE(A74)),J74+K74-I74,\"\")","v":""},{"$f":"IF($M74<>\"\",$M74/(1+(EM!$C$4/100))^A74,\"\")","v":""},{"$f":"IF(N74<>\"\",SUM($N$63:N74),\"\")","v":""},{"$f":"IF(A74=\"\",\"\",IF(I74=0,0,IF(I74>0,_xlfn.NUMBERVALUE($A74-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=13,EM!$A$4+EM!$A$6>=13),13,\"\")","v":""},{"$f":"IF(A75=13,(((1+EM!$C$4/100)^13)*EM!$C$4/100)/(((1+EM!$C$4/100)^13)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF14),ISNUMBER(KWK!$I$14)),HGO!AF14*KWK!$I$14,0)","v":0},0,{"$f":"IF(A75=\"\",\"\",IF(AND(KWK!C75=\"\",D75=\"\"),\"\",SUM(D75,-(KWK!C75),-(I75),(IF(HGO!AB14<>\"\",HGO!AB14)))))","v":""},{"$f":"IF(A75=\"\",\"\",IF($E75<>\"\",$E75/(1+(EM!$C$4/100))^A75,\"\"))","v":""},{"$f":"IF(F75<>\"\",SUM($F$63:F75),\"\")","v":""},"",{"$f":"IF(A75=\"\",\"\",IF(AND(HGO!T14=TRUE,KWK!A75-EM!$A$6=0),KWK!$J$4,0)+IF(A75>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A75>=EM!$A$6,_xlfn.NUMBERVALUE(A75)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P75<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P75>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P75<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P75>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P75<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P75>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A75>=EM!$A$6,_xlfn.NUMBERVALUE(A75)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A75>=EM!$A$6,_xlfn.NUMBERVALUE(A75)),J75+K75-I75,\"\")","v":""},{"$f":"IF($M75<>\"\",$M75/(1+(EM!$C$4/100))^A75,\"\")","v":""},{"$f":"IF(N75<>\"\",SUM($N$63:N75),\"\")","v":""},{"$f":"IF(A75=\"\",\"\",IF(I75=0,0,IF(I75>0,_xlfn.NUMBERVALUE($A75-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=14,EM!$A$4+EM!$A$6>=14),14,\"\")","v":""},{"$f":"IF(A76=14,(((1+EM!$C$4/100)^14)*EM!$C$4/100)/(((1+EM!$C$4/100)^14)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF15),ISNUMBER(KWK!$I$14)),HGO!AF15*KWK!$I$14,0)","v":0},0,{"$f":"IF(A76=\"\",\"\",IF(AND(KWK!C76=\"\",D76=\"\"),\"\",SUM(D76,-(KWK!C76),-(I76),(IF(HGO!AB15<>\"\",HGO!AB15)))))","v":""},{"$f":"IF(A76=\"\",\"\",IF($E76<>\"\",$E76/(1+(EM!$C$4/100))^A76,\"\"))","v":""},{"$f":"IF(F76<>\"\",SUM($F$63:F76),\"\")","v":""},"",{"$f":"IF(A76=\"\",\"\",IF(AND(HGO!T15=TRUE,KWK!A76-EM!$A$6=0),KWK!$J$4,0)+IF(A76>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A76>=EM!$A$6,_xlfn.NUMBERVALUE(A76)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P76<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P76>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P76<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P76>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P76<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P76>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A76>=EM!$A$6,_xlfn.NUMBERVALUE(A76)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A76>=EM!$A$6,_xlfn.NUMBERVALUE(A76)),J76+K76-I76,\"\")","v":""},{"$f":"IF($M76<>\"\",$M76/(1+(EM!$C$4/100))^A76,\"\")","v":""},{"$f":"IF(N76<>\"\",SUM($N$63:N76),\"\")","v":""},{"$f":"IF(A76=\"\",\"\",IF(I76=0,0,IF(I76>0,_xlfn.NUMBERVALUE($A76-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=15,EM!$A$4+EM!$A$6>=15),15,\"\")","v":""},{"$f":"IF(A77=15,(((1+EM!$C$4/100)^15)*EM!$C$4/100)/(((1+EM!$C$4/100)^15)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF16),ISNUMBER(KWK!$I$14)),HGO!AF16*KWK!$I$14,0)","v":0},0,{"$f":"IF(A77=\"\",\"\",IF(AND(KWK!C77=\"\",D77=\"\"),\"\",SUM(D77,-(KWK!C77),-(I77),(IF(HGO!AB16<>\"\",HGO!AB16)))))","v":""},{"$f":"IF(A77=\"\",\"\",IF($E77<>\"\",$E77/(1+(EM!$C$4/100))^A77,\"\"))","v":""},{"$f":"IF(F77<>\"\",SUM($F$63:F77),\"\")","v":""},"",{"$f":"IF(A77=\"\",\"\",IF(AND(HGO!T16=TRUE,KWK!A77-EM!$A$6=0),KWK!$J$4,0)+IF(A77>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A77>=EM!$A$6,_xlfn.NUMBERVALUE(A77)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P77<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P77>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P77<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P77>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P77<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P77>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A77>=EM!$A$6,_xlfn.NUMBERVALUE(A77)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A77>=EM!$A$6,_xlfn.NUMBERVALUE(A77)),J77+K77-I77,\"\")","v":""},{"$f":"IF($M77<>\"\",$M77/(1+(EM!$C$4/100))^A77,\"\")","v":""},{"$f":"IF(N77<>\"\",SUM($N$63:N77),\"\")","v":""},{"$f":"IF(A77=\"\",\"\",IF(I77=0,0,IF(I77>0,_xlfn.NUMBERVALUE($A77-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=16,EM!$A$4+EM!$A$6>=16),16,\"\")","v":""},{"$f":"IF(A78=16,(((1+EM!$C$4/100)^16)*EM!$C$4/100)/(((1+EM!$C$4/100)^16)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF17),ISNUMBER(KWK!$I$14)),HGO!AF17*KWK!$I$14,0)","v":0},0,{"$f":"IF(A78=\"\",\"\",IF(AND(KWK!C78=\"\",D78=\"\"),\"\",SUM(D78,-(KWK!C78),-(I78),(IF(HGO!AB17<>\"\",HGO!AB17)))))","v":""},{"$f":"IF(A78=\"\",\"\",IF($E78<>\"\",$E78/(1+(EM!$C$4/100))^A78,\"\"))","v":""},{"$f":"IF(F78<>\"\",SUM($F$63:F78),\"\")","v":""},"",{"$f":"IF(A78=\"\",\"\",IF(AND(HGO!T17=TRUE,KWK!A78-EM!$A$6=0),KWK!$J$4,0)+IF(A78>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A78>=EM!$A$6,_xlfn.NUMBERVALUE(A78)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P78<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P78>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P78<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P78>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P78<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P78>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A78>=EM!$A$6,_xlfn.NUMBERVALUE(A78)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A78>=EM!$A$6,_xlfn.NUMBERVALUE(A78)),J78+K78-I78,\"\")","v":""},{"$f":"IF($M78<>\"\",$M78/(1+(EM!$C$4/100))^A78,\"\")","v":""},{"$f":"IF(N78<>\"\",SUM($N$63:N78),\"\")","v":""},{"$f":"IF(A78=\"\",\"\",IF(I78=0,0,IF(I78>0,_xlfn.NUMBERVALUE($A78-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=17,EM!$A$4+EM!$A$6>=17),17,\"\")","v":""},{"$f":"IF(A79=17,(((1+EM!$C$4/100)^17)*EM!$C$4/100)/(((1+EM!$C$4/100)^17)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF18),ISNUMBER(KWK!$I$14)),HGO!AF18*KWK!$I$14,0)","v":0},0,{"$f":"IF(A79=\"\",\"\",IF(AND(KWK!C79=\"\",D79=\"\"),\"\",SUM(D79,-(KWK!C79),-(I79),(IF(HGO!AB18<>\"\",HGO!AB18)))))","v":""},{"$f":"IF(A79=\"\",\"\",IF($E79<>\"\",$E79/(1+(EM!$C$4/100))^A79,\"\"))","v":""},{"$f":"IF(F79<>\"\",SUM($F$63:F79),\"\")","v":""},"",{"$f":"IF(A79=\"\",\"\",IF(AND(HGO!T18=TRUE,KWK!A79-EM!$A$6=0),KWK!$J$4,0)+IF(A79>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A79>=EM!$A$6,_xlfn.NUMBERVALUE(A79)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P79<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P79>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P79<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P79>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P79<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P79>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A79>=EM!$A$6,_xlfn.NUMBERVALUE(A79)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A79>=EM!$A$6,_xlfn.NUMBERVALUE(A79)),J79+K79-I79,\"\")","v":""},{"$f":"IF($M79<>\"\",$M79/(1+(EM!$C$4/100))^A79,\"\")","v":""},{"$f":"IF(N79<>\"\",SUM($N$63:N79),\"\")","v":""},{"$f":"IF(A79=\"\",\"\",IF(I79=0,0,IF(I79>0,_xlfn.NUMBERVALUE($A79-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=18,EM!$A$4+EM!$A$6>=18),18,\"\")","v":""},{"$f":"IF(A80=18,(((1+EM!$C$4/100)^18)*EM!$C$4/100)/(((1+EM!$C$4/100)^18)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF19),ISNUMBER(KWK!$I$14)),HGO!AF19*KWK!$I$14,0)","v":0},0,{"$f":"IF(A80=\"\",\"\",IF(AND(KWK!C80=\"\",D80=\"\"),\"\",SUM(D80,-(KWK!C80),-(I80),(IF(HGO!AB19<>\"\",HGO!AB19)))))","v":""},{"$f":"IF(A80=\"\",\"\",IF($E80<>\"\",$E80/(1+(EM!$C$4/100))^A80,\"\"))","v":""},{"$f":"IF(F80<>\"\",SUM($F$63:F80),\"\")","v":""},"",{"$f":"IF(A80=\"\",\"\",IF(AND(HGO!T19=TRUE,KWK!A80-EM!$A$6=0),KWK!$J$4,0)+IF(A80>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A80>=EM!$A$6,_xlfn.NUMBERVALUE(A80)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P80<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P80>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P80<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P80>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P80<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P80>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A80>=EM!$A$6,_xlfn.NUMBERVALUE(A80)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A80>=EM!$A$6,_xlfn.NUMBERVALUE(A80)),J80+K80-I80,\"\")","v":""},{"$f":"IF($M80<>\"\",$M80/(1+(EM!$C$4/100))^A80,\"\")","v":""},{"$f":"IF(N80<>\"\",SUM($N$63:N80),\"\")","v":""},{"$f":"IF(A80=\"\",\"\",IF(I80=0,0,IF(I80>0,_xlfn.NUMBERVALUE($A80-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=19,EM!$A$4+EM!$A$6>=19),19,\"\")","v":""},{"$f":"IF(A81=19,(((1+EM!$C$4/100)^19)*EM!$C$4/100)/(((1+EM!$C$4/100)^19)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF20),ISNUMBER(KWK!$I$14)),HGO!AF20*KWK!$I$14,0)","v":0},0,{"$f":"IF(A81=\"\",\"\",IF(AND(KWK!C81=\"\",D81=\"\"),\"\",SUM(D81,-(KWK!C81),-(I81),(IF(HGO!AB20<>\"\",HGO!AB20)))))","v":""},{"$f":"IF(A81=\"\",\"\",IF($E81<>\"\",$E81/(1+(EM!$C$4/100))^A81,\"\"))","v":""},{"$f":"IF(F81<>\"\",SUM($F$63:F81),\"\")","v":""},"",{"$f":"IF(A81=\"\",\"\",IF(AND(HGO!T20=TRUE,KWK!A81-EM!$A$6=0),KWK!$J$4,0)+IF(A81>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A81>=EM!$A$6,_xlfn.NUMBERVALUE(A81)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P81<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P81>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P81<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P81>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P81<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P81>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A81>=EM!$A$6,_xlfn.NUMBERVALUE(A81)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A81>=EM!$A$6,_xlfn.NUMBERVALUE(A81)),J81+K81-I81,\"\")","v":""},{"$f":"IF($M81<>\"\",$M81/(1+(EM!$C$4/100))^A81,\"\")","v":""},{"$f":"IF(N81<>\"\",SUM($N$63:N81),\"\")","v":""},{"$f":"IF(A81=\"\",\"\",IF(I81=0,0,IF(I81>0,_xlfn.NUMBERVALUE($A81-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=20,EM!$A$4+EM!$A$6>=20),20,\"\")","v":""},{"$f":"IF(A82=20,(((1+EM!$C$4/100)^20)*EM!$C$4/100)/(((1+EM!$C$4/100)^20)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF21),ISNUMBER(KWK!$I$14)),HGO!AF21*KWK!$I$14,0)","v":0},0,{"$f":"IF(A82=\"\",\"\",IF(AND(KWK!C82=\"\",D82=\"\"),\"\",SUM(D82,-(KWK!C82),-(I82),(IF(HGO!AB21<>\"\",HGO!AB21)))))","v":""},{"$f":"IF(A82=\"\",\"\",IF($E82<>\"\",$E82/(1+(EM!$C$4/100))^A82,\"\"))","v":""},{"$f":"IF(F82<>\"\",SUM($F$63:F82),\"\")","v":""},"",{"$f":"IF(A82=\"\",\"\",IF(AND(HGO!T21=TRUE,KWK!A82-EM!$A$6=0),KWK!$J$4,0)+IF(A82>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A82>=EM!$A$6,_xlfn.NUMBERVALUE(A82)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P82<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P82>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P82<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P82>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P82<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P82>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A82>=EM!$A$6,_xlfn.NUMBERVALUE(A82)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A82>=EM!$A$6,_xlfn.NUMBERVALUE(A82)),J82+K82-I82,\"\")","v":""},{"$f":"IF($M82<>\"\",$M82/(1+(EM!$C$4/100))^A82,\"\")","v":""},{"$f":"IF(N82<>\"\",SUM($N$63:N82),\"\")","v":""},{"$f":"IF(A82=\"\",\"\",IF(I82=0,0,IF(I82>0,_xlfn.NUMBERVALUE($A82-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=21,EM!$A$4+EM!$A$6>=21),21,\"\")","v":""},{"$f":"IF(A83=21,(((1+EM!$C$4/100)^21)*EM!$C$4/100)/(((1+EM!$C$4/100)^21)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF22),ISNUMBER(KWK!$I$14)),HGO!AF22*KWK!$I$14,0)","v":0},0,{"$f":"IF(A83=\"\",\"\",IF(AND(KWK!C83=\"\",D83=\"\"),\"\",SUM(D83,-(KWK!C83),-(I83),(IF(HGO!AB22<>\"\",HGO!AB22)))))","v":""},{"$f":"IF(A83=\"\",\"\",IF($E83<>\"\",$E83/(1+(EM!$C$4/100))^A83,\"\"))","v":""},{"$f":"IF(F83<>\"\",SUM($F$63:F83),\"\")","v":""},"",{"$f":"IF(A83=\"\",\"\",IF(AND(HGO!T22=TRUE,KWK!A83-EM!$A$6=0),KWK!$J$4,0)+IF(A83>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A83>=EM!$A$6,_xlfn.NUMBERVALUE(A83)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P83<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P83>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P83<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P83>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P83<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P83>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A83>=EM!$A$6,_xlfn.NUMBERVALUE(A83)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A83>=EM!$A$6,_xlfn.NUMBERVALUE(A83)),J83+K83-I83,\"\")","v":""},{"$f":"IF($M83<>\"\",$M83/(1+(EM!$C$4/100))^A83,\"\")","v":""},{"$f":"IF(N83<>\"\",SUM($N$63:N83),\"\")","v":""},{"$f":"IF(A83=\"\",\"\",IF(I83=0,0,IF(I83>0,_xlfn.NUMBERVALUE($A83-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=22,EM!$A$4+EM!$A$6>=22),22,\"\")","v":""},{"$f":"IF(A84=22,(((1+EM!$C$4/100)^22)*EM!$C$4/100)/(((1+EM!$C$4/100)^22)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF23),ISNUMBER(KWK!$I$14)),HGO!AF23*KWK!$I$14,0)","v":0},0,{"$f":"IF(A84=\"\",\"\",IF(AND(KWK!C84=\"\",D84=\"\"),\"\",SUM(D84,-(KWK!C84),-(I84),(IF(HGO!AB23<>\"\",HGO!AB23)))))","v":""},{"$f":"IF(A84=\"\",\"\",IF($E84<>\"\",$E84/(1+(EM!$C$4/100))^A84,\"\"))","v":""},{"$f":"IF(F84<>\"\",SUM($F$63:F84),\"\")","v":""},"",{"$f":"IF(A84=\"\",\"\",IF(AND(HGO!T23=TRUE,KWK!A84-EM!$A$6=0),KWK!$J$4,0)+IF(A84>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A84>=EM!$A$6,_xlfn.NUMBERVALUE(A84)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P84<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P84>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P84<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P84>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P84<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P84>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A84>=EM!$A$6,_xlfn.NUMBERVALUE(A84)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A84>=EM!$A$6,_xlfn.NUMBERVALUE(A84)),J84+K84-I84,\"\")","v":""},{"$f":"IF($M84<>\"\",$M84/(1+(EM!$C$4/100))^A84,\"\")","v":""},{"$f":"IF(N84<>\"\",SUM($N$63:N84),\"\")","v":""},{"$f":"IF(A84=\"\",\"\",IF(I84=0,0,IF(I84>0,_xlfn.NUMBERVALUE($A84-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=23,EM!$A$4+EM!$A$6>=23),23,\"\")","v":""},{"$f":"IF(A85=23,(((1+EM!$C$4/100)^23)*EM!$C$4/100)/(((1+EM!$C$4/100)^23)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF24),ISNUMBER(KWK!$I$14)),HGO!AF24*KWK!$I$14,0)","v":0},0,{"$f":"IF(A85=\"\",\"\",IF(AND(KWK!C85=\"\",D85=\"\"),\"\",SUM(D85,-(KWK!C85),-(I85),(IF(HGO!AB24<>\"\",HGO!AB24)))))","v":""},{"$f":"IF(A85=\"\",\"\",IF($E85<>\"\",$E85/(1+(EM!$C$4/100))^A85,\"\"))","v":""},{"$f":"IF(F85<>\"\",SUM($F$63:F85),\"\")","v":""},"",{"$f":"IF(A85=\"\",\"\",IF(AND(HGO!T24=TRUE,KWK!A85-EM!$A$6=0),KWK!$J$4,0)+IF(A85>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A85>=EM!$A$6,_xlfn.NUMBERVALUE(A85)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P85<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P85>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P85<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P85>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P85<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P85>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A85>=EM!$A$6,_xlfn.NUMBERVALUE(A85)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A85>=EM!$A$6,_xlfn.NUMBERVALUE(A85)),J85+K85-I85,\"\")","v":""},{"$f":"IF($M85<>\"\",$M85/(1+(EM!$C$4/100))^A85,\"\")","v":""},{"$f":"IF(N85<>\"\",SUM($N$63:N85),\"\")","v":""},{"$f":"IF(A85=\"\",\"\",IF(I85=0,0,IF(I85>0,_xlfn.NUMBERVALUE($A85-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=24,EM!$A$4+EM!$A$6>=24),24,\"\")","v":""},{"$f":"IF(A86=24,(((1+EM!$C$4/100)^24)*EM!$C$4/100)/(((1+EM!$C$4/100)^24)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF25),ISNUMBER(KWK!$I$14)),HGO!AF25*KWK!$I$14,0)","v":0},0,{"$f":"IF(A86=\"\",\"\",IF(AND(KWK!C86=\"\",D86=\"\"),\"\",SUM(D86,-(KWK!C86),-(I86),(IF(HGO!AB25<>\"\",HGO!AB25)))))","v":""},{"$f":"IF(A86=\"\",\"\",IF($E86<>\"\",$E86/(1+(EM!$C$4/100))^A86,\"\"))","v":""},{"$f":"IF(F86<>\"\",SUM($F$63:F86),\"\")","v":""},"",{"$f":"IF(A86=\"\",\"\",IF(AND(HGO!T25=TRUE,KWK!A86-EM!$A$6=0),KWK!$J$4,0)+IF(A86>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A86>=EM!$A$6,_xlfn.NUMBERVALUE(A86)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P86<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P86>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P86<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P86>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P86<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P86>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A86>=EM!$A$6,_xlfn.NUMBERVALUE(A86)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A86>=EM!$A$6,_xlfn.NUMBERVALUE(A86)),J86+K86-I86,\"\")","v":""},{"$f":"IF($M86<>\"\",$M86/(1+(EM!$C$4/100))^A86,\"\")","v":""},{"$f":"IF(N86<>\"\",SUM($N$63:N86),\"\")","v":""},{"$f":"IF(A86=\"\",\"\",IF(I86=0,0,IF(I86>0,_xlfn.NUMBERVALUE($A86-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=25,EM!$A$4+EM!$A$6>=25),25,\"\")","v":""},{"$f":"IF(A87=25,(((1+EM!$C$4/100)^25)*EM!$C$4/100)/(((1+EM!$C$4/100)^25)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF26),ISNUMBER(KWK!$I$14)),HGO!AF26*KWK!$I$14,0)","v":0},0,{"$f":"IF(A87=\"\",\"\",IF(AND(KWK!C87=\"\",D87=\"\"),\"\",SUM(D87,-(KWK!C87),-(I87),(IF(HGO!AB26<>\"\",HGO!AB26)))))","v":""},{"$f":"IF(A87=\"\",\"\",IF($E87<>\"\",$E87/(1+(EM!$C$4/100))^A87,\"\"))","v":""},{"$f":"IF(F87<>\"\",SUM($F$63:F87),\"\")","v":""},"",{"$f":"IF(A87=\"\",\"\",IF(AND(HGO!T26=TRUE,KWK!A87-EM!$A$6=0),KWK!$J$4,0)+IF(A87>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A87>=EM!$A$6,_xlfn.NUMBERVALUE(A87)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P87<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P87>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P87<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P87>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P87<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P87>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A87>=EM!$A$6,_xlfn.NUMBERVALUE(A87)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A87>=EM!$A$6,_xlfn.NUMBERVALUE(A87)),J87+K87-I87,\"\")","v":""},{"$f":"IF($M87<>\"\",$M87/(1+(EM!$C$4/100))^A87,\"\")","v":""},{"$f":"IF(N87<>\"\",SUM($N$63:N87),\"\")","v":""},{"$f":"IF(A87=\"\",\"\",IF(I87=0,0,IF(I87>0,_xlfn.NUMBERVALUE($A87-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=26,EM!$A$4+EM!$A$6>=26),26,\"\")","v":""},{"$f":"IF(A88=26,(((1+EM!$C$4/100)^26)*EM!$C$4/100)/(((1+EM!$C$4/100)^26)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF27),ISNUMBER(KWK!$I$14)),HGO!AF27*KWK!$I$14,0)","v":0},0,{"$f":"IF(A88=\"\",\"\",IF(AND(KWK!C88=\"\",D88=\"\"),\"\",SUM(D88,-(KWK!C88),-(I88),(IF(HGO!AB27<>\"\",HGO!AB27)))))","v":""},{"$f":"IF(A88=\"\",\"\",IF($E88<>\"\",$E88/(1+(EM!$C$4/100))^A88,\"\"))","v":""},{"$f":"IF(F88<>\"\",SUM($F$63:F88),\"\")","v":""},"",{"$f":"IF(A88=\"\",\"\",IF(AND(HGO!T27=TRUE,KWK!A88-EM!$A$6=0),KWK!$J$4,0)+IF(A88>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A88>=EM!$A$6,_xlfn.NUMBERVALUE(A88)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P88<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P88>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P88<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P88>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P88<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P88>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A88>=EM!$A$6,_xlfn.NUMBERVALUE(A88)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A88>=EM!$A$6,_xlfn.NUMBERVALUE(A88)),J88+K88-I88,\"\")","v":""},{"$f":"IF($M88<>\"\",$M88/(1+(EM!$C$4/100))^A88,\"\")","v":""},{"$f":"IF(N88<>\"\",SUM($N$63:N88),\"\")","v":""},{"$f":"IF(A88=\"\",\"\",IF(I88=0,0,IF(I88>0,_xlfn.NUMBERVALUE($A88-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=27,EM!$A$4+EM!$A$6>=27),27,\"\")","v":""},{"$f":"IF(A89=27,(((1+EM!$C$4/100)^27)*EM!$C$4/100)/(((1+EM!$C$4/100)^27)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF28),ISNUMBER(KWK!$I$14)),HGO!AF28*KWK!$I$14,0)","v":0},0,{"$f":"IF(A89=\"\",\"\",IF(AND(KWK!C89=\"\",D89=\"\"),\"\",SUM(D89,-(KWK!C89),-(I89),(IF(HGO!AB28<>\"\",HGO!AB28)))))","v":""},{"$f":"IF(A89=\"\",\"\",IF($E89<>\"\",$E89/(1+(EM!$C$4/100))^A89,\"\"))","v":""},{"$f":"IF(F89<>\"\",SUM($F$63:F89),\"\")","v":""},"",{"$f":"IF(A89=\"\",\"\",IF(AND(HGO!T28=TRUE,KWK!A89-EM!$A$6=0),KWK!$J$4,0)+IF(A89>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A89>=EM!$A$6,_xlfn.NUMBERVALUE(A89)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P89<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P89>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P89<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P89>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P89<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P89>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A89>=EM!$A$6,_xlfn.NUMBERVALUE(A89)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A89>=EM!$A$6,_xlfn.NUMBERVALUE(A89)),J89+K89-I89,\"\")","v":""},{"$f":"IF($M89<>\"\",$M89/(1+(EM!$C$4/100))^A89,\"\")","v":""},{"$f":"IF(N89<>\"\",SUM($N$63:N89),\"\")","v":""},{"$f":"IF(A89=\"\",\"\",IF(I89=0,0,IF(I89>0,_xlfn.NUMBERVALUE($A89-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=28,EM!$A$4+EM!$A$6>=28),28,\"\")","v":""},{"$f":"IF(A90=28,(((1+EM!$C$4/100)^28)*EM!$C$4/100)/(((1+EM!$C$4/100)^28)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF29),ISNUMBER(KWK!$I$14)),HGO!AF29*KWK!$I$14,0)","v":0},0,{"$f":"IF(A90=\"\",\"\",IF(AND(KWK!C90=\"\",D90=\"\"),\"\",SUM(D90,-(KWK!C90),-(I90),(IF(HGO!AB29<>\"\",HGO!AB29)))))","v":""},{"$f":"IF(A90=\"\",\"\",IF($E90<>\"\",$E90/(1+(EM!$C$4/100))^A90,\"\"))","v":""},{"$f":"IF(F90<>\"\",SUM($F$63:F90),\"\")","v":""},"",{"$f":"IF(A90=\"\",\"\",IF(AND(HGO!T29=TRUE,KWK!A90-EM!$A$6=0),KWK!$J$4,0)+IF(A90>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A90>=EM!$A$6,_xlfn.NUMBERVALUE(A90)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P90<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P90>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P90<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P90>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P90<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P90>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A90>=EM!$A$6,_xlfn.NUMBERVALUE(A90)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A90>=EM!$A$6,_xlfn.NUMBERVALUE(A90)),J90+K90-I90,\"\")","v":""},{"$f":"IF($M90<>\"\",$M90/(1+(EM!$C$4/100))^A90,\"\")","v":""},{"$f":"IF(N90<>\"\",SUM($N$63:N90),\"\")","v":""},{"$f":"IF(A90=\"\",\"\",IF(I90=0,0,IF(I90>0,_xlfn.NUMBERVALUE($A90-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=29,EM!$A$4+EM!$A$6>=29),29,\"\")","v":""},{"$f":"IF(A91=29,(((1+EM!$C$4/100)^29)*EM!$C$4/100)/(((1+EM!$C$4/100)^29)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF30),ISNUMBER(KWK!$I$14)),HGO!AF30*KWK!$I$14,0)","v":0},0,{"$f":"IF(A91=\"\",\"\",IF(AND(KWK!C91=\"\",D91=\"\"),\"\",SUM(D91,-(KWK!C91),-(I91),(IF(HGO!AB30<>\"\",HGO!AB30)))))","v":""},{"$f":"IF(A91=\"\",\"\",IF($E91<>\"\",$E91/(1+(EM!$C$4/100))^A91,\"\"))","v":""},{"$f":"IF(F91<>\"\",SUM($F$63:F91),\"\")","v":""},"",{"$f":"IF(A91=\"\",\"\",IF(AND(HGO!T30=TRUE,KWK!A91-EM!$A$6=0),KWK!$J$4,0)+IF(A91>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A91>=EM!$A$6,_xlfn.NUMBERVALUE(A91)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P91<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P91>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P91<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P91>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P91<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P91>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A91>=EM!$A$6,_xlfn.NUMBERVALUE(A91)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A91>=EM!$A$6,_xlfn.NUMBERVALUE(A91)),J91+K91-I91,\"\")","v":""},{"$f":"IF($M91<>\"\",$M91/(1+(EM!$C$4/100))^A91,\"\")","v":""},{"$f":"IF(N91<>\"\",SUM($N$63:N91),\"\")","v":""},{"$f":"IF(A91=\"\",\"\",IF(I91=0,0,IF(I91>0,_xlfn.NUMBERVALUE($A91-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=30,EM!$A$4+EM!$A$6>=30),30,\"\")","v":""},{"$f":"IF(A92=30,(((1+EM!$C$4/100)^30)*EM!$C$4/100)/(((1+EM!$C$4/100)^30)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF31),ISNUMBER(KWK!$I$14)),HGO!AF31*KWK!$I$14,0)","v":0},0,{"$f":"IF(A92=\"\",\"\",IF(AND(KWK!C92=\"\",D92=\"\"),\"\",SUM(D92,-(KWK!C92),-(I92),(IF(HGO!AB31<>\"\",HGO!AB31)))))","v":""},{"$f":"IF(A92=\"\",\"\",IF($E92<>\"\",$E92/(1+(EM!$C$4/100))^A92,\"\"))","v":""},{"$f":"IF(F92<>\"\",SUM($F$63:F92),\"\")","v":""},"",{"$f":"IF(A92=\"\",\"\",IF(AND(HGO!T31=TRUE,KWK!A92-EM!$A$6=0),KWK!$J$4,0)+IF(A92>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A92>=EM!$A$6,_xlfn.NUMBERVALUE(A92)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P92<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P92>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P92<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P92>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P92<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P92>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A92>=EM!$A$6,_xlfn.NUMBERVALUE(A92)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A92>=EM!$A$6,_xlfn.NUMBERVALUE(A92)),J92+K92-I92,\"\")","v":""},{"$f":"IF($M92<>\"\",$M92/(1+(EM!$C$4/100))^A92,\"\")","v":""},{"$f":"IF(N92<>\"\",SUM($N$63:N92),\"\")","v":""},{"$f":"IF(A92=\"\",\"\",IF(I92=0,0,IF(I92>0,_xlfn.NUMBERVALUE($A92-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=31,EM!$A$4+EM!$A$6>=31),31,\"\")","v":""},{"$f":"IF(A93=31,(((1+EM!$C$4/100)^31)*EM!$C$4/100)/(((1+EM!$C$4/100)^31)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF32),ISNUMBER(KWK!$I$14)),HGO!AF32*KWK!$I$14,0)","v":0},0,{"$f":"IF(A93=\"\",\"\",IF(AND(KWK!C93=\"\",D93=\"\"),\"\",SUM(D93,-(KWK!C93),-(I93),(IF(HGO!AB32<>\"\",HGO!AB32)))))","v":""},{"$f":"IF(A93=\"\",\"\",IF($E93<>\"\",$E93/(1+(EM!$C$4/100))^A93,\"\"))","v":""},{"$f":"IF(F93<>\"\",SUM($F$63:F93),\"\")","v":""},"",{"$f":"IF(A93=\"\",\"\",IF(AND(HGO!T32=TRUE,KWK!A93-EM!$A$6=0),KWK!$J$4,0)+IF(A93>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A93>=EM!$A$6,_xlfn.NUMBERVALUE(A93)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P93<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P93>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P93<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P93>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P93<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P93>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A93>=EM!$A$6,_xlfn.NUMBERVALUE(A93)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A93>=EM!$A$6,_xlfn.NUMBERVALUE(A93)),J93+K93-I93,\"\")","v":""},{"$f":"IF($M93<>\"\",$M93/(1+(EM!$C$4/100))^A93,\"\")","v":""},{"$f":"IF(N93<>\"\",SUM($N$63:N93),\"\")","v":""},{"$f":"IF(A93=\"\",\"\",IF(I93=0,0,IF(I93>0,_xlfn.NUMBERVALUE($A93-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=32,EM!$A$4+EM!$A$6>=32),32,\"\")","v":""},{"$f":"IF(A94=32,(((1+EM!$C$4/100)^32)*EM!$C$4/100)/(((1+EM!$C$4/100)^32)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF33),ISNUMBER(KWK!$I$14)),HGO!AF33*KWK!$I$14,0)","v":0},0,{"$f":"IF(A94=\"\",\"\",IF(AND(KWK!C94=\"\",D94=\"\"),\"\",SUM(D94,-(KWK!C94),-(I94),(IF(HGO!AB33<>\"\",HGO!AB33)))))","v":""},{"$f":"IF(A94=\"\",\"\",IF($E94<>\"\",$E94/(1+(EM!$C$4/100))^A94,\"\"))","v":""},{"$f":"IF(F94<>\"\",SUM($F$63:F94),\"\")","v":""},"",{"$f":"IF(A94=\"\",\"\",IF(AND(HGO!T33=TRUE,KWK!A94-EM!$A$6=0),KWK!$J$4,0)+IF(A94>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A94>=EM!$A$6,_xlfn.NUMBERVALUE(A94)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P94<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P94>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P94<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P94>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P94<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P94>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A94>=EM!$A$6,_xlfn.NUMBERVALUE(A94)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A94>=EM!$A$6,_xlfn.NUMBERVALUE(A94)),J94+K94-I94,\"\")","v":""},{"$f":"IF($M94<>\"\",$M94/(1+(EM!$C$4/100))^A94,\"\")","v":""},{"$f":"IF(N94<>\"\",SUM($N$63:N94),\"\")","v":""},{"$f":"IF(A94=\"\",\"\",IF(I94=0,0,IF(I94>0,_xlfn.NUMBERVALUE($A94-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=33,EM!$A$4+EM!$A$6>=33),33,\"\")","v":""},{"$f":"IF(A95=33,(((1+EM!$C$4/100)^33)*EM!$C$4/100)/(((1+EM!$C$4/100)^33)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF34),ISNUMBER(KWK!$I$14)),HGO!AF34*KWK!$I$14,0)","v":0},0,{"$f":"IF(A95=\"\",\"\",IF(AND(KWK!C95=\"\",D95=\"\"),\"\",SUM(D95,-(KWK!C95),-(I95),(IF(HGO!AB34<>\"\",HGO!AB34)))))","v":""},{"$f":"IF(A95=\"\",\"\",IF($E95<>\"\",$E95/(1+(EM!$C$4/100))^A95,\"\"))","v":""},{"$f":"IF(F95<>\"\",SUM($F$63:F95),\"\")","v":""},"",{"$f":"IF(A95=\"\",\"\",IF(AND(HGO!T34=TRUE,KWK!A95-EM!$A$6=0),KWK!$J$4,0)+IF(A95>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A95>=EM!$A$6,_xlfn.NUMBERVALUE(A95)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P95<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P95>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P95<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P95>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P95<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P95>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A95>=EM!$A$6,_xlfn.NUMBERVALUE(A95)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A95>=EM!$A$6,_xlfn.NUMBERVALUE(A95)),J95+K95-I95,\"\")","v":""},{"$f":"IF($M95<>\"\",$M95/(1+(EM!$C$4/100))^A95,\"\")","v":""},{"$f":"IF(N95<>\"\",SUM($N$63:N95),\"\")","v":""},{"$f":"IF(A95=\"\",\"\",IF(I95=0,0,IF(I95>0,_xlfn.NUMBERVALUE($A95-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=34,EM!$A$4+EM!$A$6>=34),34,\"\")","v":""},{"$f":"IF(A96=34,(((1+EM!$C$4/100)^34)*EM!$C$4/100)/(((1+EM!$C$4/100)^34)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF35),ISNUMBER(KWK!$I$14)),HGO!AF35*KWK!$I$14,0)","v":0},0,{"$f":"IF(A96=\"\",\"\",IF(AND(KWK!C96=\"\",D96=\"\"),\"\",SUM(D96,-(KWK!C96),-(I96),(IF(HGO!AB35<>\"\",HGO!AB35)))))","v":""},{"$f":"IF(A96=\"\",\"\",IF($E96<>\"\",$E96/(1+(EM!$C$4/100))^A96,\"\"))","v":""},{"$f":"IF(F96<>\"\",SUM($F$63:F96),\"\")","v":""},"",{"$f":"IF(A96=\"\",\"\",IF(AND(HGO!T35=TRUE,KWK!A96-EM!$A$6=0),KWK!$J$4,0)+IF(A96>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A96>=EM!$A$6,_xlfn.NUMBERVALUE(A96)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P96<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P96>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P96<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P96>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P96<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P96>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A96>=EM!$A$6,_xlfn.NUMBERVALUE(A96)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A96>=EM!$A$6,_xlfn.NUMBERVALUE(A96)),J96+K96-I96,\"\")","v":""},{"$f":"IF($M96<>\"\",$M96/(1+(EM!$C$4/100))^A96,\"\")","v":""},{"$f":"IF(N96<>\"\",SUM($N$63:N96),\"\")","v":""},{"$f":"IF(A96=\"\",\"\",IF(I96=0,0,IF(I96>0,_xlfn.NUMBERVALUE($A96-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=35,EM!$A$4+EM!$A$6>=35),35,\"\")","v":""},{"$f":"IF(A97=35,(((1+EM!$C$4/100)^35)*EM!$C$4/100)/(((1+EM!$C$4/100)^35)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF36),ISNUMBER(KWK!$I$14)),HGO!AF36*KWK!$I$14,0)","v":0},0,{"$f":"IF(A97=\"\",\"\",IF(AND(KWK!C97=\"\",D97=\"\"),\"\",SUM(D97,-(KWK!C97),-(I97),(IF(HGO!AB36<>\"\",HGO!AB36)))))","v":""},{"$f":"IF(A97=\"\",\"\",IF($E97<>\"\",$E97/(1+(EM!$C$4/100))^A97,\"\"))","v":""},{"$f":"IF(F97<>\"\",SUM($F$63:F97),\"\")","v":""},"",{"$f":"IF(A97=\"\",\"\",IF(AND(HGO!T36=TRUE,KWK!A97-EM!$A$6=0),KWK!$J$4,0)+IF(A97>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A97>=EM!$A$6,_xlfn.NUMBERVALUE(A97)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P97<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P97>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P97<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P97>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P97<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P97>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A97>=EM!$A$6,_xlfn.NUMBERVALUE(A97)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A97>=EM!$A$6,_xlfn.NUMBERVALUE(A97)),J97+K97-I97,\"\")","v":""},{"$f":"IF($M97<>\"\",$M97/(1+(EM!$C$4/100))^A97,\"\")","v":""},{"$f":"IF(N97<>\"\",SUM($N$63:N97),\"\")","v":""},{"$f":"IF(A97=\"\",\"\",IF(I97=0,0,IF(I97>0,_xlfn.NUMBERVALUE($A97-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=36,EM!$A$4+EM!$A$6>=36),36,\"\")","v":""},{"$f":"IF(A98=36,(((1+EM!$C$4/100)^36)*EM!$C$4/100)/(((1+EM!$C$4/100)^36)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF37),ISNUMBER(KWK!$I$14)),HGO!AF37*KWK!$I$14,0)","v":0},0,{"$f":"IF(A98=\"\",\"\",IF(AND(KWK!C98=\"\",D98=\"\"),\"\",SUM(D98,-(KWK!C98),-(I98),(IF(HGO!AB37<>\"\",HGO!AB37)))))","v":""},{"$f":"IF(A98=\"\",\"\",IF($E98<>\"\",$E98/(1+(EM!$C$4/100))^A98,\"\"))","v":""},{"$f":"IF(F98<>\"\",SUM($F$63:F98),\"\")","v":""},"",{"$f":"IF(A98=\"\",\"\",IF(AND(HGO!T37=TRUE,KWK!A98-EM!$A$6=0),KWK!$J$4,0)+IF(A98>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A98>=EM!$A$6,_xlfn.NUMBERVALUE(A98)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P98<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P98>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P98<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P98>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P98<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P98>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A98>=EM!$A$6,_xlfn.NUMBERVALUE(A98)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A98>=EM!$A$6,_xlfn.NUMBERVALUE(A98)),J98+K98-I98,\"\")","v":""},{"$f":"IF($M98<>\"\",$M98/(1+(EM!$C$4/100))^A98,\"\")","v":""},{"$f":"IF(N98<>\"\",SUM($N$63:N98),\"\")","v":""},{"$f":"IF(A98=\"\",\"\",IF(I98=0,0,IF(I98>0,_xlfn.NUMBERVALUE($A98-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=37,EM!$A$4+EM!$A$6>=37),37,\"\")","v":""},{"$f":"IF(A99=37,(((1+EM!$C$4/100)^37)*EM!$C$4/100)/(((1+EM!$C$4/100)^37)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF38),ISNUMBER(KWK!$I$14)),HGO!AF38*KWK!$I$14,0)","v":0},0,{"$f":"IF(A99=\"\",\"\",IF(AND(KWK!C99=\"\",D99=\"\"),\"\",SUM(D99,-(KWK!C99),-(I99),(IF(HGO!AB38<>\"\",HGO!AB38)))))","v":""},{"$f":"IF(A99=\"\",\"\",IF($E99<>\"\",$E99/(1+(EM!$C$4/100))^A99,\"\"))","v":""},{"$f":"IF(F99<>\"\",SUM($F$63:F99),\"\")","v":""},"",{"$f":"IF(A99=\"\",\"\",IF(AND(HGO!T38=TRUE,KWK!A99-EM!$A$6=0),KWK!$J$4,0)+IF(A99>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A99>=EM!$A$6,_xlfn.NUMBERVALUE(A99)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P99<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P99>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P99<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P99>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P99<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P99>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A99>=EM!$A$6,_xlfn.NUMBERVALUE(A99)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A99>=EM!$A$6,_xlfn.NUMBERVALUE(A99)),J99+K99-I99,\"\")","v":""},{"$f":"IF($M99<>\"\",$M99/(1+(EM!$C$4/100))^A99,\"\")","v":""},{"$f":"IF(N99<>\"\",SUM($N$63:N99),\"\")","v":""},{"$f":"IF(A99=\"\",\"\",IF(I99=0,0,IF(I99>0,_xlfn.NUMBERVALUE($A99-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=38,EM!$A$4+EM!$A$6>=38),38,\"\")","v":""},{"$f":"IF(A100=38,(((1+EM!$C$4/100)^38)*EM!$C$4/100)/(((1+EM!$C$4/100)^38)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF39),ISNUMBER(KWK!$I$14)),HGO!AF39*KWK!$I$14,0)","v":0},0,{"$f":"IF(A100=\"\",\"\",IF(AND(KWK!C100=\"\",D100=\"\"),\"\",SUM(D100,-(KWK!C100),-(I100),(IF(HGO!AB39<>\"\",HGO!AB39)))))","v":""},{"$f":"IF(A100=\"\",\"\",IF($E100<>\"\",$E100/(1+(EM!$C$4/100))^A100,\"\"))","v":""},{"$f":"IF(F100<>\"\",SUM($F$63:F100),\"\")","v":""},"",{"$f":"IF(A100=\"\",\"\",IF(AND(HGO!T39=TRUE,KWK!A100-EM!$A$6=0),KWK!$J$4,0)+IF(A100>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A100>=EM!$A$6,_xlfn.NUMBERVALUE(A100)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P100<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P100>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P100<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P100>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P100<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P100>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A100>=EM!$A$6,_xlfn.NUMBERVALUE(A100)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A100>=EM!$A$6,_xlfn.NUMBERVALUE(A100)),J100+K100-I100,\"\")","v":""},{"$f":"IF($M100<>\"\",$M100/(1+(EM!$C$4/100))^A100,\"\")","v":""},{"$f":"IF(N100<>\"\",SUM($N$63:N100),\"\")","v":""},{"$f":"IF(A100=\"\",\"\",IF(I100=0,0,IF(I100>0,_xlfn.NUMBERVALUE($A100-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=39,EM!$A$4+EM!$A$6>=39),39,\"\")","v":""},{"$f":"IF(A101=39,(((1+EM!$C$4/100)^39)*EM!$C$4/100)/(((1+EM!$C$4/100)^39)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF40),ISNUMBER(KWK!$I$14)),HGO!AF40*KWK!$I$14,0)","v":0},0,{"$f":"IF(A101=\"\",\"\",IF(AND(KWK!C101=\"\",D101=\"\"),\"\",SUM(D101,-(KWK!C101),-(I101),(IF(HGO!AB40<>\"\",HGO!AB40)))))","v":""},{"$f":"IF(A101=\"\",\"\",IF($E101<>\"\",$E101/(1+(EM!$C$4/100))^A101,\"\"))","v":""},{"$f":"IF(F101<>\"\",SUM($F$63:F101),\"\")","v":""},"",{"$f":"IF(A101=\"\",\"\",IF(AND(HGO!T40=TRUE,KWK!A101-EM!$A$6=0),KWK!$J$4,0)+IF(A101>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A101>=EM!$A$6,_xlfn.NUMBERVALUE(A101)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P101<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P101>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P101<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P101>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P101<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P101>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A101>=EM!$A$6,_xlfn.NUMBERVALUE(A101)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A101>=EM!$A$6,_xlfn.NUMBERVALUE(A101)),J101+K101-I101,\"\")","v":""},{"$f":"IF($M101<>\"\",$M101/(1+(EM!$C$4/100))^A101,\"\")","v":""},{"$f":"IF(N101<>\"\",SUM($N$63:N101),\"\")","v":""},{"$f":"IF(A101=\"\",\"\",IF(I101=0,0,IF(I101>0,_xlfn.NUMBERVALUE($A101-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=40,EM!$A$4+EM!$A$6>=40),40,\"\")","v":""},{"$f":"IF(A102=40,(((1+EM!$C$4/100)^40)*EM!$C$4/100)/(((1+EM!$C$4/100)^40)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF41),ISNUMBER(KWK!$I$14)),HGO!AF41*KWK!$I$14,0)","v":0},0,{"$f":"IF(A102=\"\",\"\",IF(AND(KWK!C102=\"\",D102=\"\"),\"\",SUM(D102,-(KWK!C102),-(I102),(IF(HGO!AB41<>\"\",HGO!AB41)))))","v":""},{"$f":"IF(A102=\"\",\"\",IF($E102<>\"\",$E102/(1+(EM!$C$4/100))^A102,\"\"))","v":""},{"$f":"IF(F102<>\"\",SUM($F$63:F102),\"\")","v":""},"",{"$f":"IF(A102=\"\",\"\",IF(AND(HGO!T41=TRUE,KWK!A102-EM!$A$6=0),KWK!$J$4,0)+IF(A102>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A102>=EM!$A$6,_xlfn.NUMBERVALUE(A102)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P102<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P102>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P102<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P102>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P102<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P102>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A102>=EM!$A$6,_xlfn.NUMBERVALUE(A102)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A102>=EM!$A$6,_xlfn.NUMBERVALUE(A102)),J102+K102-I102,\"\")","v":""},{"$f":"IF($M102<>\"\",$M102/(1+(EM!$C$4/100))^A102,\"\")","v":""},{"$f":"IF(N102<>\"\",SUM($N$63:N102),\"\")","v":""},{"$f":"IF(A102=\"\",\"\",IF(I102=0,0,IF(I102>0,_xlfn.NUMBERVALUE($A102-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=41,EM!$A$4+EM!$A$6>=41),41,\"\")","v":""},{"$f":"IF(A103=41,(((1+EM!$C$4/100)^41)*EM!$C$4/100)/(((1+EM!$C$4/100)^41)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF42),ISNUMBER(KWK!$I$14)),HGO!AF42*KWK!$I$14,0)","v":0},0,{"$f":"IF(A103=\"\",\"\",IF(AND(KWK!C103=\"\",D103=\"\"),\"\",SUM(D103,-(KWK!C103),-(I103),(IF(HGO!AB42<>\"\",HGO!AB42)))))","v":""},{"$f":"IF(A103=\"\",\"\",IF($E103<>\"\",$E103/(1+(EM!$C$4/100))^A103,\"\"))","v":""},{"$f":"IF(F103<>\"\",SUM($F$63:F103),\"\")","v":""},"",{"$f":"IF(A103=\"\",\"\",IF(AND(HGO!T42=TRUE,KWK!A103-EM!$A$6=0),KWK!$J$4,0)+IF(A103>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A103>=EM!$A$6,_xlfn.NUMBERVALUE(A103)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P103<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P103>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P103<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P103>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P103<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P103>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A103>=EM!$A$6,_xlfn.NUMBERVALUE(A103)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A103>=EM!$A$6,_xlfn.NUMBERVALUE(A103)),J103+K103-I103,\"\")","v":""},{"$f":"IF($M103<>\"\",$M103/(1+(EM!$C$4/100))^A103,\"\")","v":""},{"$f":"IF(N103<>\"\",SUM($N$63:N103),\"\")","v":""},{"$f":"IF(A103=\"\",\"\",IF(I103=0,0,IF(I103>0,_xlfn.NUMBERVALUE($A103-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=42,EM!$A$4+EM!$A$6>=42),42,\"\")","v":""},{"$f":"IF(A104=42,(((1+EM!$C$4/100)^42)*EM!$C$4/100)/(((1+EM!$C$4/100)^42)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF43),ISNUMBER(KWK!$I$14)),HGO!AF43*KWK!$I$14,0)","v":0},0,{"$f":"IF(A104=\"\",\"\",IF(AND(KWK!C104=\"\",D104=\"\"),\"\",SUM(D104,-(KWK!C104),-(I104),(IF(HGO!AB43<>\"\",HGO!AB43)))))","v":""},{"$f":"IF(A104=\"\",\"\",IF($E104<>\"\",$E104/(1+(EM!$C$4/100))^A104,\"\"))","v":""},{"$f":"IF(F104<>\"\",SUM($F$63:F104),\"\")","v":""},"",{"$f":"IF(A104=\"\",\"\",IF(AND(HGO!T43=TRUE,KWK!A104-EM!$A$6=0),KWK!$J$4,0)+IF(A104>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A104>=EM!$A$6,_xlfn.NUMBERVALUE(A104)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P104<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P104>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P104<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P104>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P104<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P104>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A104>=EM!$A$6,_xlfn.NUMBERVALUE(A104)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A104>=EM!$A$6,_xlfn.NUMBERVALUE(A104)),J104+K104-I104,\"\")","v":""},{"$f":"IF($M104<>\"\",$M104/(1+(EM!$C$4/100))^A104,\"\")","v":""},{"$f":"IF(N104<>\"\",SUM($N$63:N104),\"\")","v":""},{"$f":"IF(A104=\"\",\"\",IF(I104=0,0,IF(I104>0,_xlfn.NUMBERVALUE($A104-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=43,EM!$A$4+EM!$A$6>=43),43,\"\")","v":""},{"$f":"IF(A105=43,(((1+EM!$C$4/100)^43)*EM!$C$4/100)/(((1+EM!$C$4/100)^43)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF44),ISNUMBER(KWK!$I$14)),HGO!AF44*KWK!$I$14,0)","v":0},0,{"$f":"IF(A105=\"\",\"\",IF(AND(KWK!C105=\"\",D105=\"\"),\"\",SUM(D105,-(KWK!C105),-(I105),(IF(HGO!AB44<>\"\",HGO!AB44)))))","v":""},{"$f":"IF(A105=\"\",\"\",IF($E105<>\"\",$E105/(1+(EM!$C$4/100))^A105,\"\"))","v":""},{"$f":"IF(F105<>\"\",SUM($F$63:F105),\"\")","v":""},"",{"$f":"IF(A105=\"\",\"\",IF(AND(HGO!T44=TRUE,KWK!A105-EM!$A$6=0),KWK!$J$4,0)+IF(A105>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A105>=EM!$A$6,_xlfn.NUMBERVALUE(A105)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P105<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P105>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P105<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P105>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P105<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P105>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A105>=EM!$A$6,_xlfn.NUMBERVALUE(A105)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A105>=EM!$A$6,_xlfn.NUMBERVALUE(A105)),J105+K105-I105,\"\")","v":""},{"$f":"IF($M105<>\"\",$M105/(1+(EM!$C$4/100))^A105,\"\")","v":""},{"$f":"IF(N105<>\"\",SUM($N$63:N105),\"\")","v":""},{"$f":"IF(A105=\"\",\"\",IF(I105=0,0,IF(I105>0,_xlfn.NUMBERVALUE($A105-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=44,EM!$A$4+EM!$A$6>=44),44,\"\")","v":""},{"$f":"IF(A106=44,(((1+EM!$C$4/100)^44)*EM!$C$4/100)/(((1+EM!$C$4/100)^44)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF45),ISNUMBER(KWK!$I$14)),HGO!AF45*KWK!$I$14,0)","v":0},0,{"$f":"IF(A106=\"\",\"\",IF(AND(KWK!C106=\"\",D106=\"\"),\"\",SUM(D106,-(KWK!C106),-(I106),(IF(HGO!AB45<>\"\",HGO!AB45)))))","v":""},{"$f":"IF(A106=\"\",\"\",IF($E106<>\"\",$E106/(1+(EM!$C$4/100))^A106,\"\"))","v":""},{"$f":"IF(F106<>\"\",SUM($F$63:F106),\"\")","v":""},"",{"$f":"IF(A106=\"\",\"\",IF(AND(HGO!T45=TRUE,KWK!A106-EM!$A$6=0),KWK!$J$4,0)+IF(A106>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A106>=EM!$A$6,_xlfn.NUMBERVALUE(A106)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P106<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P106>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P106<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P106>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P106<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P106>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A106>=EM!$A$6,_xlfn.NUMBERVALUE(A106)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A106>=EM!$A$6,_xlfn.NUMBERVALUE(A106)),J106+K106-I106,\"\")","v":""},{"$f":"IF($M106<>\"\",$M106/(1+(EM!$C$4/100))^A106,\"\")","v":""},{"$f":"IF(N106<>\"\",SUM($N$63:N106),\"\")","v":""},{"$f":"IF(A106=\"\",\"\",IF(I106=0,0,IF(I106>0,_xlfn.NUMBERVALUE($A106-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=45,EM!$A$4+EM!$A$6>=45),45,\"\")","v":""},{"$f":"IF(A107=45,(((1+EM!$C$4/100)^45)*EM!$C$4/100)/(((1+EM!$C$4/100)^45)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF46),ISNUMBER(KWK!$I$14)),HGO!AF46*KWK!$I$14,0)","v":0},0,{"$f":"IF(A107=\"\",\"\",IF(AND(KWK!C107=\"\",D107=\"\"),\"\",SUM(D107,-(KWK!C107),-(I107),(IF(HGO!AB46<>\"\",HGO!AB46)))))","v":""},{"$f":"IF(A107=\"\",\"\",IF($E107<>\"\",$E107/(1+(EM!$C$4/100))^A107,\"\"))","v":""},{"$f":"IF(F107<>\"\",SUM($F$63:F107),\"\")","v":""},"",{"$f":"IF(A107=\"\",\"\",IF(AND(HGO!T46=TRUE,KWK!A107-EM!$A$6=0),KWK!$J$4,0)+IF(A107>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A107>=EM!$A$6,_xlfn.NUMBERVALUE(A107)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P107<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P107>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P107<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P107>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P107<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P107>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A107>=EM!$A$6,_xlfn.NUMBERVALUE(A107)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A107>=EM!$A$6,_xlfn.NUMBERVALUE(A107)),J107+K107-I107,\"\")","v":""},{"$f":"IF($M107<>\"\",$M107/(1+(EM!$C$4/100))^A107,\"\")","v":""},{"$f":"IF(N107<>\"\",SUM($N$63:N107),\"\")","v":""},{"$f":"IF(A107=\"\",\"\",IF(I107=0,0,IF(I107>0,_xlfn.NUMBERVALUE($A107-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=46,EM!$A$4+EM!$A$6>=46),46,\"\")","v":""},{"$f":"IF(A108=46,(((1+EM!$C$4/100)^46)*EM!$C$4/100)/(((1+EM!$C$4/100)^46)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF47),ISNUMBER(KWK!$I$14)),HGO!AF47*KWK!$I$14,0)","v":0},0,{"$f":"IF(A108=\"\",\"\",IF(AND(KWK!C108=\"\",D108=\"\"),\"\",SUM(D108,-(KWK!C108),-(I108),(IF(HGO!AB47<>\"\",HGO!AB47)))))","v":""},{"$f":"IF(A108=\"\",\"\",IF($E108<>\"\",$E108/(1+(EM!$C$4/100))^A108,\"\"))","v":""},{"$f":"IF(F108<>\"\",SUM($F$63:F108),\"\")","v":""},"",{"$f":"IF(A108=\"\",\"\",IF(AND(HGO!T47=TRUE,KWK!A108-EM!$A$6=0),KWK!$J$4,0)+IF(A108>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A108>=EM!$A$6,_xlfn.NUMBERVALUE(A108)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P108<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P108>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P108<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P108>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P108<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P108>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A108>=EM!$A$6,_xlfn.NUMBERVALUE(A108)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A108>=EM!$A$6,_xlfn.NUMBERVALUE(A108)),J108+K108-I108,\"\")","v":""},{"$f":"IF($M108<>\"\",$M108/(1+(EM!$C$4/100))^A108,\"\")","v":""},{"$f":"IF(N108<>\"\",SUM($N$63:N108),\"\")","v":""},{"$f":"IF(A108=\"\",\"\",IF(I108=0,0,IF(I108>0,_xlfn.NUMBERVALUE($A108-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=47,EM!$A$4+EM!$A$6>=47),47,\"\")","v":""},{"$f":"IF(A109=47,(((1+EM!$C$4/100)^47)*EM!$C$4/100)/(((1+EM!$C$4/100)^47)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF48),ISNUMBER(KWK!$I$14)),HGO!AF48*KWK!$I$14,0)","v":0},0,{"$f":"IF(A109=\"\",\"\",IF(AND(KWK!C109=\"\",D109=\"\"),\"\",SUM(D109,-(KWK!C109),-(I109),(IF(HGO!AB48<>\"\",HGO!AB48)))))","v":""},{"$f":"IF(A109=\"\",\"\",IF($E109<>\"\",$E109/(1+(EM!$C$4/100))^A109,\"\"))","v":""},{"$f":"IF(F109<>\"\",SUM($F$63:F109),\"\")","v":""},"",{"$f":"IF(A109=\"\",\"\",IF(AND(HGO!T48=TRUE,KWK!A109-EM!$A$6=0),KWK!$J$4,0)+IF(A109>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A109>=EM!$A$6,_xlfn.NUMBERVALUE(A109)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P109<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P109>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P109<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P109>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P109<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P109>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A109>=EM!$A$6,_xlfn.NUMBERVALUE(A109)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A109>=EM!$A$6,_xlfn.NUMBERVALUE(A109)),J109+K109-I109,\"\")","v":""},{"$f":"IF($M109<>\"\",$M109/(1+(EM!$C$4/100))^A109,\"\")","v":""},{"$f":"IF(N109<>\"\",SUM($N$63:N109),\"\")","v":""},{"$f":"IF(A109=\"\",\"\",IF(I109=0,0,IF(I109>0,_xlfn.NUMBERVALUE($A109-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=48,EM!$A$4+EM!$A$6>=48),48,\"\")","v":""},{"$f":"IF(A110=48,(((1+EM!$C$4/100)^48)*EM!$C$4/100)/(((1+EM!$C$4/100)^48)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF49),ISNUMBER(KWK!$I$14)),HGO!AF49*KWK!$I$14,0)","v":0},0,{"$f":"IF(A110=\"\",\"\",IF(AND(KWK!C110=\"\",D110=\"\"),\"\",SUM(D110,-(KWK!C110),-(I110),(IF(HGO!AB49<>\"\",HGO!AB49)))))","v":""},{"$f":"IF(A110=\"\",\"\",IF($E110<>\"\",$E110/(1+(EM!$C$4/100))^A110,\"\"))","v":""},{"$f":"IF(F110<>\"\",SUM($F$63:F110),\"\")","v":""},"",{"$f":"IF(A110=\"\",\"\",IF(AND(HGO!T49=TRUE,KWK!A110-EM!$A$6=0),KWK!$J$4,0)+IF(A110>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A110>=EM!$A$6,_xlfn.NUMBERVALUE(A110)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P110<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P110>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P110<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P110>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P110<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P110>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A110>=EM!$A$6,_xlfn.NUMBERVALUE(A110)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A110>=EM!$A$6,_xlfn.NUMBERVALUE(A110)),J110+K110-I110,\"\")","v":""},{"$f":"IF($M110<>\"\",$M110/(1+(EM!$C$4/100))^A110,\"\")","v":""},{"$f":"IF(N110<>\"\",SUM($N$63:N110),\"\")","v":""},{"$f":"IF(A110=\"\",\"\",IF(I110=0,0,IF(I110>0,_xlfn.NUMBERVALUE($A110-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=49,EM!$A$4+EM!$A$6>=49),49,\"\")","v":""},{"$f":"IF(A111=49,(((1+EM!$C$4/100)^49)*EM!$C$4/100)/(((1+EM!$C$4/100)^49)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF50),ISNUMBER(KWK!$I$14)),HGO!AF50*KWK!$I$14,0)","v":0},0,{"$f":"IF(A111=\"\",\"\",IF(AND(KWK!C111=\"\",D111=\"\"),\"\",SUM(D111,-(KWK!C111),-(I111),(IF(HGO!AB50<>\"\",HGO!AB50)))))","v":""},{"$f":"IF(A111=\"\",\"\",IF($E111<>\"\",$E111/(1+(EM!$C$4/100))^A111,\"\"))","v":""},{"$f":"IF(F111<>\"\",SUM($F$63:F111),\"\")","v":""},"",{"$f":"IF(A111=\"\",\"\",IF(AND(HGO!T50=TRUE,KWK!A111-EM!$A$6=0),KWK!$J$4,0)+IF(A111>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A111>=EM!$A$6,_xlfn.NUMBERVALUE(A111)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P111<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P111>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P111<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P111>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P111<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P111>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A111>=EM!$A$6,_xlfn.NUMBERVALUE(A111)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A111>=EM!$A$6,_xlfn.NUMBERVALUE(A111)),J111+K111-I111,\"\")","v":""},{"$f":"IF($M111<>\"\",$M111/(1+(EM!$C$4/100))^A111,\"\")","v":""},{"$f":"IF(N111<>\"\",SUM($N$63:N111),\"\")","v":""},{"$f":"IF(A111=\"\",\"\",IF(I111=0,0,IF(I111>0,_xlfn.NUMBERVALUE($A111-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=50,EM!$A$4+EM!$A$6>=50),50,\"\")","v":""},{"$f":"IF(A112=50,(((1+EM!$C$4/100)^50)*EM!$C$4/100)/(((1+EM!$C$4/100)^50)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF51),ISNUMBER(KWK!$I$14)),HGO!AF51*KWK!$I$14,0)","v":0},0,{"$f":"IF(A112=\"\",\"\",IF(AND(KWK!C112=\"\",D112=\"\"),\"\",SUM(D112,-(KWK!C112),-(I112),(IF(HGO!AB51<>\"\",HGO!AB51)))))","v":""},{"$f":"IF(A112=\"\",\"\",IF($E112<>\"\",$E112/(1+(EM!$C$4/100))^A112,\"\"))","v":""},{"$f":"IF(F112<>\"\",SUM($F$63:F112),\"\")","v":""},"",{"$f":"IF(A112=\"\",\"\",IF(AND(HGO!T51=TRUE,KWK!A112-EM!$A$6=0),KWK!$J$4,0)+IF(A112>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A112>=EM!$A$6,_xlfn.NUMBERVALUE(A112)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P112<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P112>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P112<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P112>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P112<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P112>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A112>=EM!$A$6,_xlfn.NUMBERVALUE(A112)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A112>=EM!$A$6,_xlfn.NUMBERVALUE(A112)),J112+K112-I112,\"\")","v":""},{"$f":"IF($M112<>\"\",$M112/(1+(EM!$C$4/100))^A112,\"\")","v":""},{"$f":"IF(N112<>\"\",SUM($N$63:N112),\"\")","v":""},{"$f":"IF(A112=\"\",\"\",IF(I112=0,0,IF(I112>0,_xlfn.NUMBERVALUE($A112-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=51,EM!$A$4+EM!$A$6>=51),51,\"\")","v":""},{"$f":"IF(A113=51,(((1+EM!$C$4/100)^51)*EM!$C$4/100)/(((1+EM!$C$4/100)^51)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF52),ISNUMBER(KWK!$I$14)),HGO!AF52*KWK!$I$14,0)","v":0},0,{"$f":"IF(A113=\"\",\"\",IF(AND(KWK!C113=\"\",D113=\"\"),\"\",SUM(D113,-(KWK!C113),-(I113),(IF(HGO!AB52<>\"\",HGO!AB52)))))","v":""},{"$f":"IF(A113=\"\",\"\",IF($E113<>\"\",$E113/(1+(EM!$C$4/100))^A113,\"\"))","v":""},{"$f":"IF(F113<>\"\",SUM($F$63:F113),\"\")","v":""},"",{"$f":"IF(A113=\"\",\"\",IF(AND(HGO!T52=TRUE,KWK!A113-EM!$A$6=0),KWK!$J$4,0)+IF(A113>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A113>=EM!$A$6,_xlfn.NUMBERVALUE(A113)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P113<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P113>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P113<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P113>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P113<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P113>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A113>=EM!$A$6,_xlfn.NUMBERVALUE(A113)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A113>=EM!$A$6,_xlfn.NUMBERVALUE(A113)),J113+K113-I113,\"\")","v":""},{"$f":"IF($M113<>\"\",$M113/(1+(EM!$C$4/100))^A113,\"\")","v":""},{"$f":"IF(N113<>\"\",SUM($N$63:N113),\"\")","v":""},{"$f":"IF(A113=\"\",\"\",IF(I113=0,0,IF(I113>0,_xlfn.NUMBERVALUE($A113-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=52,EM!$A$4+EM!$A$6>=52),52,\"\")","v":""},{"$f":"IF(A114=52,(((1+EM!$C$4/100)^52)*EM!$C$4/100)/(((1+EM!$C$4/100)^52)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF53),ISNUMBER(KWK!$I$14)),HGO!AF53*KWK!$I$14,0)","v":0},0,{"$f":"IF(A114=\"\",\"\",IF(AND(KWK!C114=\"\",D114=\"\"),\"\",SUM(D114,-(KWK!C114),-(I114),(IF(HGO!AB53<>\"\",HGO!AB53)))))","v":""},{"$f":"IF(A114=\"\",\"\",IF($E114<>\"\",$E114/(1+(EM!$C$4/100))^A114,\"\"))","v":""},{"$f":"IF(F114<>\"\",SUM($F$63:F114),\"\")","v":""},"",{"$f":"IF(A114=\"\",\"\",IF(AND(HGO!T53=TRUE,KWK!A114-EM!$A$6=0),KWK!$J$4,0)+IF(A114>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A114>=EM!$A$6,_xlfn.NUMBERVALUE(A114)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P114<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P114>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P114<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P114>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P114<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P114>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A114>=EM!$A$6,_xlfn.NUMBERVALUE(A114)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A114>=EM!$A$6,_xlfn.NUMBERVALUE(A114)),J114+K114-I114,\"\")","v":""},{"$f":"IF($M114<>\"\",$M114/(1+(EM!$C$4/100))^A114,\"\")","v":""},{"$f":"IF(N114<>\"\",SUM($N$63:N114),\"\")","v":""},{"$f":"IF(A114=\"\",\"\",IF(I114=0,0,IF(I114>0,_xlfn.NUMBERVALUE($A114-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=53,EM!$A$4+EM!$A$6>=53),53,\"\")","v":""},{"$f":"IF(A115=53,(((1+EM!$C$4/100)^53)*EM!$C$4/100)/(((1+EM!$C$4/100)^53)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF54),ISNUMBER(KWK!$I$14)),HGO!AF54*KWK!$I$14,0)","v":0},0,{"$f":"IF(A115=\"\",\"\",IF(AND(KWK!C115=\"\",D115=\"\"),\"\",SUM(D115,-(KWK!C115),-(I115),(IF(HGO!AB54<>\"\",HGO!AB54)))))","v":""},{"$f":"IF(A115=\"\",\"\",IF($E115<>\"\",$E115/(1+(EM!$C$4/100))^A115,\"\"))","v":""},{"$f":"IF(F115<>\"\",SUM($F$63:F115),\"\")","v":""},"",{"$f":"IF(A115=\"\",\"\",IF(AND(HGO!T54=TRUE,KWK!A115-EM!$A$6=0),KWK!$J$4,0)+IF(A115>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A115>=EM!$A$6,_xlfn.NUMBERVALUE(A115)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P115<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P115>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P115<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P115>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P115<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P115>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A115>=EM!$A$6,_xlfn.NUMBERVALUE(A115)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A115>=EM!$A$6,_xlfn.NUMBERVALUE(A115)),J115+K115-I115,\"\")","v":""},{"$f":"IF($M115<>\"\",$M115/(1+(EM!$C$4/100))^A115,\"\")","v":""},{"$f":"IF(N115<>\"\",SUM($N$63:N115),\"\")","v":""},{"$f":"IF(A115=\"\",\"\",IF(I115=0,0,IF(I115>0,_xlfn.NUMBERVALUE($A115-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=54,EM!$A$4+EM!$A$6>=54),54,\"\")","v":""},{"$f":"IF(A116=54,(((1+EM!$C$4/100)^54)*EM!$C$4/100)/(((1+EM!$C$4/100)^54)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF55),ISNUMBER(KWK!$I$14)),HGO!AF55*KWK!$I$14,0)","v":0},0,{"$f":"IF(A116=\"\",\"\",IF(AND(KWK!C116=\"\",D116=\"\"),\"\",SUM(D116,-(KWK!C116),-(I116),(IF(HGO!AB55<>\"\",HGO!AB55)))))","v":""},{"$f":"IF(A116=\"\",\"\",IF($E116<>\"\",$E116/(1+(EM!$C$4/100))^A116,\"\"))","v":""},{"$f":"IF(F116<>\"\",SUM($F$63:F116),\"\")","v":""},"",{"$f":"IF(A116=\"\",\"\",IF(AND(HGO!T55=TRUE,KWK!A116-EM!$A$6=0),KWK!$J$4,0)+IF(A116>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A116>=EM!$A$6,_xlfn.NUMBERVALUE(A116)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P116<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P116>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P116<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P116>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P116<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P116>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A116>=EM!$A$6,_xlfn.NUMBERVALUE(A116)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A116>=EM!$A$6,_xlfn.NUMBERVALUE(A116)),J116+K116-I116,\"\")","v":""},{"$f":"IF($M116<>\"\",$M116/(1+(EM!$C$4/100))^A116,\"\")","v":""},{"$f":"IF(N116<>\"\",SUM($N$63:N116),\"\")","v":""},{"$f":"IF(A116=\"\",\"\",IF(I116=0,0,IF(I116>0,_xlfn.NUMBERVALUE($A116-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=55,EM!$A$4+EM!$A$6>=55),55,\"\")","v":""},{"$f":"IF(A117=55,(((1+EM!$C$4/100)^55)*EM!$C$4/100)/(((1+EM!$C$4/100)^55)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF56),ISNUMBER(KWK!$I$14)),HGO!AF56*KWK!$I$14,0)","v":0},0,{"$f":"IF(A117=\"\",\"\",IF(AND(KWK!C117=\"\",D117=\"\"),\"\",SUM(D117,-(KWK!C117),-(I117),(IF(HGO!AB56<>\"\",HGO!AB56)))))","v":""},{"$f":"IF(A117=\"\",\"\",IF($E117<>\"\",$E117/(1+(EM!$C$4/100))^A117,\"\"))","v":""},{"$f":"IF(F117<>\"\",SUM($F$63:F117),\"\")","v":""},"",{"$f":"IF(A117=\"\",\"\",IF(AND(HGO!T56=TRUE,KWK!A117-EM!$A$6=0),KWK!$J$4,0)+IF(A117>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A117>=EM!$A$6,_xlfn.NUMBERVALUE(A117)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P117<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P117>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P117<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P117>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P117<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P117>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A117>=EM!$A$6,_xlfn.NUMBERVALUE(A117)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A117>=EM!$A$6,_xlfn.NUMBERVALUE(A117)),J117+K117-I117,\"\")","v":""},{"$f":"IF($M117<>\"\",$M117/(1+(EM!$C$4/100))^A117,\"\")","v":""},{"$f":"IF(N117<>\"\",SUM($N$63:N117),\"\")","v":""},{"$f":"IF(A117=\"\",\"\",IF(I117=0,0,IF(I117>0,_xlfn.NUMBERVALUE($A117-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=56,EM!$A$4+EM!$A$6>=56),56,\"\")","v":""},{"$f":"IF(A118=56,(((1+EM!$C$4/100)^56)*EM!$C$4/100)/(((1+EM!$C$4/100)^56)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF57),ISNUMBER(KWK!$I$14)),HGO!AF57*KWK!$I$14,0)","v":0},0,{"$f":"IF(A118=\"\",\"\",IF(AND(KWK!C118=\"\",D118=\"\"),\"\",SUM(D118,-(KWK!C118),-(I118),(IF(HGO!AB57<>\"\",HGO!AB57)))))","v":""},{"$f":"IF(A118=\"\",\"\",IF($E118<>\"\",$E118/(1+(EM!$C$4/100))^A118,\"\"))","v":""},{"$f":"IF(F118<>\"\",SUM($F$63:F118),\"\")","v":""},"",{"$f":"IF(A118=\"\",\"\",IF(AND(HGO!T57=TRUE,KWK!A118-EM!$A$6=0),KWK!$J$4,0)+IF(A118>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A118>=EM!$A$6,_xlfn.NUMBERVALUE(A118)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P118<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P118>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P118<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P118>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P118<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P118>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A118>=EM!$A$6,_xlfn.NUMBERVALUE(A118)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A118>=EM!$A$6,_xlfn.NUMBERVALUE(A118)),J118+K118-I118,\"\")","v":""},{"$f":"IF($M118<>\"\",$M118/(1+(EM!$C$4/100))^A118,\"\")","v":""},{"$f":"IF(N118<>\"\",SUM($N$63:N118),\"\")","v":""},{"$f":"IF(A118=\"\",\"\",IF(I118=0,0,IF(I118>0,_xlfn.NUMBERVALUE($A118-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=57,EM!$A$4+EM!$A$6>=57),57,\"\")","v":""},{"$f":"IF(A119=57,(((1+EM!$C$4/100)^57)*EM!$C$4/100)/(((1+EM!$C$4/100)^57)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF58),ISNUMBER(KWK!$I$14)),HGO!AF58*KWK!$I$14,0)","v":0},0,{"$f":"IF(A119=\"\",\"\",IF(AND(KWK!C119=\"\",D119=\"\"),\"\",SUM(D119,-(KWK!C119),-(I119),(IF(HGO!AB58<>\"\",HGO!AB58)))))","v":""},{"$f":"IF(A119=\"\",\"\",IF($E119<>\"\",$E119/(1+(EM!$C$4/100))^A119,\"\"))","v":""},{"$f":"IF(F119<>\"\",SUM($F$63:F119),\"\")","v":""},"",{"$f":"IF(A119=\"\",\"\",IF(AND(HGO!T58=TRUE,KWK!A119-EM!$A$6=0),KWK!$J$4,0)+IF(A119>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A119>=EM!$A$6,_xlfn.NUMBERVALUE(A119)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P119<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P119>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P119<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P119>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P119<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P119>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A119>=EM!$A$6,_xlfn.NUMBERVALUE(A119)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A119>=EM!$A$6,_xlfn.NUMBERVALUE(A119)),J119+K119-I119,\"\")","v":""},{"$f":"IF($M119<>\"\",$M119/(1+(EM!$C$4/100))^A119,\"\")","v":""},{"$f":"IF(N119<>\"\",SUM($N$63:N119),\"\")","v":""},{"$f":"IF(A119=\"\",\"\",IF(I119=0,0,IF(I119>0,_xlfn.NUMBERVALUE($A119-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=58,EM!$A$4+EM!$A$6>=58),58,\"\")","v":""},{"$f":"IF(A120=58,(((1+EM!$C$4/100)^58)*EM!$C$4/100)/(((1+EM!$C$4/100)^58)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF59),ISNUMBER(KWK!$I$14)),HGO!AF59*KWK!$I$14,0)","v":0},0,{"$f":"IF(A120=\"\",\"\",IF(AND(KWK!C120=\"\",D120=\"\"),\"\",SUM(D120,-(KWK!C120),-(I120),(IF(HGO!AB59<>\"\",HGO!AB59)))))","v":""},{"$f":"IF(A120=\"\",\"\",IF($E120<>\"\",$E120/(1+(EM!$C$4/100))^A120,\"\"))","v":""},{"$f":"IF(F120<>\"\",SUM($F$63:F120),\"\")","v":""},"",{"$f":"IF(A120=\"\",\"\",IF(AND(HGO!T59=TRUE,KWK!A120-EM!$A$6=0),KWK!$J$4,0)+IF(A120>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A120>=EM!$A$6,_xlfn.NUMBERVALUE(A120)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P120<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P120>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P120<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P120>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P120<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P120>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A120>=EM!$A$6,_xlfn.NUMBERVALUE(A120)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A120>=EM!$A$6,_xlfn.NUMBERVALUE(A120)),J120+K120-I120,\"\")","v":""},{"$f":"IF($M120<>\"\",$M120/(1+(EM!$C$4/100))^A120,\"\")","v":""},{"$f":"IF(N120<>\"\",SUM($N$63:N120),\"\")","v":""},{"$f":"IF(A120=\"\",\"\",IF(I120=0,0,IF(I120>0,_xlfn.NUMBERVALUE($A120-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=59,EM!$A$4+EM!$A$6>=59),59,\"\")","v":""},{"$f":"IF(A121=59,(((1+EM!$C$4/100)^59)*EM!$C$4/100)/(((1+EM!$C$4/100)^59)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF60),ISNUMBER(KWK!$I$14)),HGO!AF60*KWK!$I$14,0)","v":0},0,{"$f":"IF(A121=\"\",\"\",IF(AND(KWK!C121=\"\",D121=\"\"),\"\",SUM(D121,-(KWK!C121),-(I121),(IF(HGO!AB60<>\"\",HGO!AB60)))))","v":""},{"$f":"IF(A121=\"\",\"\",IF($E121<>\"\",$E121/(1+(EM!$C$4/100))^A121,\"\"))","v":""},{"$f":"IF(F121<>\"\",SUM($F$63:F121),\"\")","v":""},"",{"$f":"IF(A121=\"\",\"\",IF(AND(HGO!T60=TRUE,KWK!A121-EM!$A$6=0),KWK!$J$4,0)+IF(A121>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A121>=EM!$A$6,_xlfn.NUMBERVALUE(A121)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P121<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P121>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P121<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P121>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P121<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P121>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A121>=EM!$A$6,_xlfn.NUMBERVALUE(A121)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A121>=EM!$A$6,_xlfn.NUMBERVALUE(A121)),J121+K121-I121,\"\")","v":""},{"$f":"IF($M121<>\"\",$M121/(1+(EM!$C$4/100))^A121,\"\")","v":""},{"$f":"IF(N121<>\"\",SUM($N$63:N121),\"\")","v":""},{"$f":"IF(A121=\"\",\"\",IF(I121=0,0,IF(I121>0,_xlfn.NUMBERVALUE($A121-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=60,EM!$A$4+EM!$A$6>=60),60,\"\")","v":""},{"$f":"IF(A122=60,(((1+EM!$C$4/100)^60)*EM!$C$4/100)/(((1+EM!$C$4/100)^60)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF61),ISNUMBER(KWK!$I$14)),HGO!AF61*KWK!$I$14,0)","v":0},0,{"$f":"IF(A122=\"\",\"\",IF(AND(KWK!C122=\"\",D122=\"\"),\"\",SUM(D122,-(KWK!C122),-(I122),(IF(HGO!AB61<>\"\",HGO!AB61)))))","v":""},{"$f":"IF(A122=\"\",\"\",IF($E122<>\"\",$E122/(1+(EM!$C$4/100))^A122,\"\"))","v":""},{"$f":"IF(F122<>\"\",SUM($F$63:F122),\"\")","v":""},"",{"$f":"IF(A122=\"\",\"\",IF(AND(HGO!T61=TRUE,KWK!A122-EM!$A$6=0),KWK!$J$4,0)+IF(A122>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A122>=EM!$A$6,_xlfn.NUMBERVALUE(A122)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P122<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P122>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P122<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P122>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P122<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P122>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A122>=EM!$A$6,_xlfn.NUMBERVALUE(A122)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A122>=EM!$A$6,_xlfn.NUMBERVALUE(A122)),J122+K122-I122,\"\")","v":""},{"$f":"IF($M122<>\"\",$M122/(1+(EM!$C$4/100))^A122,\"\")","v":""},{"$f":"IF(N122<>\"\",SUM($N$63:N122),\"\")","v":""},{"$f":"IF(A122=\"\",\"\",IF(I122=0,0,IF(I122>0,_xlfn.NUMBERVALUE($A122-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=61,EM!$A$4+EM!$A$6>=61),61,\"\")","v":""},{"$f":"IF(A123=61,(((1+EM!$C$4/100)^61)*EM!$C$4/100)/(((1+EM!$C$4/100)^61)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF62),ISNUMBER(KWK!$I$14)),HGO!AF62*KWK!$I$14,0)","v":0},0,{"$f":"IF(A123=\"\",\"\",IF(AND(KWK!C123=\"\",D123=\"\"),\"\",SUM(D123,-(KWK!C123),-(I123),(IF(HGO!AB62<>\"\",HGO!AB62)))))","v":""},{"$f":"IF(A123=\"\",\"\",IF($E123<>\"\",$E123/(1+(EM!$C$4/100))^A123,\"\"))","v":""},{"$f":"IF(F123<>\"\",SUM($F$63:F123),\"\")","v":""},"",{"$f":"IF(A123=\"\",\"\",IF(AND(HGO!T62=TRUE,KWK!A123-EM!$A$6=0),KWK!$J$4,0)+IF(A123>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A123>=EM!$A$6,_xlfn.NUMBERVALUE(A123)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P123<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P123>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P123<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P123>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P123<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P123>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A123>=EM!$A$6,_xlfn.NUMBERVALUE(A123)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A123>=EM!$A$6,_xlfn.NUMBERVALUE(A123)),J123+K123-I123,\"\")","v":""},{"$f":"IF($M123<>\"\",$M123/(1+(EM!$C$4/100))^A123,\"\")","v":""},{"$f":"IF(N123<>\"\",SUM($N$63:N123),\"\")","v":""},{"$f":"IF(A123=\"\",\"\",IF(I123=0,0,IF(I123>0,_xlfn.NUMBERVALUE($A123-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=62,EM!$A$4+EM!$A$6>=62),62,\"\")","v":""},{"$f":"IF(A124=62,(((1+EM!$C$4/100)^62)*EM!$C$4/100)/(((1+EM!$C$4/100)^62)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF63),ISNUMBER(KWK!$I$14)),HGO!AF63*KWK!$I$14,0)","v":0},0,{"$f":"IF(A124=\"\",\"\",IF(AND(KWK!C124=\"\",D124=\"\"),\"\",SUM(D124,-(KWK!C124),-(I124),(IF(HGO!AB63<>\"\",HGO!AB63)))))","v":""},{"$f":"IF(A124=\"\",\"\",IF($E124<>\"\",$E124/(1+(EM!$C$4/100))^A124,\"\"))","v":""},{"$f":"IF(F124<>\"\",SUM($F$63:F124),\"\")","v":""},"",{"$f":"IF(A124=\"\",\"\",IF(AND(HGO!T63=TRUE,KWK!A124-EM!$A$6=0),KWK!$J$4,0)+IF(A124>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A124>=EM!$A$6,_xlfn.NUMBERVALUE(A124)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P124<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P124>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P124<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P124>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P124<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P124>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A124>=EM!$A$6,_xlfn.NUMBERVALUE(A124)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A124>=EM!$A$6,_xlfn.NUMBERVALUE(A124)),J124+K124-I124,\"\")","v":""},{"$f":"IF($M124<>\"\",$M124/(1+(EM!$C$4/100))^A124,\"\")","v":""},{"$f":"IF(N124<>\"\",SUM($N$63:N124),\"\")","v":""},{"$f":"IF(A124=\"\",\"\",IF(I124=0,0,IF(I124>0,_xlfn.NUMBERVALUE($A124-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=63,EM!$A$4+EM!$A$6>=63),63,\"\")","v":""},{"$f":"IF(A125=63,(((1+EM!$C$4/100)^63)*EM!$C$4/100)/(((1+EM!$C$4/100)^63)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF64),ISNUMBER(KWK!$I$14)),HGO!AF64*KWK!$I$14,0)","v":0},0,{"$f":"IF(A125=\"\",\"\",IF(AND(KWK!C125=\"\",D125=\"\"),\"\",SUM(D125,-(KWK!C125),-(I125),(IF(HGO!AB64<>\"\",HGO!AB64)))))","v":""},{"$f":"IF(A125=\"\",\"\",IF($E125<>\"\",$E125/(1+(EM!$C$4/100))^A125,\"\"))","v":""},{"$f":"IF(F125<>\"\",SUM($F$63:F125),\"\")","v":""},"",{"$f":"IF(A125=\"\",\"\",IF(AND(HGO!T64=TRUE,KWK!A125-EM!$A$6=0),KWK!$J$4,0)+IF(A125>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A125>=EM!$A$6,_xlfn.NUMBERVALUE(A125)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P125<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P125>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P125<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P125>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P125<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P125>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A125>=EM!$A$6,_xlfn.NUMBERVALUE(A125)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A125>=EM!$A$6,_xlfn.NUMBERVALUE(A125)),J125+K125-I125,\"\")","v":""},{"$f":"IF($M125<>\"\",$M125/(1+(EM!$C$4/100))^A125,\"\")","v":""},{"$f":"IF(N125<>\"\",SUM($N$63:N125),\"\")","v":""},{"$f":"IF(A125=\"\",\"\",IF(I125=0,0,IF(I125>0,_xlfn.NUMBERVALUE($A125-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=64,EM!$A$4+EM!$A$6>=64),64,\"\")","v":""},{"$f":"IF(A126=64,(((1+EM!$C$4/100)^64)*EM!$C$4/100)/(((1+EM!$C$4/100)^64)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF65),ISNUMBER(KWK!$I$14)),HGO!AF65*KWK!$I$14,0)","v":0},0,{"$f":"IF(A126=\"\",\"\",IF(AND(KWK!C126=\"\",D126=\"\"),\"\",SUM(D126,-(KWK!C126),-(I126),(IF(HGO!AB65<>\"\",HGO!AB65)))))","v":""},{"$f":"IF(A126=\"\",\"\",IF($E126<>\"\",$E126/(1+(EM!$C$4/100))^A126,\"\"))","v":""},{"$f":"IF(F126<>\"\",SUM($F$63:F126),\"\")","v":""},"",{"$f":"IF(A126=\"\",\"\",IF(AND(HGO!T65=TRUE,KWK!A126-EM!$A$6=0),KWK!$J$4,0)+IF(A126>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A126>=EM!$A$6,_xlfn.NUMBERVALUE(A126)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P126<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P126>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P126<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P126>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P126<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P126>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A126>=EM!$A$6,_xlfn.NUMBERVALUE(A126)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A126>=EM!$A$6,_xlfn.NUMBERVALUE(A126)),J126+K126-I126,\"\")","v":""},{"$f":"IF($M126<>\"\",$M126/(1+(EM!$C$4/100))^A126,\"\")","v":""},{"$f":"IF(N126<>\"\",SUM($N$63:N126),\"\")","v":""},{"$f":"IF(A126=\"\",\"\",IF(I126=0,0,IF(I126>0,_xlfn.NUMBERVALUE($A126-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=65,EM!$A$4+EM!$A$6>=65),65,\"\")","v":""},{"$f":"IF(A127=65,(((1+EM!$C$4/100)^65)*EM!$C$4/100)/(((1+EM!$C$4/100)^65)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF66),ISNUMBER(KWK!$I$14)),HGO!AF66*KWK!$I$14,0)","v":0},0,{"$f":"IF(A127=\"\",\"\",IF(AND(KWK!C127=\"\",D127=\"\"),\"\",SUM(D127,-(KWK!C127),-(I127),(IF(HGO!AB66<>\"\",HGO!AB66)))))","v":""},{"$f":"IF(A127=\"\",\"\",IF($E127<>\"\",$E127/(1+(EM!$C$4/100))^A127,\"\"))","v":""},{"$f":"IF(F127<>\"\",SUM($F$63:F127),\"\")","v":""},"",{"$f":"IF(A127=\"\",\"\",IF(AND(HGO!T66=TRUE,KWK!A127-EM!$A$6=0),KWK!$J$4,0)+IF(A127>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A127>=EM!$A$6,_xlfn.NUMBERVALUE(A127)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P127<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P127>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P127<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P127>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P127<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P127>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A127>=EM!$A$6,_xlfn.NUMBERVALUE(A127)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A127>=EM!$A$6,_xlfn.NUMBERVALUE(A127)),J127+K127-I127,\"\")","v":""},{"$f":"IF($M127<>\"\",$M127/(1+(EM!$C$4/100))^A127,\"\")","v":""},{"$f":"IF(N127<>\"\",SUM($N$63:N127),\"\")","v":""},{"$f":"IF(A127=\"\",\"\",IF(I127=0,0,IF(I127>0,_xlfn.NUMBERVALUE($A127-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=66,EM!$A$4+EM!$A$6>=66),66,\"\")","v":""},{"$f":"IF(A128=66,(((1+EM!$C$4/100)^66)*EM!$C$4/100)/(((1+EM!$C$4/100)^66)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF67),ISNUMBER(KWK!$I$14)),HGO!AF67*KWK!$I$14,0)","v":0},{"$f":"SUM(IF(J128<>\"\",J128)+IF(K128<>\"\",K128))","v":0},{"$f":"IF(A128=\"\",\"\",IF(AND(KWK!C128=\"\",D128=\"\"),\"\",SUM(D128,-(KWK!C128),-(I128),(IF(HGO!AB67<>\"\",HGO!AB67)))))","v":""},{"$f":"IF(A128=\"\",\"\",IF($E128<>\"\",$E128/(1+(EM!$C$4/100))^A128,\"\"))","v":""},{"$f":"IF(F128<>\"\",SUM($F$63:F128),\"\")","v":""},{"$f":"IF(G128<>\"\",(G128*B128),\"\")","v":""},{"$f":"IF(A128=\"\",\"\",IF(AND(HGO!T67=TRUE,KWK!A128-EM!$A$6=0),KWK!$J$4,0)+IF(A128>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A128>=EM!$A$6,_xlfn.NUMBERVALUE(A128)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P128<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P128>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P128<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P128>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P128<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P128>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A128>=EM!$A$6,_xlfn.NUMBERVALUE(A128)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},{"$f":"IF(O128<>\"\",O128*B128,\"\")","v":""},{"$f":"IF(AND(A128>=EM!$A$6,_xlfn.NUMBERVALUE(A128)),J128+K128-I128,\"\")","v":""},{"$f":"IF($M128<>\"\",$M128/(1+(EM!$C$4/100))^A128,\"\")","v":""},{"$f":"IF(N128<>\"\",SUM($N$63:N128),\"\")","v":""},{"$f":"IF(A128=\"\",\"\",IF(I128=0,0,IF(I128>0,_xlfn.NUMBERVALUE($A128-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=67,EM!$A$4+EM!$A$6>=67),67,\"\")","v":""},{"$f":"IF(A129=67,(((1+EM!$C$4/100)^67)*EM!$C$4/100)/(((1+EM!$C$4/100)^67)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF68),ISNUMBER(KWK!$I$14)),HGO!AF68*KWK!$I$14,0)","v":0},0,{"$f":"IF(A129=\"\",\"\",IF(AND(KWK!C129=\"\",D129=\"\"),\"\",SUM(D129,-(KWK!C129),-(I129),(IF(HGO!AB68<>\"\",HGO!AB68)))))","v":""},{"$f":"IF(A129=\"\",\"\",IF($E129<>\"\",$E129/(1+(EM!$C$4/100))^A129,\"\"))","v":""},{"$f":"IF(F129<>\"\",SUM($F$63:F129),\"\")","v":""},"",{"$f":"IF(A129=\"\",\"\",IF(AND(HGO!T68=TRUE,KWK!A129-EM!$A$6=0),KWK!$J$4,0)+IF(A129>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A129>=EM!$A$6,_xlfn.NUMBERVALUE(A129)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P129<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P129>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P129<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P129>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P129<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P129>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A129>=EM!$A$6,_xlfn.NUMBERVALUE(A129)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A129>=EM!$A$6,_xlfn.NUMBERVALUE(A129)),J129+K129-I129,\"\")","v":""},{"$f":"IF($M129<>\"\",$M129/(1+(EM!$C$4/100))^A129,\"\")","v":""},{"$f":"IF(N129<>\"\",SUM($N$63:N129),\"\")","v":""},{"$f":"IF(A129=\"\",\"\",IF(I129=0,0,IF(I129>0,_xlfn.NUMBERVALUE($A129-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=68,EM!$A$4+EM!$A$6>=68),68,\"\")","v":""},{"$f":"IF(A130=68,(((1+EM!$C$4/100)^68)*EM!$C$4/100)/(((1+EM!$C$4/100)^68)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF69),ISNUMBER(KWK!$I$14)),HGO!AF69*KWK!$I$14,0)","v":0},0,{"$f":"IF(A130=\"\",\"\",IF(AND(KWK!C130=\"\",D130=\"\"),\"\",SUM(D130,-(KWK!C130),-(I130),(IF(HGO!AB69<>\"\",HGO!AB69)))))","v":""},{"$f":"IF(A130=\"\",\"\",IF($E130<>\"\",$E130/(1+(EM!$C$4/100))^A130,\"\"))","v":""},{"$f":"IF(F130<>\"\",SUM($F$63:F130),\"\")","v":""},"",{"$f":"IF(A130=\"\",\"\",IF(AND(HGO!T69=TRUE,KWK!A130-EM!$A$6=0),KWK!$J$4,0)+IF(A130>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A130>=EM!$A$6,_xlfn.NUMBERVALUE(A130)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P130<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P130>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P130<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P130>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P130<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P130>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A130>=EM!$A$6,_xlfn.NUMBERVALUE(A130)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A130>=EM!$A$6,_xlfn.NUMBERVALUE(A130)),J130+K130-I130,\"\")","v":""},{"$f":"IF($M130<>\"\",$M130/(1+(EM!$C$4/100))^A130,\"\")","v":""},{"$f":"IF(N130<>\"\",SUM($N$63:N130),\"\")","v":""},{"$f":"IF(A130=\"\",\"\",IF(I130=0,0,IF(I130>0,_xlfn.NUMBERVALUE($A130-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=69,EM!$A$4+EM!$A$6>=69),69,\"\")","v":""},{"$f":"IF(A131=69,(((1+EM!$C$4/100)^69)*EM!$C$4/100)/(((1+EM!$C$4/100)^69)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF70),ISNUMBER(KWK!$I$14)),HGO!AF70*KWK!$I$14,0)","v":0},0,{"$f":"IF(A131=\"\",\"\",IF(AND(KWK!C131=\"\",D131=\"\"),\"\",SUM(D131,-(KWK!C131),-(I131),(IF(HGO!AB70<>\"\",HGO!AB70)))))","v":""},{"$f":"IF(A131=\"\",\"\",IF($E131<>\"\",$E131/(1+(EM!$C$4/100))^A131,\"\"))","v":""},{"$f":"IF(F131<>\"\",SUM($F$63:F131),\"\")","v":""},"",{"$f":"IF(A131=\"\",\"\",IF(AND(HGO!T70=TRUE,KWK!A131-EM!$A$6=0),KWK!$J$4,0)+IF(A131>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A131>=EM!$A$6,_xlfn.NUMBERVALUE(A131)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P131<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P131>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P131<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P131>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P131<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P131>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A131>=EM!$A$6,_xlfn.NUMBERVALUE(A131)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A131>=EM!$A$6,_xlfn.NUMBERVALUE(A131)),J131+K131-I131,\"\")","v":""},{"$f":"IF($M131<>\"\",$M131/(1+(EM!$C$4/100))^A131,\"\")","v":""},{"$f":"IF(N131<>\"\",SUM($N$63:N131),\"\")","v":""},{"$f":"IF(A131=\"\",\"\",IF(I131=0,0,IF(I131>0,_xlfn.NUMBERVALUE($A131-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=70,EM!$A$4+EM!$A$6>=70),70,\"\")","v":""},{"$f":"IF(A132=70,(((1+EM!$C$4/100)^70)*EM!$C$4/100)/(((1+EM!$C$4/100)^70)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF71),ISNUMBER(KWK!$I$14)),HGO!AF71*KWK!$I$14,0)","v":0},0,{"$f":"IF(A132=\"\",\"\",IF(AND(KWK!C132=\"\",D132=\"\"),\"\",SUM(D132,-(KWK!C132),-(I132),(IF(HGO!AB71<>\"\",HGO!AB71)))))","v":""},{"$f":"IF(A132=\"\",\"\",IF($E132<>\"\",$E132/(1+(EM!$C$4/100))^A132,\"\"))","v":""},{"$f":"IF(F132<>\"\",SUM($F$63:F132),\"\")","v":""},"",{"$f":"IF(A132=\"\",\"\",IF(AND(HGO!T71=TRUE,KWK!A132-EM!$A$6=0),KWK!$J$4,0)+IF(A132>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A132>=EM!$A$6,_xlfn.NUMBERVALUE(A132)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P132<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P132>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P132<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P132>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P132<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P132>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A132>=EM!$A$6,_xlfn.NUMBERVALUE(A132)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A132>=EM!$A$6,_xlfn.NUMBERVALUE(A132)),J132+K132-I132,\"\")","v":""},{"$f":"IF($M132<>\"\",$M132/(1+(EM!$C$4/100))^A132,\"\")","v":""},{"$f":"IF(N132<>\"\",SUM($N$63:N132),\"\")","v":""},{"$f":"IF(A132=\"\",\"\",IF(I132=0,0,IF(I132>0,_xlfn.NUMBERVALUE($A132-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=71,EM!$A$4+EM!$A$6>=71),71,\"\")","v":""},{"$f":"IF(A133=71,(((1+EM!$C$4/100)^71)*EM!$C$4/100)/(((1+EM!$C$4/100)^71)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF72),ISNUMBER(KWK!$I$14)),HGO!AF72*KWK!$I$14,0)","v":0},0,{"$f":"IF(A133=\"\",\"\",IF(AND(KWK!C133=\"\",D133=\"\"),\"\",SUM(D133,-(KWK!C133),-(I133),(IF(HGO!AB72<>\"\",HGO!AB72)))))","v":""},{"$f":"IF(A133=\"\",\"\",IF($E133<>\"\",$E133/(1+(EM!$C$4/100))^A133,\"\"))","v":""},{"$f":"IF(F133<>\"\",SUM($F$63:F133),\"\")","v":""},"",{"$f":"IF(A133=\"\",\"\",IF(AND(HGO!T72=TRUE,KWK!A133-EM!$A$6=0),KWK!$J$4,0)+IF(A133>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A133>=EM!$A$6,_xlfn.NUMBERVALUE(A133)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P133<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P133>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P133<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P133>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P133<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P133>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A133>=EM!$A$6,_xlfn.NUMBERVALUE(A133)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A133>=EM!$A$6,_xlfn.NUMBERVALUE(A133)),J133+K133-I133,\"\")","v":""},{"$f":"IF($M133<>\"\",$M133/(1+(EM!$C$4/100))^A133,\"\")","v":""},{"$f":"IF(N133<>\"\",SUM($N$63:N133),\"\")","v":""},{"$f":"IF(A133=\"\",\"\",IF(I133=0,0,IF(I133>0,_xlfn.NUMBERVALUE($A133-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=72,EM!$A$4+EM!$A$6>=72),72,\"\")","v":""},{"$f":"IF(A134=72,(((1+EM!$C$4/100)^72)*EM!$C$4/100)/(((1+EM!$C$4/100)^72)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF73),ISNUMBER(KWK!$I$14)),HGO!AF73*KWK!$I$14,0)","v":0},0,{"$f":"IF(A134=\"\",\"\",IF(AND(KWK!C134=\"\",D134=\"\"),\"\",SUM(D134,-(KWK!C134),-(I134),(IF(HGO!AB73<>\"\",HGO!AB73)))))","v":""},{"$f":"IF(A134=\"\",\"\",IF($E134<>\"\",$E134/(1+(EM!$C$4/100))^A134,\"\"))","v":""},{"$f":"IF(F134<>\"\",SUM($F$63:F134),\"\")","v":""},"",{"$f":"IF(A134=\"\",\"\",IF(AND(HGO!T73=TRUE,KWK!A134-EM!$A$6=0),KWK!$J$4,0)+IF(A134>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A134>=EM!$A$6,_xlfn.NUMBERVALUE(A134)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P134<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P134>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P134<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P134>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P134<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P134>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A134>=EM!$A$6,_xlfn.NUMBERVALUE(A134)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A134>=EM!$A$6,_xlfn.NUMBERVALUE(A134)),J134+K134-I134,\"\")","v":""},{"$f":"IF($M134<>\"\",$M134/(1+(EM!$C$4/100))^A134,\"\")","v":""},{"$f":"IF(N134<>\"\",SUM($N$63:N134),\"\")","v":""},{"$f":"IF(A134=\"\",\"\",IF(I134=0,0,IF(I134>0,_xlfn.NUMBERVALUE($A134-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=73,EM!$A$4+EM!$A$6>=73),73,\"\")","v":""},{"$f":"IF(A135=73,(((1+EM!$C$4/100)^73)*EM!$C$4/100)/(((1+EM!$C$4/100)^73)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF74),ISNUMBER(KWK!$I$14)),HGO!AF74*KWK!$I$14,0)","v":0},0,{"$f":"IF(A135=\"\",\"\",IF(AND(KWK!C135=\"\",D135=\"\"),\"\",SUM(D135,-(KWK!C135),-(I135),(IF(HGO!AB74<>\"\",HGO!AB74)))))","v":""},{"$f":"IF(A135=\"\",\"\",IF($E135<>\"\",$E135/(1+(EM!$C$4/100))^A135,\"\"))","v":""},{"$f":"IF(F135<>\"\",SUM($F$63:F135),\"\")","v":""},"",{"$f":"IF(A135=\"\",\"\",IF(AND(HGO!T74=TRUE,KWK!A135-EM!$A$6=0),KWK!$J$4,0)+IF(A135>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A135>=EM!$A$6,_xlfn.NUMBERVALUE(A135)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P135<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P135>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P135<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P135>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P135<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P135>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A135>=EM!$A$6,_xlfn.NUMBERVALUE(A135)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A135>=EM!$A$6,_xlfn.NUMBERVALUE(A135)),J135+K135-I135,\"\")","v":""},{"$f":"IF($M135<>\"\",$M135/(1+(EM!$C$4/100))^A135,\"\")","v":""},{"$f":"IF(N135<>\"\",SUM($N$63:N135),\"\")","v":""},{"$f":"IF(A135=\"\",\"\",IF(I135=0,0,IF(I135>0,_xlfn.NUMBERVALUE($A135-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=74,EM!$A$4+EM!$A$6>=74),74,\"\")","v":""},{"$f":"IF(A136=74,(((1+EM!$C$4/100)^74)*EM!$C$4/100)/(((1+EM!$C$4/100)^74)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF75),ISNUMBER(KWK!$I$14)),HGO!AF75*KWK!$I$14,0)","v":0},0,{"$f":"IF(A136=\"\",\"\",IF(AND(KWK!C136=\"\",D136=\"\"),\"\",SUM(D136,-(KWK!C136),-(I136),(IF(HGO!AB75<>\"\",HGO!AB75)))))","v":""},{"$f":"IF(A136=\"\",\"\",IF($E136<>\"\",$E136/(1+(EM!$C$4/100))^A136,\"\"))","v":""},{"$f":"IF(F136<>\"\",SUM($F$63:F136),\"\")","v":""},"",{"$f":"IF(A136=\"\",\"\",IF(AND(HGO!T75=TRUE,KWK!A136-EM!$A$6=0),KWK!$J$4,0)+IF(A136>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A136>=EM!$A$6,_xlfn.NUMBERVALUE(A136)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P136<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P136>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P136<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P136>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P136<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P136>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A136>=EM!$A$6,_xlfn.NUMBERVALUE(A136)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A136>=EM!$A$6,_xlfn.NUMBERVALUE(A136)),J136+K136-I136,\"\")","v":""},{"$f":"IF($M136<>\"\",$M136/(1+(EM!$C$4/100))^A136,\"\")","v":""},{"$f":"IF(N136<>\"\",SUM($N$63:N136),\"\")","v":""},{"$f":"IF(A136=\"\",\"\",IF(I136=0,0,IF(I136>0,_xlfn.NUMBERVALUE($A136-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=75,EM!$A$4+EM!$A$6>=75),75,\"\")","v":""},{"$f":"IF(A137=75,(((1+EM!$C$4/100)^75)*EM!$C$4/100)/(((1+EM!$C$4/100)^75)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF76),ISNUMBER(KWK!$I$14)),HGO!AF76*KWK!$I$14,0)","v":0},0,{"$f":"IF(A137=\"\",\"\",IF(AND(KWK!C137=\"\",D137=\"\"),\"\",SUM(D137,-(KWK!C137),-(I137),(IF(HGO!AB76<>\"\",HGO!AB76)))))","v":""},{"$f":"IF(A137=\"\",\"\",IF($E137<>\"\",$E137/(1+(EM!$C$4/100))^A137,\"\"))","v":""},{"$f":"IF(F137<>\"\",SUM($F$63:F137),\"\")","v":""},"",{"$f":"IF(A137=\"\",\"\",IF(AND(HGO!T76=TRUE,KWK!A137-EM!$A$6=0),KWK!$J$4,0)+IF(A137>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A137>=EM!$A$6,_xlfn.NUMBERVALUE(A137)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P137<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P137>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P137<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P137>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P137<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P137>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A137>=EM!$A$6,_xlfn.NUMBERVALUE(A137)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A137>=EM!$A$6,_xlfn.NUMBERVALUE(A137)),J137+K137-I137,\"\")","v":""},{"$f":"IF($M137<>\"\",$M137/(1+(EM!$C$4/100))^A137,\"\")","v":""},{"$f":"IF(N137<>\"\",SUM($N$63:N137),\"\")","v":""},{"$f":"IF(A137=\"\",\"\",IF(I137=0,0,IF(I137>0,_xlfn.NUMBERVALUE($A137-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=76,EM!$A$4+EM!$A$6>=76),76,\"\")","v":""},{"$f":"IF(A138=76,(((1+EM!$C$4/100)^76)*EM!$C$4/100)/(((1+EM!$C$4/100)^76)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF77),ISNUMBER(KWK!$I$14)),HGO!AF77*KWK!$I$14,0)","v":0},0,{"$f":"IF(A138=\"\",\"\",IF(AND(KWK!C138=\"\",D138=\"\"),\"\",SUM(D138,-(KWK!C138),-(I138),(IF(HGO!AB77<>\"\",HGO!AB77)))))","v":""},{"$f":"IF(A138=\"\",\"\",IF($E138<>\"\",$E138/(1+(EM!$C$4/100))^A138,\"\"))","v":""},{"$f":"IF(F138<>\"\",SUM($F$63:F138),\"\")","v":""},"",{"$f":"IF(A138=\"\",\"\",IF(AND(HGO!T77=TRUE,KWK!A138-EM!$A$6=0),KWK!$J$4,0)+IF(A138>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A138>=EM!$A$6,_xlfn.NUMBERVALUE(A138)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P138<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P138>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P138<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P138>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P138<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P138>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A138>=EM!$A$6,_xlfn.NUMBERVALUE(A138)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A138>=EM!$A$6,_xlfn.NUMBERVALUE(A138)),J138+K138-I138,\"\")","v":""},{"$f":"IF($M138<>\"\",$M138/(1+(EM!$C$4/100))^A138,\"\")","v":""},{"$f":"IF(N138<>\"\",SUM($N$63:N138),\"\")","v":""},{"$f":"IF(A138=\"\",\"\",IF(I138=0,0,IF(I138>0,_xlfn.NUMBERVALUE($A138-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=77,EM!$A$4+EM!$A$6>=77),77,\"\")","v":""},{"$f":"IF(A139=77,(((1+EM!$C$4/100)^77)*EM!$C$4/100)/(((1+EM!$C$4/100)^77)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF78),ISNUMBER(KWK!$I$14)),HGO!AF78*KWK!$I$14,0)","v":0},0,{"$f":"IF(A139=\"\",\"\",IF(AND(KWK!C139=\"\",D139=\"\"),\"\",SUM(D139,-(KWK!C139),-(I139),(IF(HGO!AB78<>\"\",HGO!AB78)))))","v":""},{"$f":"IF(A139=\"\",\"\",IF($E139<>\"\",$E139/(1+(EM!$C$4/100))^A139,\"\"))","v":""},{"$f":"IF(F139<>\"\",SUM($F$63:F139),\"\")","v":""},"",{"$f":"IF(A139=\"\",\"\",IF(AND(HGO!T78=TRUE,KWK!A139-EM!$A$6=0),KWK!$J$4,0)+IF(A139>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A139>=EM!$A$6,_xlfn.NUMBERVALUE(A139)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P139<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P139>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P139<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P139>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P139<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P139>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A139>=EM!$A$6,_xlfn.NUMBERVALUE(A139)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A139>=EM!$A$6,_xlfn.NUMBERVALUE(A139)),J139+K139-I139,\"\")","v":""},{"$f":"IF($M139<>\"\",$M139/(1+(EM!$C$4/100))^A139,\"\")","v":""},{"$f":"IF(N139<>\"\",SUM($N$63:N139),\"\")","v":""},{"$f":"IF(A139=\"\",\"\",IF(I139=0,0,IF(I139>0,_xlfn.NUMBERVALUE($A139-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=78,EM!$A$4+EM!$A$6>=78),78,\"\")","v":""},{"$f":"IF(A140=78,(((1+EM!$C$4/100)^78)*EM!$C$4/100)/(((1+EM!$C$4/100)^78)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF79),ISNUMBER(KWK!$I$14)),HGO!AF79*KWK!$I$14,0)","v":0},0,{"$f":"IF(A140=\"\",\"\",IF(AND(KWK!C140=\"\",D140=\"\"),\"\",SUM(D140,-(KWK!C140),-(I140),(IF(HGO!AB79<>\"\",HGO!AB79)))))","v":""},{"$f":"IF(A140=\"\",\"\",IF($E140<>\"\",$E140/(1+(EM!$C$4/100))^A140,\"\"))","v":""},{"$f":"IF(F140<>\"\",SUM($F$63:F140),\"\")","v":""},"",{"$f":"IF(A140=\"\",\"\",IF(AND(HGO!T79=TRUE,KWK!A140-EM!$A$6=0),KWK!$J$4,0)+IF(A140>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A140>=EM!$A$6,_xlfn.NUMBERVALUE(A140)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P140<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P140>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P140<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P140>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P140<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P140>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A140>=EM!$A$6,_xlfn.NUMBERVALUE(A140)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A140>=EM!$A$6,_xlfn.NUMBERVALUE(A140)),J140+K140-I140,\"\")","v":""},{"$f":"IF($M140<>\"\",$M140/(1+(EM!$C$4/100))^A140,\"\")","v":""},{"$f":"IF(N140<>\"\",SUM($N$63:N140),\"\")","v":""},{"$f":"IF(A140=\"\",\"\",IF(I140=0,0,IF(I140>0,_xlfn.NUMBERVALUE($A140-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=79,EM!$A$4+EM!$A$6>=79),79,\"\")","v":""},{"$f":"IF(A141=79,(((1+EM!$C$4/100)^79)*EM!$C$4/100)/(((1+EM!$C$4/100)^79)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF80),ISNUMBER(KWK!$I$14)),HGO!AF80*KWK!$I$14,0)","v":0},0,{"$f":"IF(A141=\"\",\"\",IF(AND(KWK!C141=\"\",D141=\"\"),\"\",SUM(D141,-(KWK!C141),-(I141),(IF(HGO!AB80<>\"\",HGO!AB80)))))","v":""},{"$f":"IF(A141=\"\",\"\",IF($E141<>\"\",$E141/(1+(EM!$C$4/100))^A141,\"\"))","v":""},{"$f":"IF(F141<>\"\",SUM($F$63:F141),\"\")","v":""},"",{"$f":"IF(A141=\"\",\"\",IF(AND(HGO!T80=TRUE,KWK!A141-EM!$A$6=0),KWK!$J$4,0)+IF(A141>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A141>=EM!$A$6,_xlfn.NUMBERVALUE(A141)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P141<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P141>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P141<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P141>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P141<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P141>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A141>=EM!$A$6,_xlfn.NUMBERVALUE(A141)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A141>=EM!$A$6,_xlfn.NUMBERVALUE(A141)),J141+K141-I141,\"\")","v":""},{"$f":"IF($M141<>\"\",$M141/(1+(EM!$C$4/100))^A141,\"\")","v":""},{"$f":"IF(N141<>\"\",SUM($N$63:N141),\"\")","v":""},{"$f":"IF(A141=\"\",\"\",IF(I141=0,0,IF(I141>0,_xlfn.NUMBERVALUE($A141-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=80,EM!$A$4+EM!$A$6>=80),80,\"\")","v":""},{"$f":"IF(A142=80,(((1+EM!$C$4/100)^80)*EM!$C$4/100)/(((1+EM!$C$4/100)^80)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF81),ISNUMBER(KWK!$I$14)),HGO!AF81*KWK!$I$14,0)","v":0},0,{"$f":"IF(A142=\"\",\"\",IF(AND(KWK!C142=\"\",D142=\"\"),\"\",SUM(D142,-(KWK!C142),-(I142),(IF(HGO!AB81<>\"\",HGO!AB81)))))","v":""},{"$f":"IF(A142=\"\",\"\",IF($E142<>\"\",$E142/(1+(EM!$C$4/100))^A142,\"\"))","v":""},{"$f":"IF(F142<>\"\",SUM($F$63:F142),\"\")","v":""},"",{"$f":"IF(A142=\"\",\"\",IF(AND(HGO!T81=TRUE,KWK!A142-EM!$A$6=0),KWK!$J$4,0)+IF(A142>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A142>=EM!$A$6,_xlfn.NUMBERVALUE(A142)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P142<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P142>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P142<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P142>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P142<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P142>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A142>=EM!$A$6,_xlfn.NUMBERVALUE(A142)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A142>=EM!$A$6,_xlfn.NUMBERVALUE(A142)),J142+K142-I142,\"\")","v":""},{"$f":"IF($M142<>\"\",$M142/(1+(EM!$C$4/100))^A142,\"\")","v":""},{"$f":"IF(N142<>\"\",SUM($N$63:N142),\"\")","v":""},{"$f":"IF(A142=\"\",\"\",IF(I142=0,0,IF(I142>0,_xlfn.NUMBERVALUE($A142-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=81,EM!$A$4+EM!$A$6>=81),81,\"\")","v":""},{"$f":"IF(A143=81,(((1+EM!$C$4/100)^81)*EM!$C$4/100)/(((1+EM!$C$4/100)^81)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF82),ISNUMBER(KWK!$I$14)),HGO!AF82*KWK!$I$14,0)","v":0},0,{"$f":"IF(A143=\"\",\"\",IF(AND(KWK!C143=\"\",D143=\"\"),\"\",SUM(D143,-(KWK!C143),-(I143),(IF(HGO!AB82<>\"\",HGO!AB82)))))","v":""},{"$f":"IF(A143=\"\",\"\",IF($E143<>\"\",$E143/(1+(EM!$C$4/100))^A143,\"\"))","v":""},{"$f":"IF(F143<>\"\",SUM($F$63:F143),\"\")","v":""},"",{"$f":"IF(A143=\"\",\"\",IF(AND(HGO!T82=TRUE,KWK!A143-EM!$A$6=0),KWK!$J$4,0)+IF(A143>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A143>=EM!$A$6,_xlfn.NUMBERVALUE(A143)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P143<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P143>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P143<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P143>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P143<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P143>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A143>=EM!$A$6,_xlfn.NUMBERVALUE(A143)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A143>=EM!$A$6,_xlfn.NUMBERVALUE(A143)),J143+K143-I143,\"\")","v":""},{"$f":"IF($M143<>\"\",$M143/(1+(EM!$C$4/100))^A143,\"\")","v":""},{"$f":"IF(N143<>\"\",SUM($N$63:N143),\"\")","v":""},{"$f":"IF(A143=\"\",\"\",IF(I143=0,0,IF(I143>0,_xlfn.NUMBERVALUE($A143-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=82,EM!$A$4+EM!$A$6>=82),82,\"\")","v":""},{"$f":"IF(A144=82,(((1+EM!$C$4/100)^82)*EM!$C$4/100)/(((1+EM!$C$4/100)^82)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF83),ISNUMBER(KWK!$I$14)),HGO!AF83*KWK!$I$14,0)","v":0},0,{"$f":"IF(A144=\"\",\"\",IF(AND(KWK!C144=\"\",D144=\"\"),\"\",SUM(D144,-(KWK!C144),-(I144),(IF(HGO!AB83<>\"\",HGO!AB83)))))","v":""},{"$f":"IF(A144=\"\",\"\",IF($E144<>\"\",$E144/(1+(EM!$C$4/100))^A144,\"\"))","v":""},{"$f":"IF(F144<>\"\",SUM($F$63:F144),\"\")","v":""},"",{"$f":"IF(A144=\"\",\"\",IF(AND(HGO!T83=TRUE,KWK!A144-EM!$A$6=0),KWK!$J$4,0)+IF(A144>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A144>=EM!$A$6,_xlfn.NUMBERVALUE(A144)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P144<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P144>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P144<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P144>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P144<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P144>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A144>=EM!$A$6,_xlfn.NUMBERVALUE(A144)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A144>=EM!$A$6,_xlfn.NUMBERVALUE(A144)),J144+K144-I144,\"\")","v":""},{"$f":"IF($M144<>\"\",$M144/(1+(EM!$C$4/100))^A144,\"\")","v":""},{"$f":"IF(N144<>\"\",SUM($N$63:N144),\"\")","v":""},{"$f":"IF(A144=\"\",\"\",IF(I144=0,0,IF(I144>0,_xlfn.NUMBERVALUE($A144-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=83,EM!$A$4+EM!$A$6>=83),83,\"\")","v":""},{"$f":"IF(A145=83,(((1+EM!$C$4/100)^83)*EM!$C$4/100)/(((1+EM!$C$4/100)^83)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF84),ISNUMBER(KWK!$I$14)),HGO!AF84*KWK!$I$14,0)","v":0},0,{"$f":"IF(A145=\"\",\"\",IF(AND(KWK!C145=\"\",D145=\"\"),\"\",SUM(D145,-(KWK!C145),-(I145),(IF(HGO!AB84<>\"\",HGO!AB84)))))","v":""},{"$f":"IF(A145=\"\",\"\",IF($E145<>\"\",$E145/(1+(EM!$C$4/100))^A145,\"\"))","v":""},{"$f":"IF(F145<>\"\",SUM($F$63:F145),\"\")","v":""},"",{"$f":"IF(A145=\"\",\"\",IF(AND(HGO!T84=TRUE,KWK!A145-EM!$A$6=0),KWK!$J$4,0)+IF(A145>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A145>=EM!$A$6,_xlfn.NUMBERVALUE(A145)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P145<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P145>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P145<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P145>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P145<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P145>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A145>=EM!$A$6,_xlfn.NUMBERVALUE(A145)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A145>=EM!$A$6,_xlfn.NUMBERVALUE(A145)),J145+K145-I145,\"\")","v":""},{"$f":"IF($M145<>\"\",$M145/(1+(EM!$C$4/100))^A145,\"\")","v":""},{"$f":"IF(N145<>\"\",SUM($N$63:N145),\"\")","v":""},{"$f":"IF(A145=\"\",\"\",IF(I145=0,0,IF(I145>0,_xlfn.NUMBERVALUE($A145-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=84,EM!$A$4+EM!$A$6>=84),84,\"\")","v":""},{"$f":"IF(A146=84,(((1+EM!$C$4/100)^84)*EM!$C$4/100)/(((1+EM!$C$4/100)^84)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF85),ISNUMBER(KWK!$I$14)),HGO!AF85*KWK!$I$14,0)","v":0},0,{"$f":"IF(A146=\"\",\"\",IF(AND(KWK!C146=\"\",D146=\"\"),\"\",SUM(D146,-(KWK!C146),-(I146),(IF(HGO!AB85<>\"\",HGO!AB85)))))","v":""},{"$f":"IF(A146=\"\",\"\",IF($E146<>\"\",$E146/(1+(EM!$C$4/100))^A146,\"\"))","v":""},{"$f":"IF(F146<>\"\",SUM($F$63:F146),\"\")","v":""},"",{"$f":"IF(A146=\"\",\"\",IF(AND(HGO!T85=TRUE,KWK!A146-EM!$A$6=0),KWK!$J$4,0)+IF(A146>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A146>=EM!$A$6,_xlfn.NUMBERVALUE(A146)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P146<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P146>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P146<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P146>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P146<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P146>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A146>=EM!$A$6,_xlfn.NUMBERVALUE(A146)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A146>=EM!$A$6,_xlfn.NUMBERVALUE(A146)),J146+K146-I146,\"\")","v":""},{"$f":"IF($M146<>\"\",$M146/(1+(EM!$C$4/100))^A146,\"\")","v":""},{"$f":"IF(N146<>\"\",SUM($N$63:N146),\"\")","v":""},{"$f":"IF(A146=\"\",\"\",IF(I146=0,0,IF(I146>0,_xlfn.NUMBERVALUE($A146-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=85,EM!$A$4+EM!$A$6>=85),85,\"\")","v":""},{"$f":"IF(A147=85,(((1+EM!$C$4/100)^85)*EM!$C$4/100)/(((1+EM!$C$4/100)^85)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF86),ISNUMBER(KWK!$I$14)),HGO!AF86*KWK!$I$14,0)","v":0},0,{"$f":"IF(A147=\"\",\"\",IF(AND(KWK!C147=\"\",D147=\"\"),\"\",SUM(D147,-(KWK!C147),-(I147),(IF(HGO!AB86<>\"\",HGO!AB86)))))","v":""},{"$f":"IF(A147=\"\",\"\",IF($E147<>\"\",$E147/(1+(EM!$C$4/100))^A147,\"\"))","v":""},{"$f":"IF(F147<>\"\",SUM($F$63:F147),\"\")","v":""},"",{"$f":"IF(A147=\"\",\"\",IF(AND(HGO!T86=TRUE,KWK!A147-EM!$A$6=0),KWK!$J$4,0)+IF(A147>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A147>=EM!$A$6,_xlfn.NUMBERVALUE(A147)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P147<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P147>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P147<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P147>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P147<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P147>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A147>=EM!$A$6,_xlfn.NUMBERVALUE(A147)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A147>=EM!$A$6,_xlfn.NUMBERVALUE(A147)),J147+K147-I147,\"\")","v":""},{"$f":"IF($M147<>\"\",$M147/(1+(EM!$C$4/100))^A147,\"\")","v":""},{"$f":"IF(N147<>\"\",SUM($N$63:N147),\"\")","v":""},{"$f":"IF(A147=\"\",\"\",IF(I147=0,0,IF(I147>0,_xlfn.NUMBERVALUE($A147-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=86,EM!$A$4+EM!$A$6>=86),86,\"\")","v":""},{"$f":"IF(A148=86,(((1+EM!$C$4/100)^86)*EM!$C$4/100)/(((1+EM!$C$4/100)^86)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF87),ISNUMBER(KWK!$I$14)),HGO!AF87*KWK!$I$14,0)","v":0},0,{"$f":"IF(A148=\"\",\"\",IF(AND(KWK!C148=\"\",D148=\"\"),\"\",SUM(D148,-(KWK!C148),-(I148),(IF(HGO!AB87<>\"\",HGO!AB87)))))","v":""},{"$f":"IF(A148=\"\",\"\",IF($E148<>\"\",$E148/(1+(EM!$C$4/100))^A148,\"\"))","v":""},{"$f":"IF(F148<>\"\",SUM($F$63:F148),\"\")","v":""},"",{"$f":"IF(A148=\"\",\"\",IF(AND(HGO!T87=TRUE,KWK!A148-EM!$A$6=0),KWK!$J$4,0)+IF(A148>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A148>=EM!$A$6,_xlfn.NUMBERVALUE(A148)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P148<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P148>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P148<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P148>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P148<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P148>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A148>=EM!$A$6,_xlfn.NUMBERVALUE(A148)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A148>=EM!$A$6,_xlfn.NUMBERVALUE(A148)),J148+K148-I148,\"\")","v":""},{"$f":"IF($M148<>\"\",$M148/(1+(EM!$C$4/100))^A148,\"\")","v":""},{"$f":"IF(N148<>\"\",SUM($N$63:N148),\"\")","v":""},{"$f":"IF(A148=\"\",\"\",IF(I148=0,0,IF(I148>0,_xlfn.NUMBERVALUE($A148-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=87,EM!$A$4+EM!$A$6>=87),87,\"\")","v":""},{"$f":"IF(A149=87,(((1+EM!$C$4/100)^87)*EM!$C$4/100)/(((1+EM!$C$4/100)^87)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF88),ISNUMBER(KWK!$I$14)),HGO!AF88*KWK!$I$14,0)","v":0},0,{"$f":"IF(A149=\"\",\"\",IF(AND(KWK!C149=\"\",D149=\"\"),\"\",SUM(D149,-(KWK!C149),-(I149),(IF(HGO!AB88<>\"\",HGO!AB88)))))","v":""},{"$f":"IF(A149=\"\",\"\",IF($E149<>\"\",$E149/(1+(EM!$C$4/100))^A149,\"\"))","v":""},{"$f":"IF(F149<>\"\",SUM($F$63:F149),\"\")","v":""},"",{"$f":"IF(A149=\"\",\"\",IF(AND(HGO!T88=TRUE,KWK!A149-EM!$A$6=0),KWK!$J$4,0)+IF(A149>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A149>=EM!$A$6,_xlfn.NUMBERVALUE(A149)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P149<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P149>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P149<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P149>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P149<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P149>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A149>=EM!$A$6,_xlfn.NUMBERVALUE(A149)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A149>=EM!$A$6,_xlfn.NUMBERVALUE(A149)),J149+K149-I149,\"\")","v":""},{"$f":"IF($M149<>\"\",$M149/(1+(EM!$C$4/100))^A149,\"\")","v":""},{"$f":"IF(N149<>\"\",SUM($N$63:N149),\"\")","v":""},{"$f":"IF(A149=\"\",\"\",IF(I149=0,0,IF(I149>0,_xlfn.NUMBERVALUE($A149-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=88,EM!$A$4+EM!$A$6>=88),88,\"\")","v":""},{"$f":"IF(A150=88,(((1+EM!$C$4/100)^88)*EM!$C$4/100)/(((1+EM!$C$4/100)^88)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF89),ISNUMBER(KWK!$I$14)),HGO!AF89*KWK!$I$14,0)","v":0},0,{"$f":"IF(A150=\"\",\"\",IF(AND(KWK!C150=\"\",D150=\"\"),\"\",SUM(D150,-(KWK!C150),-(I150),(IF(HGO!AB89<>\"\",HGO!AB89)))))","v":""},{"$f":"IF(A150=\"\",\"\",IF($E150<>\"\",$E150/(1+(EM!$C$4/100))^A150,\"\"))","v":""},{"$f":"IF(F150<>\"\",SUM($F$63:F150),\"\")","v":""},"",{"$f":"IF(A150=\"\",\"\",IF(AND(HGO!T89=TRUE,KWK!A150-EM!$A$6=0),KWK!$J$4,0)+IF(A150>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A150>=EM!$A$6,_xlfn.NUMBERVALUE(A150)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P150<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P150>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P150<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P150>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P150<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P150>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A150>=EM!$A$6,_xlfn.NUMBERVALUE(A150)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A150>=EM!$A$6,_xlfn.NUMBERVALUE(A150)),J150+K150-I150,\"\")","v":""},{"$f":"IF($M150<>\"\",$M150/(1+(EM!$C$4/100))^A150,\"\")","v":""},{"$f":"IF(N150<>\"\",SUM($N$63:N150),\"\")","v":""},{"$f":"IF(A150=\"\",\"\",IF(I150=0,0,IF(I150>0,_xlfn.NUMBERVALUE($A150-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=89,EM!$A$4+EM!$A$6>=89),89,\"\")","v":""},{"$f":"IF(A151=89,(((1+EM!$C$4/100)^89)*EM!$C$4/100)/(((1+EM!$C$4/100)^89)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF90),ISNUMBER(KWK!$I$14)),HGO!AF90*KWK!$I$14,0)","v":0},0,{"$f":"IF(A151=\"\",\"\",IF(AND(KWK!C151=\"\",D151=\"\"),\"\",SUM(D151,-(KWK!C151),-(I151),(IF(HGO!AB90<>\"\",HGO!AB90)))))","v":""},{"$f":"IF(A151=\"\",\"\",IF($E151<>\"\",$E151/(1+(EM!$C$4/100))^A151,\"\"))","v":""},{"$f":"IF(F151<>\"\",SUM($F$63:F151),\"\")","v":""},"",{"$f":"IF(A151=\"\",\"\",IF(AND(HGO!T90=TRUE,KWK!A151-EM!$A$6=0),KWK!$J$4,0)+IF(A151>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A151>=EM!$A$6,_xlfn.NUMBERVALUE(A151)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P151<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P151>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P151<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P151>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P151<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P151>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A151>=EM!$A$6,_xlfn.NUMBERVALUE(A151)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A151>=EM!$A$6,_xlfn.NUMBERVALUE(A151)),J151+K151-I151,\"\")","v":""},{"$f":"IF($M151<>\"\",$M151/(1+(EM!$C$4/100))^A151,\"\")","v":""},{"$f":"IF(N151<>\"\",SUM($N$63:N151),\"\")","v":""},{"$f":"IF(A151=\"\",\"\",IF(I151=0,0,IF(I151>0,_xlfn.NUMBERVALUE($A151-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=90,EM!$A$4+EM!$A$6>=90),90,\"\")","v":""},{"$f":"IF(A152=90,(((1+EM!$C$4/100)^90)*EM!$C$4/100)/(((1+EM!$C$4/100)^90)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF91),ISNUMBER(KWK!$I$14)),HGO!AF91*KWK!$I$14,0)","v":0},0,{"$f":"IF(A152=\"\",\"\",IF(AND(KWK!C152=\"\",D152=\"\"),\"\",SUM(D152,-(KWK!C152),-(I152),(IF(HGO!AB91<>\"\",HGO!AB91)))))","v":""},{"$f":"IF(A152=\"\",\"\",IF($E152<>\"\",$E152/(1+(EM!$C$4/100))^A152,\"\"))","v":""},{"$f":"IF(F152<>\"\",SUM($F$63:F152),\"\")","v":""},"",{"$f":"IF(A152=\"\",\"\",IF(AND(HGO!T91=TRUE,KWK!A152-EM!$A$6=0),KWK!$J$4,0)+IF(A152>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A152>=EM!$A$6,_xlfn.NUMBERVALUE(A152)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P152<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P152>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P152<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P152>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P152<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P152>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A152>=EM!$A$6,_xlfn.NUMBERVALUE(A152)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A152>=EM!$A$6,_xlfn.NUMBERVALUE(A152)),J152+K152-I152,\"\")","v":""},{"$f":"IF($M152<>\"\",$M152/(1+(EM!$C$4/100))^A152,\"\")","v":""},{"$f":"IF(N152<>\"\",SUM($N$63:N152),\"\")","v":""},{"$f":"IF(A152=\"\",\"\",IF(I152=0,0,IF(I152>0,_xlfn.NUMBERVALUE($A152-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=91,EM!$A$4+EM!$A$6>=91),91,\"\")","v":""},{"$f":"IF(A153=91,(((1+EM!$C$4/100)^91)*EM!$C$4/100)/(((1+EM!$C$4/100)^91)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF92),ISNUMBER(KWK!$I$14)),HGO!AF92*KWK!$I$14,0)","v":0},0,{"$f":"IF(A153=\"\",\"\",IF(AND(KWK!C153=\"\",D153=\"\"),\"\",SUM(D153,-(KWK!C153),-(I153),(IF(HGO!AB92<>\"\",HGO!AB92)))))","v":""},{"$f":"IF(A153=\"\",\"\",IF($E153<>\"\",$E153/(1+(EM!$C$4/100))^A153,\"\"))","v":""},{"$f":"IF(F153<>\"\",SUM($F$63:F153),\"\")","v":""},"",{"$f":"IF(A153=\"\",\"\",IF(AND(HGO!T92=TRUE,KWK!A153-EM!$A$6=0),KWK!$J$4,0)+IF(A153>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A153>=EM!$A$6,_xlfn.NUMBERVALUE(A153)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P153<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P153>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P153<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P153>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P153<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P153>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A153>=EM!$A$6,_xlfn.NUMBERVALUE(A153)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A153>=EM!$A$6,_xlfn.NUMBERVALUE(A153)),J153+K153-I153,\"\")","v":""},{"$f":"IF($M153<>\"\",$M153/(1+(EM!$C$4/100))^A153,\"\")","v":""},{"$f":"IF(N153<>\"\",SUM($N$63:N153),\"\")","v":""},{"$f":"IF(A153=\"\",\"\",IF(I153=0,0,IF(I153>0,_xlfn.NUMBERVALUE($A153-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=92,EM!$A$4+EM!$A$6>=92),92,\"\")","v":""},{"$f":"IF(A154=92,(((1+EM!$C$4/100)^92)*EM!$C$4/100)/(((1+EM!$C$4/100)^92)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF93),ISNUMBER(KWK!$I$14)),HGO!AF93*KWK!$I$14,0)","v":0},0,{"$f":"IF(A154=\"\",\"\",IF(AND(KWK!C154=\"\",D154=\"\"),\"\",SUM(D154,-(KWK!C154),-(I154),(IF(HGO!AB93<>\"\",HGO!AB93)))))","v":""},{"$f":"IF(A154=\"\",\"\",IF($E154<>\"\",$E154/(1+(EM!$C$4/100))^A154,\"\"))","v":""},{"$f":"IF(F154<>\"\",SUM($F$63:F154),\"\")","v":""},"",{"$f":"IF(A154=\"\",\"\",IF(AND(HGO!T93=TRUE,KWK!A154-EM!$A$6=0),KWK!$J$4,0)+IF(A154>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A154>=EM!$A$6,_xlfn.NUMBERVALUE(A154)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P154<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P154>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P154<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P154>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P154<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P154>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A154>=EM!$A$6,_xlfn.NUMBERVALUE(A154)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A154>=EM!$A$6,_xlfn.NUMBERVALUE(A154)),J154+K154-I154,\"\")","v":""},{"$f":"IF($M154<>\"\",$M154/(1+(EM!$C$4/100))^A154,\"\")","v":""},{"$f":"IF(N154<>\"\",SUM($N$63:N154),\"\")","v":""},{"$f":"IF(A154=\"\",\"\",IF(I154=0,0,IF(I154>0,_xlfn.NUMBERVALUE($A154-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=93,EM!$A$4+EM!$A$6>=93),93,\"\")","v":""},{"$f":"IF(A155=93,(((1+EM!$C$4/100)^93)*EM!$C$4/100)/(((1+EM!$C$4/100)^93)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF94),ISNUMBER(KWK!$I$14)),HGO!AF94*KWK!$I$14,0)","v":0},0,{"$f":"IF(A155=\"\",\"\",IF(AND(KWK!C155=\"\",D155=\"\"),\"\",SUM(D155,-(KWK!C155),-(I155),(IF(HGO!AB94<>\"\",HGO!AB94)))))","v":""},{"$f":"IF(A155=\"\",\"\",IF($E155<>\"\",$E155/(1+(EM!$C$4/100))^A155,\"\"))","v":""},{"$f":"IF(F155<>\"\",SUM($F$63:F155),\"\")","v":""},"",{"$f":"IF(A155=\"\",\"\",IF(AND(HGO!T94=TRUE,KWK!A155-EM!$A$6=0),KWK!$J$4,0)+IF(A155>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A155>=EM!$A$6,_xlfn.NUMBERVALUE(A155)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P155<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P155>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P155<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P155>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P155<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P155>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A155>=EM!$A$6,_xlfn.NUMBERVALUE(A155)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A155>=EM!$A$6,_xlfn.NUMBERVALUE(A155)),J155+K155-I155,\"\")","v":""},{"$f":"IF($M155<>\"\",$M155/(1+(EM!$C$4/100))^A155,\"\")","v":""},{"$f":"IF(N155<>\"\",SUM($N$63:N155),\"\")","v":""},{"$f":"IF(A155=\"\",\"\",IF(I155=0,0,IF(I155>0,_xlfn.NUMBERVALUE($A155-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=94,EM!$A$4+EM!$A$6>=94),94,\"\")","v":""},{"$f":"IF(A156=94,(((1+EM!$C$4/100)^94)*EM!$C$4/100)/(((1+EM!$C$4/100)^94)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF95),ISNUMBER(KWK!$I$14)),HGO!AF95*KWK!$I$14,0)","v":0},0,{"$f":"IF(A156=\"\",\"\",IF(AND(KWK!C156=\"\",D156=\"\"),\"\",SUM(D156,-(KWK!C156),-(I156),(IF(HGO!AB95<>\"\",HGO!AB95)))))","v":""},{"$f":"IF(A156=\"\",\"\",IF($E156<>\"\",$E156/(1+(EM!$C$4/100))^A156,\"\"))","v":""},{"$f":"IF(F156<>\"\",SUM($F$63:F156),\"\")","v":""},"",{"$f":"IF(A156=\"\",\"\",IF(AND(HGO!T95=TRUE,KWK!A156-EM!$A$6=0),KWK!$J$4,0)+IF(A156>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A156>=EM!$A$6,_xlfn.NUMBERVALUE(A156)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P156<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P156>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P156<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P156>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P156<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P156>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A156>=EM!$A$6,_xlfn.NUMBERVALUE(A156)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A156>=EM!$A$6,_xlfn.NUMBERVALUE(A156)),J156+K156-I156,\"\")","v":""},{"$f":"IF($M156<>\"\",$M156/(1+(EM!$C$4/100))^A156,\"\")","v":""},{"$f":"IF(N156<>\"\",SUM($N$63:N156),\"\")","v":""},{"$f":"IF(A156=\"\",\"\",IF(I156=0,0,IF(I156>0,_xlfn.NUMBERVALUE($A156-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=95,EM!$A$4+EM!$A$6>=95),95,\"\")","v":""},{"$f":"IF(A157=95,(((1+EM!$C$4/100)^95)*EM!$C$4/100)/(((1+EM!$C$4/100)^95)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF96),ISNUMBER(KWK!$I$14)),HGO!AF96*KWK!$I$14,0)","v":0},0,{"$f":"IF(A157=\"\",\"\",IF(AND(KWK!C157=\"\",D157=\"\"),\"\",SUM(D157,-(KWK!C157),-(I157),(IF(HGO!AB96<>\"\",HGO!AB96)))))","v":""},{"$f":"IF(A157=\"\",\"\",IF($E157<>\"\",$E157/(1+(EM!$C$4/100))^A157,\"\"))","v":""},{"$f":"IF(F157<>\"\",SUM($F$63:F157),\"\")","v":""},"",{"$f":"IF(A157=\"\",\"\",IF(AND(HGO!T96=TRUE,KWK!A157-EM!$A$6=0),KWK!$J$4,0)+IF(A157>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A157>=EM!$A$6,_xlfn.NUMBERVALUE(A157)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P157<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P157>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P157<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P157>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P157<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P157>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A157>=EM!$A$6,_xlfn.NUMBERVALUE(A157)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A157>=EM!$A$6,_xlfn.NUMBERVALUE(A157)),J157+K157-I157,\"\")","v":""},{"$f":"IF($M157<>\"\",$M157/(1+(EM!$C$4/100))^A157,\"\")","v":""},{"$f":"IF(N157<>\"\",SUM($N$63:N157),\"\")","v":""},{"$f":"IF(A157=\"\",\"\",IF(I157=0,0,IF(I157>0,_xlfn.NUMBERVALUE($A157-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=96,EM!$A$4+EM!$A$6>=96),96,\"\")","v":""},{"$f":"IF(A158=96,(((1+EM!$C$4/100)^96)*EM!$C$4/100)/(((1+EM!$C$4/100)^96)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF97),ISNUMBER(KWK!$I$14)),HGO!AF97*KWK!$I$14,0)","v":0},0,{"$f":"IF(A158=\"\",\"\",IF(AND(KWK!C158=\"\",D158=\"\"),\"\",SUM(D158,-(KWK!C158),-(I158),(IF(HGO!AB97<>\"\",HGO!AB97)))))","v":""},{"$f":"IF(A158=\"\",\"\",IF($E158<>\"\",$E158/(1+(EM!$C$4/100))^A158,\"\"))","v":""},{"$f":"IF(F158<>\"\",SUM($F$63:F158),\"\")","v":""},"",{"$f":"IF(A158=\"\",\"\",IF(AND(HGO!T97=TRUE,KWK!A158-EM!$A$6=0),KWK!$J$4,0)+IF(A158>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A158>=EM!$A$6,_xlfn.NUMBERVALUE(A158)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P158<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P158>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P158<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P158>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P158<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P158>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A158>=EM!$A$6,_xlfn.NUMBERVALUE(A158)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A158>=EM!$A$6,_xlfn.NUMBERVALUE(A158)),J158+K158-I158,\"\")","v":""},{"$f":"IF($M158<>\"\",$M158/(1+(EM!$C$4/100))^A158,\"\")","v":""},{"$f":"IF(N158<>\"\",SUM($N$63:N158),\"\")","v":""},{"$f":"IF(A158=\"\",\"\",IF(I158=0,0,IF(I158>0,_xlfn.NUMBERVALUE($A158-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=97,EM!$A$4+EM!$A$6>=97),97,\"\")","v":""},{"$f":"IF(A159=97,(((1+EM!$C$4/100)^97)*EM!$C$4/100)/(((1+EM!$C$4/100)^97)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF98),ISNUMBER(KWK!$I$14)),HGO!AF98*KWK!$I$14,0)","v":0},0,{"$f":"IF(A159=\"\",\"\",IF(AND(KWK!C159=\"\",D159=\"\"),\"\",SUM(D159,-(KWK!C159),-(I159),(IF(HGO!AB98<>\"\",HGO!AB98)))))","v":""},{"$f":"IF(A159=\"\",\"\",IF($E159<>\"\",$E159/(1+(EM!$C$4/100))^A159,\"\"))","v":""},{"$f":"IF(F159<>\"\",SUM($F$63:F159),\"\")","v":""},"",{"$f":"IF(A159=\"\",\"\",IF(AND(HGO!T98=TRUE,KWK!A159-EM!$A$6=0),KWK!$J$4,0)+IF(A159>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A159>=EM!$A$6,_xlfn.NUMBERVALUE(A159)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P159<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P159>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P159<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P159>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P159<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P159>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A159>=EM!$A$6,_xlfn.NUMBERVALUE(A159)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A159>=EM!$A$6,_xlfn.NUMBERVALUE(A159)),J159+K159-I159,\"\")","v":""},{"$f":"IF($M159<>\"\",$M159/(1+(EM!$C$4/100))^A159,\"\")","v":""},{"$f":"IF(N159<>\"\",SUM($N$63:N159),\"\")","v":""},{"$f":"IF(A159=\"\",\"\",IF(I159=0,0,IF(I159>0,_xlfn.NUMBERVALUE($A159-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=98,EM!$A$4+EM!$A$6>=98),98,\"\")","v":""},{"$f":"IF(A160=98,(((1+EM!$C$4/100)^98)*EM!$C$4/100)/(((1+EM!$C$4/100)^98)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF99),ISNUMBER(KWK!$I$14)),HGO!AF99*KWK!$I$14,0)","v":0},0,{"$f":"IF(A160=\"\",\"\",IF(AND(KWK!C160=\"\",D160=\"\"),\"\",SUM(D160,-(KWK!C160),-(I160),(IF(HGO!AB99<>\"\",HGO!AB99)))))","v":""},{"$f":"IF(A160=\"\",\"\",IF($E160<>\"\",$E160/(1+(EM!$C$4/100))^A160,\"\"))","v":""},{"$f":"IF(F160<>\"\",SUM($F$63:F160),\"\")","v":""},"",{"$f":"IF(A160=\"\",\"\",IF(AND(HGO!T99=TRUE,KWK!A160-EM!$A$6=0),KWK!$J$4,0)+IF(A160>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A160>=EM!$A$6,_xlfn.NUMBERVALUE(A160)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P160<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P160>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P160<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P160>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P160<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P160>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A160>=EM!$A$6,_xlfn.NUMBERVALUE(A160)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A160>=EM!$A$6,_xlfn.NUMBERVALUE(A160)),J160+K160-I160,\"\")","v":""},{"$f":"IF($M160<>\"\",$M160/(1+(EM!$C$4/100))^A160,\"\")","v":""},{"$f":"IF(N160<>\"\",SUM($N$63:N160),\"\")","v":""},{"$f":"IF(A160=\"\",\"\",IF(I160=0,0,IF(I160>0,_xlfn.NUMBERVALUE($A160-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=99,EM!$A$4+EM!$A$6>=99),99,\"\")","v":""},{"$f":"IF(A161=99,(((1+EM!$C$4/100)^99)*EM!$C$4/100)/(((1+EM!$C$4/100)^99)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF100),ISNUMBER(KWK!$I$14)),HGO!AF100*KWK!$I$14,0)","v":0},0,{"$f":"IF(A161=\"\",\"\",IF(AND(KWK!C161=\"\",D161=\"\"),\"\",SUM(D161,-(KWK!C161),-(I161),(IF(HGO!AB100<>\"\",HGO!AB100)))))","v":""},{"$f":"IF(A161=\"\",\"\",IF($E161<>\"\",$E161/(1+(EM!$C$4/100))^A161,\"\"))","v":""},{"$f":"IF(F161<>\"\",SUM($F$63:F161),\"\")","v":""},"",{"$f":"IF(A161=\"\",\"\",IF(AND(HGO!T100=TRUE,KWK!A161-EM!$A$6=0),KWK!$J$4,0)+IF(A161>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A161>=EM!$A$6,_xlfn.NUMBERVALUE(A161)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P161<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P161>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P161<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P161>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P161<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P161>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A161>=EM!$A$6,_xlfn.NUMBERVALUE(A161)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A161>=EM!$A$6,_xlfn.NUMBERVALUE(A161)),J161+K161-I161,\"\")","v":""},{"$f":"IF($M161<>\"\",$M161/(1+(EM!$C$4/100))^A161,\"\")","v":""},{"$f":"IF(N161<>\"\",SUM($N$63:N161),\"\")","v":""},{"$f":"IF(A161=\"\",\"\",IF(I161=0,0,IF(I161>0,_xlfn.NUMBERVALUE($A161-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=100,EM!$A$4+EM!$A$6>=100),100,\"\")","v":""},{"$f":"IF(A162=100,(((1+EM!$C$4/100)^100)*EM!$C$4/100)/(((1+EM!$C$4/100)^100)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF101),ISNUMBER(KWK!$I$14)),HGO!AF101*KWK!$I$14,0)","v":0},0,{"$f":"IF(A162=\"\",\"\",IF(AND(KWK!C162=\"\",D162=\"\"),\"\",SUM(D162,-(KWK!C162),-(I162),(IF(HGO!AB101<>\"\",HGO!AB101)))))","v":""},{"$f":"IF(A162=\"\",\"\",IF($E162<>\"\",$E162/(1+(EM!$C$4/100))^A162,\"\"))","v":""},{"$f":"IF(F162<>\"\",SUM($F$63:F162),\"\")","v":""},"",{"$f":"IF(A162=\"\",\"\",IF(AND(HGO!T101=TRUE,KWK!A162-EM!$A$6=0),KWK!$J$4,0)+IF(A162>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A162>=EM!$A$6,_xlfn.NUMBERVALUE(A162)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P162<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P162>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P162<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P162>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P162<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P162>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A162>=EM!$A$6,_xlfn.NUMBERVALUE(A162)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A162>=EM!$A$6,_xlfn.NUMBERVALUE(A162)),J162+K162-I162,\"\")","v":""},{"$f":"IF($M162<>\"\",$M162/(1+(EM!$C$4/100))^A162,\"\")","v":""},{"$f":"IF(N162<>\"\",SUM($N$63:N162),\"\")","v":""},{"$f":"IF(A162=\"\",\"\",IF(I162=0,0,IF(I162>0,_xlfn.NUMBERVALUE($A162-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=101,EM!$A$4+EM!$A$6>=101),101,\"\")","v":""},{"$f":"IF(A163=101,(((1+EM!$C$4/100)^101)*EM!$C$4/100)/(((1+EM!$C$4/100)^101)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF102),ISNUMBER(KWK!$I$14)),HGO!AF102*KWK!$I$14,0)","v":0},0,{"$f":"IF(A163=\"\",\"\",IF(AND(KWK!C163=\"\",D163=\"\"),\"\",SUM(D163,-(KWK!C163),-(I163),(IF(HGO!AB102<>\"\",HGO!AB102)))))","v":""},{"$f":"IF(A163=\"\",\"\",IF($E163<>\"\",$E163/(1+(EM!$C$4/100))^A163,\"\"))","v":""},{"$f":"IF(F163<>\"\",SUM($F$63:F163),\"\")","v":""},"",{"$f":"IF(A163=\"\",\"\",IF(AND(HGO!T102=TRUE,KWK!A163-EM!$A$6=0),KWK!$J$4,0)+IF(A163>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A163>=EM!$A$6,_xlfn.NUMBERVALUE(A163)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P163<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P163>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P163<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P163>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P163<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P163>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A163>=EM!$A$6,_xlfn.NUMBERVALUE(A163)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A163>=EM!$A$6,_xlfn.NUMBERVALUE(A163)),J163+K163-I163,\"\")","v":""},{"$f":"IF($M163<>\"\",$M163/(1+(EM!$C$4/100))^A163,\"\")","v":""},{"$f":"IF(N163<>\"\",SUM($N$63:N163),\"\")","v":""},{"$f":"IF(A163=\"\",\"\",IF(I163=0,0,IF(I163>0,_xlfn.NUMBERVALUE($A163-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=102,EM!$A$4+EM!$A$6>=102),102,\"\")","v":""},{"$f":"IF(A164=102,(((1+EM!$C$4/100)^102)*EM!$C$4/100)/(((1+EM!$C$4/100)^102)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF103),ISNUMBER(KWK!$I$14)),HGO!AF103*KWK!$I$14,0)","v":0},0,{"$f":"IF(A164=\"\",\"\",IF(AND(KWK!C164=\"\",D164=\"\"),\"\",SUM(D164,-(KWK!C164),-(I164),(IF(HGO!AB103<>\"\",HGO!AB103)))))","v":""},{"$f":"IF(A164=\"\",\"\",IF($E164<>\"\",$E164/(1+(EM!$C$4/100))^A164,\"\"))","v":""},{"$f":"IF(F164<>\"\",SUM($F$63:F164),\"\")","v":""},"",{"$f":"IF(A164=\"\",\"\",IF(AND(HGO!T103=TRUE,KWK!A164-EM!$A$6=0),KWK!$J$4,0)+IF(A164>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A164>=EM!$A$6,_xlfn.NUMBERVALUE(A164)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P164<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P164>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P164<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P164>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P164<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P164>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A164>=EM!$A$6,_xlfn.NUMBERVALUE(A164)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A164>=EM!$A$6,_xlfn.NUMBERVALUE(A164)),J164+K164-I164,\"\")","v":""},{"$f":"IF($M164<>\"\",$M164/(1+(EM!$C$4/100))^A164,\"\")","v":""},{"$f":"IF(N164<>\"\",SUM($N$63:N164),\"\")","v":""},{"$f":"IF(A164=\"\",\"\",IF(I164=0,0,IF(I164>0,_xlfn.NUMBERVALUE($A164-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=103,EM!$A$4+EM!$A$6>=103),103,\"\")","v":""},{"$f":"IF(A165=103,(((1+EM!$C$4/100)^103)*EM!$C$4/100)/(((1+EM!$C$4/100)^103)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF104),ISNUMBER(KWK!$I$14)),HGO!AF104*KWK!$I$14,0)","v":0},0,{"$f":"IF(A165=\"\",\"\",IF(AND(KWK!C165=\"\",D165=\"\"),\"\",SUM(D165,-(KWK!C165),-(I165),(IF(HGO!AB104<>\"\",HGO!AB104)))))","v":""},{"$f":"IF(A165=\"\",\"\",IF($E165<>\"\",$E165/(1+(EM!$C$4/100))^A165,\"\"))","v":""},{"$f":"IF(F165<>\"\",SUM($F$63:F165),\"\")","v":""},"",{"$f":"IF(A165=\"\",\"\",IF(AND(HGO!T104=TRUE,KWK!A165-EM!$A$6=0),KWK!$J$4,0)+IF(A165>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A165>=EM!$A$6,_xlfn.NUMBERVALUE(A165)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P165<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P165>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P165<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P165>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P165<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P165>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A165>=EM!$A$6,_xlfn.NUMBERVALUE(A165)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A165>=EM!$A$6,_xlfn.NUMBERVALUE(A165)),J165+K165-I165,\"\")","v":""},{"$f":"IF($M165<>\"\",$M165/(1+(EM!$C$4/100))^A165,\"\")","v":""},{"$f":"IF(N165<>\"\",SUM($N$63:N165),\"\")","v":""},{"$f":"IF(A165=\"\",\"\",IF(I165=0,0,IF(I165>0,_xlfn.NUMBERVALUE($A165-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=104,EM!$A$4+EM!$A$6>=104),104,\"\")","v":""},{"$f":"IF(A166=104,(((1+EM!$C$4/100)^104)*EM!$C$4/100)/(((1+EM!$C$4/100)^104)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF105),ISNUMBER(KWK!$I$14)),HGO!AF105*KWK!$I$14,0)","v":0},0,{"$f":"IF(A166=\"\",\"\",IF(AND(KWK!C166=\"\",D166=\"\"),\"\",SUM(D166,-(KWK!C166),-(I166),(IF(HGO!AB105<>\"\",HGO!AB105)))))","v":""},{"$f":"IF(A166=\"\",\"\",IF($E166<>\"\",$E166/(1+(EM!$C$4/100))^A166,\"\"))","v":""},{"$f":"IF(F166<>\"\",SUM($F$63:F166),\"\")","v":""},"",{"$f":"IF(A166=\"\",\"\",IF(AND(HGO!T105=TRUE,KWK!A166-EM!$A$6=0),KWK!$J$4,0)+IF(A166>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A166>=EM!$A$6,_xlfn.NUMBERVALUE(A166)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P166<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P166>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P166<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P166>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P166<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P166>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A166>=EM!$A$6,_xlfn.NUMBERVALUE(A166)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A166>=EM!$A$6,_xlfn.NUMBERVALUE(A166)),J166+K166-I166,\"\")","v":""},{"$f":"IF($M166<>\"\",$M166/(1+(EM!$C$4/100))^A166,\"\")","v":""},{"$f":"IF(N166<>\"\",SUM($N$63:N166),\"\")","v":""},{"$f":"IF(A166=\"\",\"\",IF(I166=0,0,IF(I166>0,_xlfn.NUMBERVALUE($A166-EM!$A$6+1)*$I$10,\"\")))","v":""}]
[{"$f":"IF(OR(EM!$A$4>=105,EM!$A$4+EM!$A$6>=105),105,\"\")","v":""},{"$f":"IF(A167=105,(((1+EM!$C$4/100)^105)*EM!$C$4/100)/(((1+EM!$C$4/100)^105)-1),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(HGO!AF106),ISNUMBER(KWK!$I$14)),HGO!AF106*KWK!$I$14,0)","v":0},0,{"$f":"IF(A167=\"\",\"\",IF(AND(KWK!C167=\"\",D167=\"\"),\"\",SUM(D167,-(KWK!C167),-(I167),(IF(HGO!AB106<>\"\",HGO!AB106)))))","v":""},{"$f":"IF(A167=\"\",\"\",IF($E167<>\"\",$E167/(1+(EM!$C$4/100))^A167,\"\"))","v":""},{"$f":"IF(F167<>\"\",SUM($F$63:F167),\"\")","v":""},"",{"$f":"IF(A167=\"\",\"\",IF(AND(HGO!T106=TRUE,KWK!A167-EM!$A$6=0),KWK!$J$4,0)+IF(A167>=EM!$A$6,KWK!$K$8,0))","v":""},{"$f":"IF(AND(A167>=EM!$A$6,_xlfn.NUMBERVALUE(A167)),IF($G$13=$G$10,$B$38-$B$40,IF($G$13=$G$12,$B$37-$B$40,IF(AND($D$23+$D$24<$B$46,$P167<=60000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24<$B$46,$P167>60000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$B$46,$P167<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$B$46,$P167>30000,$G$13=$G$11),$B$38-$B$40,IF(AND($D$23+$D$24>$C$46,$P167<=30000,$G$13=$G$11),$B$54,IF(AND($D$23+$D$24>$C$46,$P167>30000,$G$13=$G$11),$B$38-$B$40)))))))),0)","v":0},{"$f":"IF(AND(A167>=EM!$A$6,_xlfn.NUMBERVALUE(A167)),SUM(IF($H$8>=100,$D$8*($E$23/100))+(IF($I$8>=100,$E$8))+(IF($H$8<100,(($E$23/100)*$D$8))+(IF($I$8<100,(($I$8/100)*$E$8))))),0)","v":0},"",{"$f":"IF(AND(A167>=EM!$A$6,_xlfn.NUMBERVALUE(A167)),J167+K167-I167,\"\")","v":""},{"$f":"IF($M167<>\"\",$M167/(1+(EM!$C$4/100))^A167,\"\")","v":""},{"$f":"IF(N167<>\"\",SUM($N$63:N167),\"\")","v":""},{"$f":"IF(A167=\"\",\"\",IF(I167=0,0,IF(I167>0,_xlfn.NUMBERVALUE($A167-EM!$A$6+1)*$I$10,\"\")))","v":""}]

{"sheet":"Annuitäten","index":8,"n_rows":105,"n_cols":12,"rows_kept":105,"cut":false,"hidden":true,"merged":[]}
["Zeitraum in Jahren","Ackerkulturen","Zeitraum in Jahren","Gehölzkulturen HHS-Verkauf","Zeitraum in Jahren","Gehölzkulturen energet. Nutzung","Zeitraum in Jahren","Agroforstsystem Gehölzverkauf","Zeitraum in Jahren","Agroforstsystem energetische Verwertung","Zeitraum in Jahren","Ackerkulturen"]
[{"$f":"EM!A4","v":0},"Annuitäten",{"$f":"EM!A4","v":0},"Annuitäten",{"$f":"EM!A4","v":0},"Annuitäten",{"$f":"EM!A4","v":0},null,{"$f":"EM!A4","v":0},null,24,"Annuitäten"]
["Jahr","€/ha","Jahr","€/ha","Jahr","€/ha","Jahr","€/ha","Jahr","€/ha","Jahr","€/ha"]
[{"$f":"KWK!A63","v":""},{"$f":"IF(ISNUMBER(HGO!S2),ROUNDUP(HGO!S2,2),\"\")","v":""},{"$f":"KWK!A63","v":""},{"$f":"IF(ISNUMBER(HGO!Z2),ROUNDUP(HGO!Z2,2),\"\")","v":""},{"$f":"KWK!A63","v":""},{"$f":"IF(ISNUMBER(KWK!H63),ROUNDUP((KWK!H63/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A63","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B4<>\"\",Annuitäten!D4<>\"\"),((Annuitäten!B4*HGO!I$31)+Annuitäten!D4*HGO!I$32),\"\")","v":""},{"$f":"KWK!A63","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B4<>\"\",Annuitäten!F4<>\"\"),((Annuitäten!B4*HGO!I$31)+Annuitäten!F4*HGO!I$32),\"\")","v":""},1,93.92]
[{"$f":"KWK!A64","v":""},{"$f":"IF(ISNUMBER(HGO!S3),ROUNDUP(HGO!S3,2),\"\")","v":""},{"$f":"KWK!A64","v":""},{"$f":"IF(ISNUMBER(HGO!Z3),ROUNDUP(HGO!Z3,2),\"\")","v":""},{"$f":"KWK!A64","v":""},{"$f":"IF(ISNUMBER(KWK!H64),ROUNDUP((KWK!H64/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A64","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B5<>\"\",Annuitäten!D5<>\"\"),((Annuitäten!B5*HGO!I$31)+Annuitäten!D5*HGO!I$32),\"\")","v":""},{"$f":"KWK!A64","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B5<>\"\",Annuitäten!F5<>\"\"),((Annuitäten!B5*HGO!I$31)+Annuitäten!F5*HGO!I$32),\"\")","v":""},2,191.31]
[{"$f":"KWK!A65","v":""},{"$f":"IF(ISNUMBER(HGO!S4),ROUNDUP(HGO!S4,2),\"\")","v":""},{"$f":"KWK!A65","v":""},{"$f":"IF(ISNUMBER(HGO!Z4),ROUNDUP(HGO!Z4,2),\"\")","v":""},{"$f":"KWK!A65","v":""},{"$f":"IF(ISNUMBER(KWK!H65),ROUNDUP((KWK!H65/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A65","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B6<>\"\",Annuitäten!D6<>\"\"),((Annuitäten!B6*HGO!I$31)+Annuitäten!D6*HGO!I$32),\"\")","v":""},{"$f":"KWK!A65","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B6<>\"\",Annuitäten!F6<>\"\"),((Annuitäten!B6*HGO!I$31)+Annuitäten!F6*HGO!I$32),\"\")","v":""},3,160.10999999999999]
[{"$f":"KWK!A66","v":""},{"$f":"IF(ISNUMBER(HGO!S5),ROUNDUP(HGO!S5,2),\"\")","v":""},{"$f":"KWK!A66","v":""},{"$f":"IF(ISNUMBER(HGO!Z5),ROUNDUP(HGO!Z5,2),\"\")","v":""},{"$f":"KWK!A66","v":""},{"$f":"IF(ISNUMBER(KWK!H66),ROUNDUP((KWK!H66/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A66","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B7<>\"\",Annuitäten!D7<>\"\"),((Annuitäten!B7*HGO!I$31)+Annuitäten!D7*HGO!I$32),\"\")","v":""},{"$f":"KWK!A66","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B7<>\"\",Annuitäten!F7<>\"\"),((Annuitäten!B7*HGO!I$31)+Annuitäten!F7*HGO!I$32),\"\")","v":""},4,191.31]
[{"$f":"KWK!A67","v":""},{"$f":"IF(ISNUMBER(HGO!S6),ROUNDUP(HGO!S6,2),\"\")","v":""},{"$f":"KWK!A67","v":""},{"$f":"IF(ISNUMBER(HGO!Z6),ROUNDUP(HGO!Z6,2),\"\")","v":""},{"$f":"KWK!A67","v":""},{"$f":"IF(ISNUMBER(KWK!H67),ROUNDUP((KWK!H67/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A67","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B8<>\"\",Annuitäten!D8<>\"\"),((Annuitäten!B8*HGO!I$31)+Annuitäten!D8*HGO!I$32),\"\")","v":""},{"$f":"KWK!A67","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B8<>\"\",Annuitäten!F8<>\"\"),((Annuitäten!B8*HGO!I$31)+Annuitäten!F8*HGO!I$32),\"\")","v":""},5,173.32999999999998]
[{"$f":"KWK!A68","v":""},{"$f":"IF(ISNUMBER(HGO!S7),ROUNDUP(HGO!S7,2),\"\")","v":""},{"$f":"KWK!A68","v":""},{"$f":"IF(ISNUMBER(HGO!Z7),ROUNDUP(HGO!Z7,2),\"\")","v":""},{"$f":"KWK!A68","v":""},{"$f":"IF(ISNUMBER(KWK!H68),ROUNDUP((KWK!H68/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A68","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B9<>\"\",Annuitäten!D9<>\"\"),((Annuitäten!B9*HGO!I$31)+Annuitäten!D9*HGO!I$32),\"\")","v":""},{"$f":"KWK!A68","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B9<>\"\",Annuitäten!F9<>\"\"),((Annuitäten!B9*HGO!I$31)+Annuitäten!F9*HGO!I$32),\"\")","v":""},6,191.31]
[{"$f":"KWK!A69","v":""},{"$f":"IF(ISNUMBER(HGO!S8),ROUNDUP(HGO!S8,2),\"\")","v":""},{"$f":"KWK!A69","v":""},{"$f":"IF(ISNUMBER(HGO!Z8),ROUNDUP(HGO!Z8,2),\"\")","v":""},{"$f":"KWK!A69","v":""},{"$f":"IF(ISNUMBER(KWK!H69),ROUNDUP((KWK!H69/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A69","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B10<>\"\",Annuitäten!D10<>\"\"),((Annuitäten!B10*HGO!I$31)+Annuitäten!D10*HGO!I$32),\"\")","v":""},{"$f":"KWK!A69","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B10<>\"\",Annuitäten!F10<>\"\"),((Annuitäten!B10*HGO!I$31)+Annuitäten!F10*HGO!I$32),\"\")","v":""},7,178.98]
[{"$f":"KWK!A70","v":""},{"$f":"IF(ISNUMBER(HGO!S9),ROUNDUP(HGO!S9,2),\"\")","v":""},{"$f":"KWK!A70","v":""},{"$f":"IF(ISNUMBER(HGO!Z9),ROUNDUP(HGO!Z9,2),\"\")","v":""},{"$f":"KWK!A70","v":""},{"$f":"IF(ISNUMBER(KWK!H70),ROUNDUP((KWK!H70/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A70","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B11<>\"\",Annuitäten!D11<>\"\"),((Annuitäten!B11*HGO!I$31)+Annuitäten!D11*HGO!I$32),\"\")","v":""},{"$f":"KWK!A70","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B11<>\"\",Annuitäten!F11<>\"\"),((Annuitäten!B11*HGO!I$31)+Annuitäten!F11*HGO!I$32),\"\")","v":""},8,191.31]
[{"$f":"KWK!A71","v":""},{"$f":"IF(ISNUMBER(HGO!S10),ROUNDUP(HGO!S10,2),\"\")","v":""},{"$f":"KWK!A71","v":""},{"$f":"IF(ISNUMBER(HGO!Z10),ROUNDUP(HGO!Z10,2),\"\")","v":""},{"$f":"KWK!A71","v":""},{"$f":"IF(ISNUMBER(KWK!H71),ROUNDUP((KWK!H71/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A71","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B12<>\"\",Annuitäten!D12<>\"\"),((Annuitäten!B12*HGO!I$31)+Annuitäten!D12*HGO!I$32),\"\")","v":""},{"$f":"KWK!A71","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B12<>\"\",Annuitäten!F12<>\"\"),((Annuitäten!B12*HGO!I$31)+Annuitäten!F12*HGO!I$32),\"\")","v":""},9,182.10999999999999]
[{"$f":"KWK!A72","v":""},{"$f":"IF(ISNUMBER(HGO!S11),ROUNDUP(HGO!S11,2),\"\")","v":""},{"$f":"KWK!A72","v":""},{"$f":"IF(ISNUMBER(HGO!Z11),ROUNDUP(HGO!Z11,2),\"\")","v":""},{"$f":"KWK!A72","v":""},{"$f":"IF(ISNUMBER(KWK!H72),ROUNDUP((KWK!H72/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A72","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B13<>\"\",Annuitäten!D13<>\"\"),((Annuitäten!B13*HGO!I$31)+Annuitäten!D13*HGO!I$32),\"\")","v":""},{"$f":"KWK!A72","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B13<>\"\",Annuitäten!F13<>\"\"),((Annuitäten!B13*HGO!I$31)+Annuitäten!F13*HGO!I$32),\"\")","v":""},10,191.31]
[{"$f":"KWK!A73","v":""},{"$f":"IF(ISNUMBER(HGO!S12),ROUNDUP(HGO!S12,2),\"\")","v":""},{"$f":"KWK!A73","v":""},{"$f":"IF(ISNUMBER(HGO!Z12),ROUNDUP(HGO!Z12,2),\"\")","v":""},{"$f":"KWK!A73","v":""},{"$f":"IF(ISNUMBER(KWK!H73),ROUNDUP((KWK!H73/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A73","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B14<>\"\",Annuitäten!D14<>\"\"),((Annuitäten!B14*HGO!I$31)+Annuitäten!D14*HGO!I$32),\"\")","v":""},{"$f":"KWK!A73","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B14<>\"\",Annuitäten!F14<>\"\"),((Annuitäten!B14*HGO!I$31)+Annuitäten!F14*HGO!I$32),\"\")","v":""},11,184.09]
[{"$f":"KWK!A74","v":""},{"$f":"IF(ISNUMBER(HGO!S13),ROUNDUP(HGO!S13,2),\"\")","v":""},{"$f":"KWK!A74","v":""},{"$f":"IF(ISNUMBER(HGO!Z13),ROUNDUP(HGO!Z13,2),\"\")","v":""},{"$f":"KWK!A74","v":""},{"$f":"IF(ISNUMBER(KWK!H74),ROUNDUP((KWK!H74/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A74","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B15<>\"\",Annuitäten!D15<>\"\"),((Annuitäten!B15*HGO!I$31)+Annuitäten!D15*HGO!I$32),\"\")","v":""},{"$f":"KWK!A74","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B15<>\"\",Annuitäten!F15<>\"\"),((Annuitäten!B15*HGO!I$31)+Annuitäten!F15*HGO!I$32),\"\")","v":""},12,191.31]
[{"$f":"KWK!A75","v":""},{"$f":"IF(ISNUMBER(HGO!S14),ROUNDUP(HGO!S14,2),\"\")","v":""},{"$f":"KWK!A75","v":""},{"$f":"IF(ISNUMBER(HGO!Z14),ROUNDUP(HGO!Z14,2),\"\")","v":""},{"$f":"KWK!A75","v":""},{"$f":"IF(ISNUMBER(KWK!H75),ROUNDUP((KWK!H75/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A75","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B16<>\"\",Annuitäten!D16<>\"\"),((Annuitäten!B16*HGO!I$31)+Annuitäten!D16*HGO!I$32),\"\")","v":""},{"$f":"KWK!A75","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B16<>\"\",Annuitäten!F16<>\"\"),((Annuitäten!B16*HGO!I$31)+Annuitäten!F16*HGO!I$32),\"\")","v":""},13,185.45999999999998]
[{"$f":"KWK!A76","v":""},{"$f":"IF(ISNUMBER(HGO!S15),ROUNDUP(HGO!S15,2),\"\")","v":""},{"$f":"KWK!A76","v":""},{"$f":"IF(ISNUMBER(HGO!Z15),ROUNDUP(HGO!Z15,2),\"\")","v":""},{"$f":"KWK!A76","v":""},{"$f":"IF(ISNUMBER(KWK!H76),ROUNDUP((KWK!H76/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A76","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B17<>\"\",Annuitäten!D17<>\"\"),((Annuitäten!B17*HGO!I$31)+Annuitäten!D17*HGO!I$32),\"\")","v":""},{"$f":"KWK!A76","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B17<>\"\",Annuitäten!F17<>\"\"),((Annuitäten!B17*HGO!I$31)+Annuitäten!F17*HGO!I$32),\"\")","v":""},14,191.31]
[{"$f":"KWK!A77","v":""},{"$f":"IF(ISNUMBER(HGO!S16),ROUNDUP(HGO!S16,2),\"\")","v":""},{"$f":"KWK!A77","v":""},{"$f":"IF(ISNUMBER(HGO!Z16),ROUNDUP(HGO!Z16,2),\"\")","v":""},{"$f":"KWK!A77","v":""},{"$f":"IF(ISNUMBER(KWK!H77),ROUNDUP((KWK!H77/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A77","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B18<>\"\",Annuitäten!D18<>\"\"),((Annuitäten!B18*HGO!I$31)+Annuitäten!D18*HGO!I$32),\"\")","v":""},{"$f":"KWK!A77","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B18<>\"\",Annuitäten!F18<>\"\"),((Annuitäten!B18*HGO!I$31)+Annuitäten!F18*HGO!I$32),\"\")","v":""},15,186.45]
[{"$f":"KWK!A78","v":""},{"$f":"IF(ISNUMBER(HGO!S17),ROUNDUP(HGO!S17,2),\"\")","v":""},{"$f":"KWK!A78","v":""},{"$f":"IF(ISNUMBER(HGO!Z17),ROUNDUP(HGO!Z17,2),\"\")","v":""},{"$f":"KWK!A78","v":""},{"$f":"IF(ISNUMBER(KWK!H78),ROUNDUP((KWK!H78/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A78","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B19<>\"\",Annuitäten!D19<>\"\"),((Annuitäten!B19*HGO!I$31)+Annuitäten!D19*HGO!I$32),\"\")","v":""},{"$f":"KWK!A78","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B19<>\"\",Annuitäten!F19<>\"\"),((Annuitäten!B19*HGO!I$31)+Annuitäten!F19*HGO!I$32),\"\")","v":""},16,191.31]
[{"$f":"KWK!A79","v":""},{"$f":"IF(ISNUMBER(HGO!S18),ROUNDUP(HGO!S18,2),\"\")","v":""},{"$f":"KWK!A79","v":""},{"$f":"IF(ISNUMBER(HGO!Z18),ROUNDUP(HGO!Z18,2),\"\")","v":""},{"$f":"KWK!A79","v":""},{"$f":"IF(ISNUMBER(KWK!H79),ROUNDUP((KWK!H79/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A79","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B20<>\"\",Annuitäten!D20<>\"\"),((Annuitäten!B20*HGO!I$31)+Annuitäten!D20*HGO!I$32),\"\")","v":""},{"$f":"KWK!A79","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B20<>\"\",Annuitäten!F20<>\"\"),((Annuitäten!B20*HGO!I$31)+Annuitäten!F20*HGO!I$32),\"\")","v":""},17,187.2]
[{"$f":"KWK!A80","v":""},{"$f":"IF(ISNUMBER(HGO!S19),ROUNDUP(HGO!S19,2),\"\")","v":""},{"$f":"KWK!A80","v":""},{"$f":"IF(ISNUMBER(HGO!Z19),ROUNDUP(HGO!Z19,2),\"\")","v":""},{"$f":"KWK!A80","v":""},{"$f":"IF(ISNUMBER(KWK!H80),ROUNDUP((KWK!H80/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A80","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B21<>\"\",Annuitäten!D21<>\"\"),((Annuitäten!B21*HGO!I$31)+Annuitäten!D21*HGO!I$32),\"\")","v":""},{"$f":"KWK!A80","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B21<>\"\",Annuitäten!F21<>\"\"),((Annuitäten!B21*HGO!I$31)+Annuitäten!F21*HGO!I$32),\"\")","v":""},18,191.31]
[{"$f":"KWK!A81","v":""},{"$f":"IF(ISNUMBER(HGO!S20),ROUNDUP(HGO!S20,2),\"\")","v":""},{"$f":"KWK!A81","v":""},{"$f":"IF(ISNUMBER(HGO!Z20),ROUNDUP(HGO!Z20,2),\"\")","v":""},{"$f":"KWK!A81","v":""},{"$f":"IF(ISNUMBER(KWK!H81),ROUNDUP((KWK!H81/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A81","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B22<>\"\",Annuitäten!D22<>\"\"),((Annuitäten!B22*HGO!I$31)+Annuitäten!D22*HGO!I$32),\"\")","v":""},{"$f":"KWK!A81","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B22<>\"\",Annuitäten!F22<>\"\"),((Annuitäten!B22*HGO!I$31)+Annuitäten!F22*HGO!I$32),\"\")","v":""},19,187.79]
[{"$f":"KWK!A82","v":""},{"$f":"IF(ISNUMBER(HGO!S21),ROUNDUP(HGO!S21,2),\"\")","v":""},{"$f":"KWK!A82","v":""},{"$f":"IF(ISNUMBER(HGO!Z21),ROUNDUP(HGO!Z21,2),\"\")","v":""},{"$f":"KWK!A82","v":""},{"$f":"IF(ISNUMBER(KWK!H82),ROUNDUP((KWK!H82/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A82","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B23<>\"\",Annuitäten!D23<>\"\"),((Annuitäten!B23*HGO!I$31)+Annuitäten!D23*HGO!I$32),\"\")","v":""},{"$f":"KWK!A82","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B23<>\"\",Annuitäten!F23<>\"\"),((Annuitäten!B23*HGO!I$31)+Annuitäten!F23*HGO!I$32),\"\")","v":""},20,191.31]
[{"$f":"KWK!A83","v":""},{"$f":"IF(ISNUMBER(HGO!S22),ROUNDUP(HGO!S22,2),\"\")","v":""},{"$f":"KWK!A83","v":""},{"$f":"IF(ISNUMBER(HGO!Z22),ROUNDUP(HGO!Z22,2),\"\")","v":""},{"$f":"KWK!A83","v":""},{"$f":"IF(ISNUMBER(KWK!H83),ROUNDUP((KWK!H83/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A83","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B24<>\"\",Annuitäten!D24<>\"\"),((Annuitäten!B24*HGO!I$31)+Annuitäten!D24*HGO!I$32),\"\")","v":""},{"$f":"KWK!A83","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B24<>\"\",Annuitäten!F24<>\"\"),((Annuitäten!B24*HGO!I$31)+Annuitäten!F24*HGO!I$32),\"\")","v":""},21,188.26999999999998]
[{"$f":"KWK!A84","v":""},{"$f":"IF(ISNUMBER(HGO!S23),ROUNDUP(HGO!S23,2),\"\")","v":""},{"$f":"KWK!A84","v":""},{"$f":"IF(ISNUMBER(HGO!Z23),ROUNDUP(HGO!Z23,2),\"\")","v":""},{"$f":"KWK!A84","v":""},{"$f":"IF(ISNUMBER(KWK!H84),ROUNDUP((KWK!H84/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A84","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B25<>\"\",Annuitäten!D25<>\"\"),((Annuitäten!B25*HGO!I$31)+Annuitäten!D25*HGO!I$32),\"\")","v":""},{"$f":"KWK!A84","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B25<>\"\",Annuitäten!F25<>\"\"),((Annuitäten!B25*HGO!I$31)+Annuitäten!F25*HGO!I$32),\"\")","v":""},22,191.31]
[{"$f":"KWK!A85","v":""},{"$f":"IF(ISNUMBER(HGO!S24),ROUNDUP(HGO!S24,2),\"\")","v":""},{"$f":"KWK!A85","v":""},{"$f":"IF(ISNUMBER(HGO!Z24),ROUNDUP(HGO!Z24,2),\"\")","v":""},{"$f":"KWK!A85","v":""},{"$f":"IF(ISNUMBER(KWK!H85),ROUNDUP((KWK!H85/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A85","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B26<>\"\",Annuitäten!D26<>\"\"),((Annuitäten!B26*HGO!I$31)+Annuitäten!D26*HGO!I$32),\"\")","v":""},{"$f":"KWK!A85","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B26<>\"\",Annuitäten!F26<>\"\"),((Annuitäten!B26*HGO!I$31)+Annuitäten!F26*HGO!I$32),\"\")","v":""},23,188.64999999999998]
[{"$f":"KWK!A86","v":""},{"$f":"IF(ISNUMBER(HGO!S25),ROUNDUP(HGO!S25,2),\"\")","v":""},{"$f":"KWK!A86","v":""},{"$f":"IF(ISNUMBER(HGO!Z25),ROUNDUP(HGO!Z25,2),\"\")","v":""},{"$f":"KWK!A86","v":""},{"$f":"IF(ISNUMBER(KWK!H86),ROUNDUP((KWK!H86/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A86","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B27<>\"\",Annuitäten!D27<>\"\"),((Annuitäten!B27*HGO!I$31)+Annuitäten!D27*HGO!I$32),\"\")","v":""},{"$f":"KWK!A86","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B27<>\"\",Annuitäten!F27<>\"\"),((Annuitäten!B27*HGO!I$31)+Annuitäten!F27*HGO!I$32),\"\")","v":""},24,191.31]
[{"$f":"KWK!A87","v":""},{"$f":"IF(ISNUMBER(HGO!S26),ROUNDUP(HGO!S26,2),\"\")","v":""},{"$f":"KWK!A87","v":""},{"$f":"IF(ISNUMBER(HGO!Z26),ROUNDUP(HGO!Z26,2),\"\")","v":""},{"$f":"KWK!A87","v":""},{"$f":"IF(ISNUMBER(KWK!H87),ROUNDUP((KWK!H87/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A87","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B28<>\"\",Annuitäten!D28<>\"\"),((Annuitäten!B28*HGO!I$31)+Annuitäten!D28*HGO!I$32),\"\")","v":""},{"$f":"KWK!A87","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B28<>\"\",Annuitäten!F28<>\"\"),((Annuitäten!B28*HGO!I$31)+Annuitäten!F28*HGO!I$32),\"\")","v":""},25,""]
[{"$f":"KWK!A88","v":""},{"$f":"IF(ISNUMBER(HGO!S27),ROUNDUP(HGO!S27,2),\"\")","v":""},{"$f":"KWK!A88","v":""},{"$f":"IF(ISNUMBER(HGO!Z27),ROUNDUP(HGO!Z27,2),\"\")","v":""},{"$f":"KWK!A88","v":""},{"$f":"IF(ISNUMBER(KWK!H88),ROUNDUP((KWK!H88/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A88","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B29<>\"\",Annuitäten!D29<>\"\"),((Annuitäten!B29*HGO!I$31)+Annuitäten!D29*HGO!I$32),\"\")","v":""},{"$f":"KWK!A88","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B29<>\"\",Annuitäten!F29<>\"\"),((Annuitäten!B29*HGO!I$31)+Annuitäten!F29*HGO!I$32),\"\")","v":""},26,""]
[{"$f":"KWK!A89","v":""},{"$f":"IF(ISNUMBER(HGO!S28),ROUNDUP(HGO!S28,2),\"\")","v":""},{"$f":"KWK!A89","v":""},{"$f":"IF(ISNUMBER(HGO!Z28),ROUNDUP(HGO!Z28,2),\"\")","v":""},{"$f":"KWK!A89","v":""},{"$f":"IF(ISNUMBER(KWK!H89),ROUNDUP((KWK!H89/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A89","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B30<>\"\",Annuitäten!D30<>\"\"),((Annuitäten!B30*HGO!I$31)+Annuitäten!D30*HGO!I$32),\"\")","v":""},{"$f":"KWK!A89","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B30<>\"\",Annuitäten!F30<>\"\"),((Annuitäten!B30*HGO!I$31)+Annuitäten!F30*HGO!I$32),\"\")","v":""},27,""]
[{"$f":"KWK!A90","v":""},{"$f":"IF(ISNUMBER(HGO!S29),ROUNDUP(HGO!S29,2),\"\")","v":""},{"$f":"KWK!A90","v":""},{"$f":"IF(ISNUMBER(HGO!Z29),ROUNDUP(HGO!Z29,2),\"\")","v":""},{"$f":"KWK!A90","v":""},{"$f":"IF(ISNUMBER(KWK!H90),ROUNDUP((KWK!H90/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A90","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B31<>\"\",Annuitäten!D31<>\"\"),((Annuitäten!B31*HGO!I$31)+Annuitäten!D31*HGO!I$32),\"\")","v":""},{"$f":"KWK!A90","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B31<>\"\",Annuitäten!F31<>\"\"),((Annuitäten!B31*HGO!I$31)+Annuitäten!F31*HGO!I$32),\"\")","v":""},28,""]
[{"$f":"KWK!A91","v":""},{"$f":"IF(ISNUMBER(HGO!S30),ROUNDUP(HGO!S30,2),\"\")","v":""},{"$f":"KWK!A91","v":""},{"$f":"IF(ISNUMBER(HGO!Z30),ROUNDUP(HGO!Z30,2),\"\")","v":""},{"$f":"KWK!A91","v":""},{"$f":"IF(ISNUMBER(KWK!H91),ROUNDUP((KWK!H91/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A91","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B32<>\"\",Annuitäten!D32<>\"\"),((Annuitäten!B32*HGO!I$31)+Annuitäten!D32*HGO!I$32),\"\")","v":""},{"$f":"KWK!A91","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B32<>\"\",Annuitäten!F32<>\"\"),((Annuitäten!B32*HGO!I$31)+Annuitäten!F32*HGO!I$32),\"\")","v":""},"",""]
[{"$f":"KWK!A92","v":""},{"$f":"IF(ISNUMBER(HGO!S31),ROUNDUP(HGO!S31,2),\"\")","v":""},{"$f":"KWK!A92","v":""},{"$f":"IF(ISNUMBER(HGO!Z31),ROUNDUP(HGO!Z31,2),\"\")","v":""},{"$f":"KWK!A92","v":""},{"$f":"IF(ISNUMBER(KWK!H92),ROUNDUP((KWK!H92/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A92","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B33<>\"\",Annuitäten!D33<>\"\"),((Annuitäten!B33*HGO!I$31)+Annuitäten!D33*HGO!I$32),\"\")","v":""},{"$f":"KWK!A92","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B33<>\"\",Annuitäten!F33<>\"\"),((Annuitäten!B33*HGO!I$31)+Annuitäten!F33*HGO!I$32),\"\")","v":""},"",""]
[{"$f":"KWK!A93","v":""},{"$f":"IF(ISNUMBER(HGO!S32),ROUNDUP(HGO!S32,2),\"\")","v":""},{"$f":"KWK!A93","v":""},{"$f":"IF(ISNUMBER(HGO!Z32),ROUNDUP(HGO!Z32,2),\"\")","v":""},{"$f":"KWK!A93","v":""},{"$f":"IF(ISNUMBER(KWK!H93),ROUNDUP((KWK!H93/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A93","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B34<>\"\",Annuitäten!D34<>\"\"),((Annuitäten!B34*HGO!I$31)+Annuitäten!D34*HGO!I$32),\"\")","v":""},{"$f":"KWK!A93","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B34<>\"\",Annuitäten!F34<>\"\"),((Annuitäten!B34*HGO!I$31)+Annuitäten!F34*HGO!I$32),\"\")","v":""},"",""]
[{"$f":"KWK!A94","v":""},{"$f":"IF(ISNUMBER(HGO!S33),ROUNDUP(HGO!S33,2),\"\")","v":""},{"$f":"KWK!A94","v":""},{"$f":"IF(ISNUMBER(HGO!Z33),ROUNDUP(HGO!Z33,2),\"\")","v":""},{"$f":"KWK!A94","v":""},{"$f":"IF(ISNUMBER(KWK!H94),ROUNDUP((KWK!H94/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A94","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B35<>\"\",Annuitäten!D35<>\"\"),((Annuitäten!B35*HGO!I$31)+Annuitäten!D35*HGO!I$32),\"\")","v":""},{"$f":"KWK!A94","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B35<>\"\",Annuitäten!F35<>\"\"),((Annuitäten!B35*HGO!I$31)+Annuitäten!F35*HGO!I$32),\"\")","v":""},"",""]
[{"$f":"KWK!A95","v":""},{"$f":"IF(ISNUMBER(HGO!S34),ROUNDUP(HGO!S34,2),\"\")","v":""},{"$f":"KWK!A95","v":""},{"$f":"IF(ISNUMBER(HGO!Z34),ROUNDUP(HGO!Z34,2),\"\")","v":""},{"$f":"KWK!A95","v":""},{"$f":"IF(ISNUMBER(KWK!H95),ROUNDUP((KWK!H95/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A95","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B36<>\"\",Annuitäten!D36<>\"\"),((Annuitäten!B36*HGO!I$31)+Annuitäten!D36*HGO!I$32),\"\")","v":""},{"$f":"KWK!A95","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B36<>\"\",Annuitäten!F36<>\"\"),((Annuitäten!B36*HGO!I$31)+Annuitäten!F36*HGO!I$32),\"\")","v":""},"",""]
[{"$f":"KWK!A96","v":""},{"$f":"IF(ISNUMBER(HGO!S35),ROUNDUP(HGO!S35,2),\"\")","v":""},{"$f":"KWK!A96","v":""},{"$f":"IF(ISNUMBER(HGO!Z35),ROUNDUP(HGO!Z35,2),\"\")","v":""},{"$f":"KWK!A96","v":""},{"$f":"IF(ISNUMBER(KWK!H96),ROUNDUP((KWK!H96/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A96","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B37<>\"\",Annuitäten!D37<>\"\"),((Annuitäten!B37*HGO!I$31)+Annuitäten!D37*HGO!I$32),\"\")","v":""},{"$f":"KWK!A96","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B37<>\"\",Annuitäten!F37<>\"\"),((Annuitäten!B37*HGO!I$31)+Annuitäten!F37*HGO!I$32),\"\")","v":""},"",""]
[{"$f":"KWK!A97","v":""},{"$f":"IF(ISNUMBER(HGO!S36),ROUNDUP(HGO!S36,2),\"\")","v":""},{"$f":"KWK!A97","v":""},{"$f":"IF(ISNUMBER(HGO!Z36),ROUNDUP(HGO!Z36,2),\"\")","v":""},{"$f":"KWK!A97","v":""},{"$f":"IF(ISNUMBER(KWK!H97),ROUNDUP((KWK!H97/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A97","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B38<>\"\",Annuitäten!D38<>\"\"),((Annuitäten!B38*HGO!I$31)+Annuitäten!D38*HGO!I$32),\"\")","v":""},{"$f":"KWK!A97","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B38<>\"\",Annuitäten!F38<>\"\"),((Annuitäten!B38*HGO!I$31)+Annuitäten!F38*HGO!I$32),\"\")","v":""},"",""]
[{"$f":"KWK!A98","v":""},{"$f":"IF(ISNUMBER(HGO!S37),ROUNDUP(HGO!S37,2),\"\")","v":""},{"$f":"KWK!A98","v":""},{"$f":"IF(ISNUMBER(HGO!Z37),ROUNDUP(HGO!Z37,2),\"\")","v":""},{"$f":"KWK!A98","v":""},{"$f":"IF(ISNUMBER(KWK!H98),ROUNDUP((KWK!H98/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A98","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B39<>\"\",Annuitäten!D39<>\"\"),((Annuitäten!B39*HGO!I$31)+Annuitäten!D39*HGO!I$32),\"\")","v":""},{"$f":"KWK!A98","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B39<>\"\",Annuitäten!F39<>\"\"),((Annuitäten!B39*HGO!I$31)+Annuitäten!F39*HGO!I$32),\"\")","v":""},"",""]
[{"$f":"KWK!A99","v":""},{"$f":"IF(ISNUMBER(HGO!S38),ROUNDUP(HGO!S38,2),\"\")","v":""},{"$f":"KWK!A99","v":""},{"$f":"IF(ISNUMBER(HGO!Z38),ROUNDUP(HGO!Z38,2),\"\")","v":""},{"$f":"KWK!A99","v":""},{"$f":"IF(ISNUMBER(KWK!H99),ROUNDUP((KWK!H99/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A99","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B40<>\"\",Annuitäten!D40<>\"\"),((Annuitäten!B40*HGO!I$31)+Annuitäten!D40*HGO!I$32),\"\")","v":""},{"$f":"KWK!A99","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B40<>\"\",Annuitäten!F40<>\"\"),((Annuitäten!B40*HGO!I$31)+Annuitäten!F40*HGO!I$32),\"\")","v":""},"",""]
[{"$f":"KWK!A100","v":""},{"$f":"IF(ISNUMBER(HGO!S39),ROUNDUP(HGO!S39,2),\"\")","v":""},{"$f":"KWK!A100","v":""},{"$f":"IF(ISNUMBER(HGO!Z39),ROUNDUP(HGO!Z39,2),\"\")","v":""},{"$f":"KWK!A100","v":""},{"$f":"IF(ISNUMBER(KWK!H100),ROUNDUP((KWK!H100/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A100","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B41<>\"\",Annuitäten!D41<>\"\"),((Annuitäten!B41*HGO!I$31)+Annuitäten!D41*HGO!I$32),\"\")","v":""},{"$f":"KWK!A100","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B41<>\"\",Annuitäten!F41<>\"\"),((Annuitäten!B41*HGO!I$31)+Annuitäten!F41*HGO!I$32),\"\")","v":""},"",""]
[{"$f":"KWK!A101","v":""},{"$f":"IF(ISNUMBER(HGO!S40),ROUNDUP(HGO!S40,2),\"\")","v":""},{"$f":"KWK!A101","v":""},{"$f":"IF(ISNUMBER(HGO!Z40),ROUNDUP(HGO!Z40,2),\"\")","v":""},{"$f":"KWK!A101","v":""},{"$f":"IF(ISNUMBER(KWK!H101),ROUNDUP((KWK!H101/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A101","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B42<>\"\",Annuitäten!D42<>\"\"),((Annuitäten!B42*HGO!I$31)+Annuitäten!D42*HGO!I$32),\"\")","v":""},{"$f":"KWK!A101","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B42<>\"\",Annuitäten!F42<>\"\"),((Annuitäten!B42*HGO!I$31)+Annuitäten!F42*HGO!I$32),\"\")","v":""},"",""]
[{"$f":"KWK!A102","v":""},{"$f":"IF(ISNUMBER(HGO!S41),ROUNDUP(HGO!S41,2),\"\")","v":""},{"$f":"KWK!A102","v":""},{"$f":"IF(ISNUMBER(HGO!Z41),ROUNDUP(HGO!Z41,2),\"\")","v":""},{"$f":"KWK!A102","v":""},{"$f":"IF(ISNUMBER(KWK!H102),ROUNDUP((KWK!H102/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A102","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B43<>\"\",Annuitäten!D43<>\"\"),((Annuitäten!B43*HGO!I$31)+Annuitäten!D43*HGO!I$32),\"\")","v":""},{"$f":"KWK!A102","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B43<>\"\",Annuitäten!F43<>\"\"),((Annuitäten!B43*HGO!I$31)+Annuitäten!F43*HGO!I$32),\"\")","v":""},"",""]
[{"$f":"KWK!A103","v":""},{"$f":"IF(ISNUMBER(HGO!S42),ROUNDUP(HGO!S42,2),\"\")","v":""},{"$f":"KWK!A103","v":""},{"$f":"IF(ISNUMBER(HGO!Z42),ROUNDUP(HGO!Z42,2),\"\")","v":""},{"$f":"KWK!A103","v":""},{"$f":"IF(ISNUMBER(KWK!H103),ROUNDUP((KWK!H103/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A103","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B44<>\"\",Annuitäten!D44<>\"\"),((Annuitäten!B44*HGO!I$31)+Annuitäten!D44*HGO!I$32),\"\")","v":""},{"$f":"KWK!A103","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B44<>\"\",Annuitäten!F44<>\"\"),((Annuitäten!B44*HGO!I$31)+Annuitäten!F44*HGO!I$32),\"\")","v":""},"",""]
[{"$f":"KWK!A104","v":""},{"$f":"IF(ISNUMBER(HGO!S43),ROUNDUP(HGO!S43,2),\"\")","v":""},{"$f":"KWK!A104","v":""},{"$f":"IF(ISNUMBER(HGO!Z43),ROUNDUP(HGO!Z43,2),\"\")","v":""},{"$f":"KWK!A104","v":""},{"$f":"IF(ISNUMBER(KWK!H104),ROUNDUP((KWK!H104/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A104","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B45<>\"\",Annuitäten!D45<>\"\"),((Annuitäten!B45*HGO!I$31)+Annuitäten!D45*HGO!I$32),\"\")","v":""},{"$f":"KWK!A104","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B45<>\"\",Annuitäten!F45<>\"\"),((Annuitäten!B45*HGO!I$31)+Annuitäten!F45*HGO!I$32),\"\")","v":""},"",""]
[{"$f":"KWK!A105","v":""},{"$f":"IF(ISNUMBER(HGO!S44),ROUNDUP(HGO!S44,2),\"\")","v":""},{"$f":"KWK!A105","v":""},{"$f":"IF(ISNUMBER(HGO!Z44),ROUNDUP(HGO!Z44,2),\"\")","v":""},{"$f":"KWK!A105","v":""},{"$f":"IF(ISNUMBER(KWK!H105),ROUNDUP((KWK!H105/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A105","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B46<>\"\",Annuitäten!D46<>\"\"),((Annuitäten!B46*HGO!I$31)+Annuitäten!D46*HGO!I$32),\"\")","v":""},{"$f":"KWK!A105","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B46<>\"\",Annuitäten!F46<>\"\"),((Annuitäten!B46*HGO!I$31)+Annuitäten!F46*HGO!I$32),\"\")","v":""},"",""]
[{"$f":"KWK!A106","v":""},{"$f":"IF(ISNUMBER(HGO!S45),ROUNDUP(HGO!S45,2),\"\")","v":""},{"$f":"KWK!A106","v":""},{"$f":"IF(ISNUMBER(HGO!Z45),ROUNDUP(HGO!Z45,2),\"\")","v":""},{"$f":"KWK!A106","v":""},{"$f":"IF(ISNUMBER(KWK!H106),ROUNDUP((KWK!H106/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A106","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B47<>\"\",Annuitäten!D47<>\"\"),((Annuitäten!B47*HGO!I$31)+Annuitäten!D47*HGO!I$32),\"\")","v":""},{"$f":"KWK!A106","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B47<>\"\",Annuitäten!F47<>\"\"),((Annuitäten!B47*HGO!I$31)+Annuitäten!F47*HGO!I$32),\"\")","v":""},"",""]
[{"$f":"KWK!A107","v":""},{"$f":"IF(ISNUMBER(HGO!S46),ROUNDUP(HGO!S46,2),\"\")","v":""},{"$f":"KWK!A107","v":""},{"$f":"IF(ISNUMBER(HGO!Z46),ROUNDUP(HGO!Z46,2),\"\")","v":""},{"$f":"KWK!A107","v":""},{"$f":"IF(ISNUMBER(KWK!H107),ROUNDUP((KWK!H107/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A107","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B48<>\"\",Annuitäten!D48<>\"\"),((Annuitäten!B48*HGO!I$31)+Annuitäten!D48*HGO!I$32),\"\")","v":""},{"$f":"KWK!A107","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B48<>\"\",Annuitäten!F48<>\"\"),((Annuitäten!B48*HGO!I$31)+Annuitäten!F48*HGO!I$32),\"\")","v":""},"",""]
[{"$f":"KWK!A108","v":""},{"$f":"IF(ISNUMBER(HGO!S47),ROUNDUP(HGO!S47,2),\"\")","v":""},{"$f":"KWK!A108","v":""},{"$f":"IF(ISNUMBER(HGO!Z47),ROUNDUP(HGO!Z47,2),\"\")","v":""},{"$f":"KWK!A108","v":""},{"$f":"IF(ISNUMBER(KWK!H108),ROUNDUP((KWK!H108/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A108","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B49<>\"\",Annuitäten!D49<>\"\"),((Annuitäten!B49*HGO!I$31)+Annuitäten!D49*HGO!I$32),\"\")","v":""},{"$f":"KWK!A108","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B49<>\"\",Annuitäten!F49<>\"\"),((Annuitäten!B49*HGO!I$31)+Annuitäten!F49*HGO!I$32),\"\")","v":""},"",""]
[{"$f":"KWK!A109","v":""},{"$f":"IF(ISNUMBER(HGO!S48),ROUNDUP(HGO!S48,2),\"\")","v":""},{"$f":"KWK!A109","v":""},{"$f":"IF(ISNUMBER(HGO!Z48),ROUNDUP(HGO!Z48,2),\"\")","v":""},{"$f":"KWK!A109","v":""},{"$f":"IF(ISNUMBER(KWK!H109),ROUNDUP((KWK!H109/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A109","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B50<>\"\",Annuitäten!D50<>\"\"),((Annuitäten!B50*HGO!I$31)+Annuitäten!D50*HGO!I$32),\"\")","v":""},{"$f":"KWK!A109","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B50<>\"\",Annuitäten!F50<>\"\"),((Annuitäten!B50*HGO!I$31)+Annuitäten!F50*HGO!I$32),\"\")","v":""},"",""]
[{"$f":"KWK!A110","v":""},{"$f":"IF(ISNUMBER(HGO!S49),ROUNDUP(HGO!S49,2),\"\")","v":""},{"$f":"KWK!A110","v":""},{"$f":"IF(ISNUMBER(HGO!Z49),ROUNDUP(HGO!Z49,2),\"\")","v":""},{"$f":"KWK!A110","v":""},{"$f":"IF(ISNUMBER(KWK!H110),ROUNDUP((KWK!H110/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A110","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B51<>\"\",Annuitäten!D51<>\"\"),((Annuitäten!B51*HGO!I$31)+Annuitäten!D51*HGO!I$32),\"\")","v":""},{"$f":"KWK!A110","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B51<>\"\",Annuitäten!F51<>\"\"),((Annuitäten!B51*HGO!I$31)+Annuitäten!F51*HGO!I$32),\"\")","v":""},"",""]
[{"$f":"KWK!A111","v":""},{"$f":"IF(ISNUMBER(HGO!S50),ROUNDUP(HGO!S50,2),\"\")","v":""},{"$f":"KWK!A111","v":""},{"$f":"IF(ISNUMBER(HGO!Z50),ROUNDUP(HGO!Z50,2),\"\")","v":""},{"$f":"KWK!A111","v":""},{"$f":"IF(ISNUMBER(KWK!H111),ROUNDUP((KWK!H111/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A111","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B52<>\"\",Annuitäten!D52<>\"\"),((Annuitäten!B52*HGO!I$31)+Annuitäten!D52*HGO!I$32),\"\")","v":""},{"$f":"KWK!A111","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B52<>\"\",Annuitäten!F52<>\"\"),((Annuitäten!B52*HGO!I$31)+Annuitäten!F52*HGO!I$32),\"\")","v":""},"",""]
[{"$f":"KWK!A112","v":""},{"$f":"IF(ISNUMBER(HGO!S51),ROUNDUP(HGO!S51,2),\"\")","v":""},{"$f":"KWK!A112","v":""},{"$f":"IF(ISNUMBER(HGO!Z51),ROUNDUP(HGO!Z51,2),\"\")","v":""},{"$f":"KWK!A112","v":""},{"$f":"IF(ISNUMBER(KWK!H112),ROUNDUP((KWK!H112/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A112","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B53<>\"\",Annuitäten!D53<>\"\"),((Annuitäten!B53*HGO!I$31)+Annuitäten!D53*HGO!I$32),\"\")","v":""},{"$f":"KWK!A112","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B53<>\"\",Annuitäten!F53<>\"\"),((Annuitäten!B53*HGO!I$31)+Annuitäten!F53*HGO!I$32),\"\")","v":""},"",""]
[{"$f":"KWK!A113","v":""},{"$f":"IF(ISNUMBER(HGO!S52),ROUNDUP(HGO!S52,2),\"\")","v":""},{"$f":"KWK!A113","v":""},{"$f":"IF(ISNUMBER(HGO!Z52),ROUNDUP(HGO!Z52,2),\"\")","v":""},{"$f":"KWK!A113","v":""},{"$f":"IF(ISNUMBER(KWK!H113),ROUNDUP((KWK!H113/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A113","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B54<>\"\",Annuitäten!D54<>\"\"),((Annuitäten!B54*HGO!I$31)+Annuitäten!D54*HGO!I$32),\"\")","v":""},{"$f":"KWK!A113","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B54<>\"\",Annuitäten!F54<>\"\"),((Annuitäten!B54*HGO!I$31)+Annuitäten!F54*HGO!I$32),\"\")","v":""},"",""]
[{"$f":"KWK!A114","v":""},{"$f":"IF(ISNUMBER(HGO!S53),ROUNDUP(HGO!S53,2),\"\")","v":""},{"$f":"KWK!A114","v":""},{"$f":"IF(ISNUMBER(HGO!Z53),ROUNDUP(HGO!Z53,2),\"\")","v":""},{"$f":"KWK!A114","v":""},{"$f":"IF(ISNUMBER(KWK!H114),ROUNDUP((KWK!H114/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A114","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B55<>\"\",Annuitäten!D55<>\"\"),((Annuitäten!B55*HGO!I$31)+Annuitäten!D55*HGO!I$32),\"\")","v":""},{"$f":"KWK!A114","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B55<>\"\",Annuitäten!F55<>\"\"),((Annuitäten!B55*HGO!I$31)+Annuitäten!F55*HGO!I$32),\"\")","v":""},"",""]
[{"$f":"KWK!A115","v":""},{"$f":"IF(ISNUMBER(HGO!S54),ROUNDUP(HGO!S54,2),\"\")","v":""},{"$f":"KWK!A115","v":""},{"$f":"IF(ISNUMBER(HGO!Z54),ROUNDUP(HGO!Z54,2),\"\")","v":""},{"$f":"KWK!A115","v":""},{"$f":"IF(ISNUMBER(KWK!H115),ROUNDUP((KWK!H115/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A115","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B56<>\"\",Annuitäten!D56<>\"\"),((Annuitäten!B56*HGO!I$31)+Annuitäten!D56*HGO!I$32),\"\")","v":""},{"$f":"KWK!A115","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B56<>\"\",Annuitäten!F56<>\"\"),((Annuitäten!B56*HGO!I$31)+Annuitäten!F56*HGO!I$32),\"\")","v":""},"",""]
[{"$f":"KWK!A116","v":""},{"$f":"IF(ISNUMBER(HGO!S55),ROUNDUP(HGO!S55,2),\"\")","v":""},{"$f":"KWK!A116","v":""},{"$f":"IF(ISNUMBER(HGO!Z55),ROUNDUP(HGO!Z55,2),\"\")","v":""},{"$f":"KWK!A116","v":""},{"$f":"IF(ISNUMBER(KWK!H116),ROUNDUP((KWK!H116/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A116","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B57<>\"\",Annuitäten!D57<>\"\"),((Annuitäten!B57*HGO!I$31)+Annuitäten!D57*HGO!I$32),\"\")","v":""},{"$f":"KWK!A116","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B57<>\"\",Annuitäten!F57<>\"\"),((Annuitäten!B57*HGO!I$31)+Annuitäten!F57*HGO!I$32),\"\")","v":""},"",""]
[{"$f":"KWK!A117","v":""},{"$f":"IF(ISNUMBER(HGO!S56),ROUNDUP(HGO!S56,2),\"\")","v":""},{"$f":"KWK!A117","v":""},{"$f":"IF(ISNUMBER(HGO!Z56),ROUNDUP(HGO!Z56,2),\"\")","v":""},{"$f":"KWK!A117","v":""},{"$f":"IF(ISNUMBER(KWK!H117),ROUNDUP((KWK!H117/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A117","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B58<>\"\",Annuitäten!D58<>\"\"),((Annuitäten!B58*HGO!I$31)+Annuitäten!D58*HGO!I$32),\"\")","v":""},{"$f":"KWK!A117","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B58<>\"\",Annuitäten!F58<>\"\"),((Annuitäten!B58*HGO!I$31)+Annuitäten!F58*HGO!I$32),\"\")","v":""},"",""]
[{"$f":"KWK!A118","v":""},{"$f":"IF(ISNUMBER(HGO!S57),ROUNDUP(HGO!S57,2),\"\")","v":""},{"$f":"KWK!A118","v":""},{"$f":"IF(ISNUMBER(HGO!Z57),ROUNDUP(HGO!Z57,2),\"\")","v":""},{"$f":"KWK!A118","v":""},{"$f":"IF(ISNUMBER(KWK!H118),ROUNDUP((KWK!H118/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A118","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B59<>\"\",Annuitäten!D59<>\"\"),((Annuitäten!B59*HGO!I$31)+Annuitäten!D59*HGO!I$32),\"\")","v":""},{"$f":"KWK!A118","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B59<>\"\",Annuitäten!F59<>\"\"),((Annuitäten!B59*HGO!I$31)+Annuitäten!F59*HGO!I$32),\"\")","v":""},"",""]
[{"$f":"KWK!A119","v":""},{"$f":"IF(ISNUMBER(HGO!S58),ROUNDUP(HGO!S58,2),\"\")","v":""},{"$f":"KWK!A119","v":""},{"$f":"IF(ISNUMBER(HGO!Z58),ROUNDUP(HGO!Z58,2),\"\")","v":""},{"$f":"KWK!A119","v":""},{"$f":"IF(ISNUMBER(KWK!H119),ROUNDUP((KWK!H119/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A119","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B60<>\"\",Annuitäten!D60<>\"\"),((Annuitäten!B60*HGO!I$31)+Annuitäten!D60*HGO!I$32),\"\")","v":""},{"$f":"KWK!A119","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B60<>\"\",Annuitäten!F60<>\"\"),((Annuitäten!B60*HGO!I$31)+Annuitäten!F60*HGO!I$32),\"\")","v":""},"",""]
[{"$f":"KWK!A120","v":""},{"$f":"IF(ISNUMBER(HGO!S59),ROUNDUP(HGO!S59,2),\"\")","v":""},{"$f":"KWK!A120","v":""},{"$f":"IF(ISNUMBER(HGO!Z59),ROUNDUP(HGO!Z59,2),\"\")","v":""},{"$f":"KWK!A120","v":""},{"$f":"IF(ISNUMBER(KWK!H120),ROUNDUP((KWK!H120/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A120","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B61<>\"\",Annuitäten!D61<>\"\"),((Annuitäten!B61*HGO!I$31)+Annuitäten!D61*HGO!I$32),\"\")","v":""},{"$f":"KWK!A120","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B61<>\"\",Annuitäten!F61<>\"\"),((Annuitäten!B61*HGO!I$31)+Annuitäten!F61*HGO!I$32),\"\")","v":""},"",""]
[{"$f":"KWK!A121","v":""},{"$f":"IF(ISNUMBER(HGO!S60),ROUNDUP(HGO!S60,2),\"\")","v":""},{"$f":"KWK!A121","v":""},{"$f":"IF(ISNUMBER(HGO!Z60),ROUNDUP(HGO!Z60,2),\"\")","v":""},{"$f":"KWK!A121","v":""},{"$f":"IF(ISNUMBER(KWK!H121),ROUNDUP((KWK!H121/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A121","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B62<>\"\",Annuitäten!D62<>\"\"),((Annuitäten!B62*HGO!I$31)+Annuitäten!D62*HGO!I$32),\"\")","v":""},{"$f":"KWK!A121","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B62<>\"\",Annuitäten!F62<>\"\"),((Annuitäten!B62*HGO!I$31)+Annuitäten!F62*HGO!I$32),\"\")","v":""},"",""]
[{"$f":"KWK!A122","v":""},{"$f":"IF(ISNUMBER(HGO!S61),ROUNDUP(HGO!S61,2),\"\")","v":""},{"$f":"KWK!A122","v":""},{"$f":"IF(ISNUMBER(HGO!Z61),ROUNDUP(HGO!Z61,2),\"\")","v":""},{"$f":"KWK!A122","v":""},{"$f":"IF(ISNUMBER(KWK!H122),ROUNDUP((KWK!H122/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A122","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B63<>\"\",Annuitäten!D63<>\"\"),((Annuitäten!B63*HGO!I$31)+Annuitäten!D63*HGO!I$32),\"\")","v":""},{"$f":"KWK!A122","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B63<>\"\",Annuitäten!F63<>\"\"),((Annuitäten!B63*HGO!I$31)+Annuitäten!F63*HGO!I$32),\"\")","v":""},"",""]
[{"$f":"KWK!A123","v":""},{"$f":"IF(ISNUMBER(HGO!S62),ROUNDUP(HGO!S62,2),\"\")","v":""},{"$f":"KWK!A123","v":""},{"$f":"IF(ISNUMBER(HGO!Z62),ROUNDUP(HGO!Z62,2),\"\")","v":""},{"$f":"KWK!A123","v":""},{"$f":"IF(ISNUMBER(KWK!H123),ROUNDUP((KWK!H123/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A123","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B64<>\"\",Annuitäten!D64<>\"\"),((Annuitäten!B64*HGO!I$31)+Annuitäten!D64*HGO!I$32),\"\")","v":""},{"$f":"KWK!A123","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B64<>\"\",Annuitäten!F64<>\"\"),((Annuitäten!B64*HGO!I$31)+Annuitäten!F64*HGO!I$32),\"\")","v":""},"",""]
[{"$f":"KWK!A124","v":""},{"$f":"IF(ISNUMBER(HGO!S63),ROUNDUP(HGO!S63,2),\"\")","v":""},{"$f":"KWK!A124","v":""},{"$f":"IF(ISNUMBER(HGO!Z63),ROUNDUP(HGO!Z63,2),\"\")","v":""},{"$f":"KWK!A124","v":""},{"$f":"IF(ISNUMBER(KWK!H124),ROUNDUP((KWK!H124/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A124","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B65<>\"\",Annuitäten!D65<>\"\"),((Annuitäten!B65*HGO!I$31)+Annuitäten!D65*HGO!I$32),\"\")","v":""},{"$f":"KWK!A124","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B65<>\"\",Annuitäten!F65<>\"\"),((Annuitäten!B65*HGO!I$31)+Annuitäten!F65*HGO!I$32),\"\")","v":""},"",""]
[{"$f":"KWK!A125","v":""},{"$f":"IF(ISNUMBER(HGO!S64),ROUNDUP(HGO!S64,2),\"\")","v":""},{"$f":"KWK!A125","v":""},{"$f":"IF(ISNUMBER(HGO!Z64),ROUNDUP(HGO!Z64,2),\"\")","v":""},{"$f":"KWK!A125","v":""},{"$f":"IF(ISNUMBER(KWK!H125),ROUNDUP((KWK!H125/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A125","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B66<>\"\",Annuitäten!D66<>\"\"),((Annuitäten!B66*HGO!I$31)+Annuitäten!D66*HGO!I$32),\"\")","v":""},{"$f":"KWK!A125","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B66<>\"\",Annuitäten!F66<>\"\"),((Annuitäten!B66*HGO!I$31)+Annuitäten!F66*HGO!I$32),\"\")","v":""},"",""]
[{"$f":"KWK!A126","v":""},{"$f":"IF(ISNUMBER(HGO!S65),ROUNDUP(HGO!S65,2),\"\")","v":""},{"$f":"KWK!A126","v":""},{"$f":"IF(ISNUMBER(HGO!Z65),ROUNDUP(HGO!Z65,2),\"\")","v":""},{"$f":"KWK!A126","v":""},{"$f":"IF(ISNUMBER(KWK!H126),ROUNDUP((KWK!H126/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A126","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B67<>\"\",Annuitäten!D67<>\"\"),((Annuitäten!B67*HGO!I$31)+Annuitäten!D67*HGO!I$32),\"\")","v":""},{"$f":"KWK!A126","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B67<>\"\",Annuitäten!F67<>\"\"),((Annuitäten!B67*HGO!I$31)+Annuitäten!F67*HGO!I$32),\"\")","v":""},"",""]
[{"$f":"KWK!A127","v":""},{"$f":"IF(ISNUMBER(HGO!S66),ROUNDUP(HGO!S66,2),\"\")","v":""},{"$f":"KWK!A127","v":""},{"$f":"IF(ISNUMBER(HGO!Z66),ROUNDUP(HGO!Z66,2),\"\")","v":""},{"$f":"KWK!A127","v":""},{"$f":"IF(ISNUMBER(KWK!H127),ROUNDUP((KWK!H127/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A127","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B68<>\"\",Annuitäten!D68<>\"\"),((Annuitäten!B68*HGO!I$31)+Annuitäten!D68*HGO!I$32),\"\")","v":""},{"$f":"KWK!A127","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B68<>\"\",Annuitäten!F68<>\"\"),((Annuitäten!B68*HGO!I$31)+Annuitäten!F68*HGO!I$32),\"\")","v":""},"",""]
[{"$f":"KWK!A128","v":""},{"$f":"IF(ISNUMBER(HGO!S67),ROUNDUP(HGO!S67,2),\"\")","v":""},{"$f":"KWK!A128","v":""},{"$f":"IF(ISNUMBER(HGO!Z67),ROUNDUP(HGO!Z67,2),\"\")","v":""},{"$f":"KWK!A128","v":""},{"$f":"IF(ISNUMBER(KWK!H128),ROUNDUP((KWK!H128/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A128","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B69<>\"\",Annuitäten!D69<>\"\"),((Annuitäten!B69*HGO!I$31)+Annuitäten!D69*HGO!I$32),\"\")","v":""},{"$f":"KWK!A128","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B69<>\"\",Annuitäten!F69<>\"\"),((Annuitäten!B69*HGO!I$31)+Annuitäten!F69*HGO!I$32),\"\")","v":""},"",""]
[{"$f":"KWK!A129","v":""},{"$f":"IF(ISNUMBER(HGO!S68),ROUNDUP(HGO!S68,2),\"\")","v":""},{"$f":"KWK!A129","v":""},{"$f":"IF(ISNUMBER(HGO!Z68),ROUNDUP(HGO!Z68,2),\"\")","v":""},{"$f":"KWK!A129","v":""},{"$f":"IF(ISNUMBER(KWK!H129),ROUNDUP((KWK!H129/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A129","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B70<>\"\",Annuitäten!D70<>\"\"),((Annuitäten!B70*HGO!I$31)+Annuitäten!D70*HGO!I$32),\"\")","v":""},{"$f":"KWK!A129","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B70<>\"\",Annuitäten!F70<>\"\"),((Annuitäten!B70*HGO!I$31)+Annuitäten!F70*HGO!I$32),\"\")","v":""},"",""]
[{"$f":"KWK!A130","v":""},{"$f":"IF(ISNUMBER(HGO!S69),ROUNDUP(HGO!S69,2),\"\")","v":""},{"$f":"KWK!A130","v":""},{"$f":"IF(ISNUMBER(HGO!Z69),ROUNDUP(HGO!Z69,2),\"\")","v":""},{"$f":"KWK!A130","v":""},{"$f":"IF(ISNUMBER(KWK!H130),ROUNDUP((KWK!H130/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A130","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B71<>\"\",Annuitäten!D71<>\"\"),((Annuitäten!B71*HGO!I$31)+Annuitäten!D71*HGO!I$32),\"\")","v":""},{"$f":"KWK!A130","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B71<>\"\",Annuitäten!F71<>\"\"),((Annuitäten!B71*HGO!I$31)+Annuitäten!F71*HGO!I$32),\"\")","v":""},"",""]
[{"$f":"KWK!A131","v":""},{"$f":"IF(ISNUMBER(HGO!S70),ROUNDUP(HGO!S70,2),\"\")","v":""},{"$f":"KWK!A131","v":""},{"$f":"IF(ISNUMBER(HGO!Z70),ROUNDUP(HGO!Z70,2),\"\")","v":""},{"$f":"KWK!A131","v":""},{"$f":"IF(ISNUMBER(KWK!H131),ROUNDUP((KWK!H131/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A131","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B72<>\"\",Annuitäten!D72<>\"\"),((Annuitäten!B72*HGO!I$31)+Annuitäten!D72*HGO!I$32),\"\")","v":""},{"$f":"KWK!A131","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B72<>\"\",Annuitäten!F72<>\"\"),((Annuitäten!B72*HGO!I$31)+Annuitäten!F72*HGO!I$32),\"\")","v":""},"",""]
[{"$f":"KWK!A132","v":""},{"$f":"IF(ISNUMBER(HGO!S71),ROUNDUP(HGO!S71,2),\"\")","v":""},{"$f":"KWK!A132","v":""},{"$f":"IF(ISNUMBER(HGO!Z71),ROUNDUP(HGO!Z71,2),\"\")","v":""},{"$f":"KWK!A132","v":""},{"$f":"IF(ISNUMBER(KWK!H132),ROUNDUP((KWK!H132/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A132","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B73<>\"\",Annuitäten!D73<>\"\"),((Annuitäten!B73*HGO!I$31)+Annuitäten!D73*HGO!I$32),\"\")","v":""},{"$f":"KWK!A132","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B73<>\"\",Annuitäten!F73<>\"\"),((Annuitäten!B73*HGO!I$31)+Annuitäten!F73*HGO!I$32),\"\")","v":""},"",""]
[{"$f":"KWK!A133","v":""},{"$f":"IF(ISNUMBER(HGO!S72),ROUNDUP(HGO!S72,2),\"\")","v":""},{"$f":"KWK!A133","v":""},{"$f":"IF(ISNUMBER(HGO!Z72),ROUNDUP(HGO!Z72,2),\"\")","v":""},{"$f":"KWK!A133","v":""},{"$f":"IF(ISNUMBER(KWK!H133),ROUNDUP((KWK!H133/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A133","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B74<>\"\",Annuitäten!D74<>\"\"),((Annuitäten!B74*HGO!I$31)+Annuitäten!D74*HGO!I$32),\"\")","v":""},{"$f":"KWK!A133","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B74<>\"\",Annuitäten!F74<>\"\"),((Annuitäten!B74*HGO!I$31)+Annuitäten!F74*HGO!I$32),\"\")","v":""},"",""]
[{"$f":"KWK!A134","v":""},{"$f":"IF(ISNUMBER(HGO!S73),ROUNDUP(HGO!S73,2),\"\")","v":""},{"$f":"KWK!A134","v":""},{"$f":"IF(ISNUMBER(HGO!Z73),ROUNDUP(HGO!Z73,2),\"\")","v":""},{"$f":"KWK!A134","v":""},{"$f":"IF(ISNUMBER(KWK!H134),ROUNDUP((KWK!H134/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A134","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B75<>\"\",Annuitäten!D75<>\"\"),((Annuitäten!B75*HGO!I$31)+Annuitäten!D75*HGO!I$32),\"\")","v":""},{"$f":"KWK!A134","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B75<>\"\",Annuitäten!F75<>\"\"),((Annuitäten!B75*HGO!I$31)+Annuitäten!F75*HGO!I$32),\"\")","v":""},"",""]
[{"$f":"KWK!A135","v":""},{"$f":"IF(ISNUMBER(HGO!S74),ROUNDUP(HGO!S74,2),\"\")","v":""},{"$f":"KWK!A135","v":""},{"$f":"IF(ISNUMBER(HGO!Z74),ROUNDUP(HGO!Z74,2),\"\")","v":""},{"$f":"KWK!A135","v":""},{"$f":"IF(ISNUMBER(KWK!H135),ROUNDUP((KWK!H135/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A135","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B76<>\"\",Annuitäten!D76<>\"\"),((Annuitäten!B76*HGO!I$31)+Annuitäten!D76*HGO!I$32),\"\")","v":""},{"$f":"KWK!A135","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B76<>\"\",Annuitäten!F76<>\"\"),((Annuitäten!B76*HGO!I$31)+Annuitäten!F76*HGO!I$32),\"\")","v":""},"",""]
[{"$f":"KWK!A136","v":""},{"$f":"IF(ISNUMBER(HGO!S75),ROUNDUP(HGO!S75,2),\"\")","v":""},{"$f":"KWK!A136","v":""},{"$f":"IF(ISNUMBER(HGO!Z75),ROUNDUP(HGO!Z75,2),\"\")","v":""},{"$f":"KWK!A136","v":""},{"$f":"IF(ISNUMBER(KWK!H136),ROUNDUP((KWK!H136/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A136","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B77<>\"\",Annuitäten!D77<>\"\"),((Annuitäten!B77*HGO!I$31)+Annuitäten!D77*HGO!I$32),\"\")","v":""},{"$f":"KWK!A136","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B77<>\"\",Annuitäten!F77<>\"\"),((Annuitäten!B77*HGO!I$31)+Annuitäten!F77*HGO!I$32),\"\")","v":""},"",""]
[{"$f":"KWK!A137","v":""},{"$f":"IF(ISNUMBER(HGO!S76),ROUNDUP(HGO!S76,2),\"\")","v":""},{"$f":"KWK!A137","v":""},{"$f":"IF(ISNUMBER(HGO!Z76),ROUNDUP(HGO!Z76,2),\"\")","v":""},{"$f":"KWK!A137","v":""},{"$f":"IF(ISNUMBER(KWK!H137),ROUNDUP((KWK!H137/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A137","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B78<>\"\",Annuitäten!D78<>\"\"),((Annuitäten!B78*HGO!I$31)+Annuitäten!D78*HGO!I$32),\"\")","v":""},{"$f":"KWK!A137","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B78<>\"\",Annuitäten!F78<>\"\"),((Annuitäten!B78*HGO!I$31)+Annuitäten!F78*HGO!I$32),\"\")","v":""},"",""]
[{"$f":"KWK!A138","v":""},{"$f":"IF(ISNUMBER(HGO!S77),ROUNDUP(HGO!S77,2),\"\")","v":""},{"$f":"KWK!A138","v":""},{"$f":"IF(ISNUMBER(HGO!Z77),ROUNDUP(HGO!Z77,2),\"\")","v":""},{"$f":"KWK!A138","v":""},{"$f":"IF(ISNUMBER(KWK!H138),ROUNDUP((KWK!H138/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A138","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B79<>\"\",Annuitäten!D79<>\"\"),((Annuitäten!B79*HGO!I$31)+Annuitäten!D79*HGO!I$32),\"\")","v":""},{"$f":"KWK!A138","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B79<>\"\",Annuitäten!F79<>\"\"),((Annuitäten!B79*HGO!I$31)+Annuitäten!F79*HGO!I$32),\"\")","v":""},"",""]
[{"$f":"KWK!A139","v":""},{"$f":"IF(ISNUMBER(HGO!S78),ROUNDUP(HGO!S78,2),\"\")","v":""},{"$f":"KWK!A139","v":""},{"$f":"IF(ISNUMBER(HGO!Z78),ROUNDUP(HGO!Z78,2),\"\")","v":""},{"$f":"KWK!A139","v":""},{"$f":"IF(ISNUMBER(KWK!H139),ROUNDUP((KWK!H139/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A139","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B80<>\"\",Annuitäten!D80<>\"\"),((Annuitäten!B80*HGO!I$31)+Annuitäten!D80*HGO!I$32),\"\")","v":""},{"$f":"KWK!A139","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B80<>\"\",Annuitäten!F80<>\"\"),((Annuitäten!B80*HGO!I$31)+Annuitäten!F80*HGO!I$32),\"\")","v":""},"",""]
[{"$f":"KWK!A140","v":""},{"$f":"IF(ISNUMBER(HGO!S79),ROUNDUP(HGO!S79,2),\"\")","v":""},{"$f":"KWK!A140","v":""},{"$f":"IF(ISNUMBER(HGO!Z79),ROUNDUP(HGO!Z79,2),\"\")","v":""},{"$f":"KWK!A140","v":""},{"$f":"IF(ISNUMBER(KWK!H140),ROUNDUP((KWK!H140/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A140","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B81<>\"\",Annuitäten!D81<>\"\"),((Annuitäten!B81*HGO!I$31)+Annuitäten!D81*HGO!I$32),\"\")","v":""},{"$f":"KWK!A140","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B81<>\"\",Annuitäten!F81<>\"\"),((Annuitäten!B81*HGO!I$31)+Annuitäten!F81*HGO!I$32),\"\")","v":""},"",""]
[{"$f":"KWK!A141","v":""},{"$f":"IF(ISNUMBER(HGO!S80),ROUNDUP(HGO!S80,2),\"\")","v":""},{"$f":"KWK!A141","v":""},{"$f":"IF(ISNUMBER(HGO!Z80),ROUNDUP(HGO!Z80,2),\"\")","v":""},{"$f":"KWK!A141","v":""},{"$f":"IF(ISNUMBER(KWK!H141),ROUNDUP((KWK!H141/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A141","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B82<>\"\",Annuitäten!D82<>\"\"),((Annuitäten!B82*HGO!I$31)+Annuitäten!D82*HGO!I$32),\"\")","v":""},{"$f":"KWK!A141","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B82<>\"\",Annuitäten!F82<>\"\"),((Annuitäten!B82*HGO!I$31)+Annuitäten!F82*HGO!I$32),\"\")","v":""},"",""]
[{"$f":"KWK!A142","v":""},{"$f":"IF(ISNUMBER(HGO!S81),ROUNDUP(HGO!S81,2),\"\")","v":""},{"$f":"KWK!A142","v":""},{"$f":"IF(ISNUMBER(HGO!Z81),ROUNDUP(HGO!Z81,2),\"\")","v":""},{"$f":"KWK!A142","v":""},{"$f":"IF(ISNUMBER(KWK!H142),ROUNDUP((KWK!H142/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A142","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B83<>\"\",Annuitäten!D83<>\"\"),((Annuitäten!B83*HGO!I$31)+Annuitäten!D83*HGO!I$32),\"\")","v":""},{"$f":"KWK!A142","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B83<>\"\",Annuitäten!F83<>\"\"),((Annuitäten!B83*HGO!I$31)+Annuitäten!F83*HGO!I$32),\"\")","v":""},"",""]
[{"$f":"KWK!A143","v":""},{"$f":"IF(ISNUMBER(HGO!S82),ROUNDUP(HGO!S82,2),\"\")","v":""},{"$f":"KWK!A143","v":""},{"$f":"IF(ISNUMBER(HGO!Z82),ROUNDUP(HGO!Z82,2),\"\")","v":""},{"$f":"KWK!A143","v":""},{"$f":"IF(ISNUMBER(KWK!H143),ROUNDUP((KWK!H143/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A143","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B84<>\"\",Annuitäten!D84<>\"\"),((Annuitäten!B84*HGO!I$31)+Annuitäten!D84*HGO!I$32),\"\")","v":""},{"$f":"KWK!A143","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B84<>\"\",Annuitäten!F84<>\"\"),((Annuitäten!B84*HGO!I$31)+Annuitäten!F84*HGO!I$32),\"\")","v":""},"",""]
[{"$f":"KWK!A144","v":""},{"$f":"IF(ISNUMBER(HGO!S83),ROUNDUP(HGO!S83,2),\"\")","v":""},{"$f":"KWK!A144","v":""},{"$f":"IF(ISNUMBER(HGO!Z83),ROUNDUP(HGO!Z83,2),\"\")","v":""},{"$f":"KWK!A144","v":""},{"$f":"IF(ISNUMBER(KWK!H144),ROUNDUP((KWK!H144/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A144","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B85<>\"\",Annuitäten!D85<>\"\"),((Annuitäten!B85*HGO!I$31)+Annuitäten!D85*HGO!I$32),\"\")","v":""},{"$f":"KWK!A144","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B85<>\"\",Annuitäten!F85<>\"\"),((Annuitäten!B85*HGO!I$31)+Annuitäten!F85*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A145","v":""},{"$f":"IF(ISNUMBER(HGO!S84),ROUNDUP(HGO!S84,2),\"\")","v":""},{"$f":"KWK!A145","v":""},{"$f":"IF(ISNUMBER(HGO!Z84),ROUNDUP(HGO!Z84,2),\"\")","v":""},{"$f":"KWK!A145","v":""},{"$f":"IF(ISNUMBER(KWK!H145),ROUNDUP((KWK!H145/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A145","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B86<>\"\",Annuitäten!D86<>\"\"),((Annuitäten!B86*HGO!I$31)+Annuitäten!D86*HGO!I$32),\"\")","v":""},{"$f":"KWK!A145","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B86<>\"\",Annuitäten!F86<>\"\"),((Annuitäten!B86*HGO!I$31)+Annuitäten!F86*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A146","v":""},{"$f":"IF(ISNUMBER(HGO!S85),ROUNDUP(HGO!S85,2),\"\")","v":""},{"$f":"KWK!A146","v":""},{"$f":"IF(ISNUMBER(HGO!Z85),ROUNDUP(HGO!Z85,2),\"\")","v":""},{"$f":"KWK!A146","v":""},{"$f":"IF(ISNUMBER(KWK!H146),ROUNDUP((KWK!H146/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A146","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B87<>\"\",Annuitäten!D87<>\"\"),((Annuitäten!B87*HGO!I$31)+Annuitäten!D87*HGO!I$32),\"\")","v":""},{"$f":"KWK!A146","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B87<>\"\",Annuitäten!F87<>\"\"),((Annuitäten!B87*HGO!I$31)+Annuitäten!F87*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A147","v":""},{"$f":"IF(ISNUMBER(HGO!S86),ROUNDUP(HGO!S86,2),\"\")","v":""},{"$f":"KWK!A147","v":""},{"$f":"IF(ISNUMBER(HGO!Z86),ROUNDUP(HGO!Z86,2),\"\")","v":""},{"$f":"KWK!A147","v":""},{"$f":"IF(ISNUMBER(KWK!H147),ROUNDUP((KWK!H147/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A147","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B88<>\"\",Annuitäten!D88<>\"\"),((Annuitäten!B88*HGO!I$31)+Annuitäten!D88*HGO!I$32),\"\")","v":""},{"$f":"KWK!A147","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B88<>\"\",Annuitäten!F88<>\"\"),((Annuitäten!B88*HGO!I$31)+Annuitäten!F88*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A148","v":""},{"$f":"IF(ISNUMBER(HGO!S87),ROUNDUP(HGO!S87,2),\"\")","v":""},{"$f":"KWK!A148","v":""},{"$f":"IF(ISNUMBER(HGO!Z87),ROUNDUP(HGO!Z87,2),\"\")","v":""},{"$f":"KWK!A148","v":""},{"$f":"IF(ISNUMBER(KWK!H148),ROUNDUP((KWK!H148/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A148","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B89<>\"\",Annuitäten!D89<>\"\"),((Annuitäten!B89*HGO!I$31)+Annuitäten!D89*HGO!I$32),\"\")","v":""},{"$f":"KWK!A148","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B89<>\"\",Annuitäten!F89<>\"\"),((Annuitäten!B89*HGO!I$31)+Annuitäten!F89*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A149","v":""},{"$f":"IF(ISNUMBER(HGO!S88),ROUNDUP(HGO!S88,2),\"\")","v":""},{"$f":"KWK!A149","v":""},{"$f":"IF(ISNUMBER(HGO!Z88),ROUNDUP(HGO!Z88,2),\"\")","v":""},{"$f":"KWK!A149","v":""},{"$f":"IF(ISNUMBER(KWK!H149),ROUNDUP((KWK!H149/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A149","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B90<>\"\",Annuitäten!D90<>\"\"),((Annuitäten!B90*HGO!I$31)+Annuitäten!D90*HGO!I$32),\"\")","v":""},{"$f":"KWK!A149","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B90<>\"\",Annuitäten!F90<>\"\"),((Annuitäten!B90*HGO!I$31)+Annuitäten!F90*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A150","v":""},{"$f":"IF(ISNUMBER(HGO!S89),ROUNDUP(HGO!S89,2),\"\")","v":""},{"$f":"KWK!A150","v":""},{"$f":"IF(ISNUMBER(HGO!Z89),ROUNDUP(HGO!Z89,2),\"\")","v":""},{"$f":"KWK!A150","v":""},{"$f":"IF(ISNUMBER(KWK!H150),ROUNDUP((KWK!H150/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A150","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B91<>\"\",Annuitäten!D91<>\"\"),((Annuitäten!B91*HGO!I$31)+Annuitäten!D91*HGO!I$32),\"\")","v":""},{"$f":"KWK!A150","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B91<>\"\",Annuitäten!F91<>\"\"),((Annuitäten!B91*HGO!I$31)+Annuitäten!F91*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A151","v":""},{"$f":"IF(ISNUMBER(HGO!S90),ROUNDUP(HGO!S90,2),\"\")","v":""},{"$f":"KWK!A151","v":""},{"$f":"IF(ISNUMBER(HGO!Z90),ROUNDUP(HGO!Z90,2),\"\")","v":""},{"$f":"KWK!A151","v":""},{"$f":"IF(ISNUMBER(KWK!H151),ROUNDUP((KWK!H151/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A151","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B92<>\"\",Annuitäten!D92<>\"\"),((Annuitäten!B92*HGO!I$31)+Annuitäten!D92*HGO!I$32),\"\")","v":""},{"$f":"KWK!A151","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B92<>\"\",Annuitäten!F92<>\"\"),((Annuitäten!B92*HGO!I$31)+Annuitäten!F92*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A152","v":""},{"$f":"IF(ISNUMBER(HGO!S91),ROUNDUP(HGO!S91,2),\"\")","v":""},{"$f":"KWK!A152","v":""},{"$f":"IF(ISNUMBER(HGO!Z91),ROUNDUP(HGO!Z91,2),\"\")","v":""},{"$f":"KWK!A152","v":""},{"$f":"IF(ISNUMBER(KWK!H152),ROUNDUP((KWK!H152/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A152","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B93<>\"\",Annuitäten!D93<>\"\"),((Annuitäten!B93*HGO!I$31)+Annuitäten!D93*HGO!I$32),\"\")","v":""},{"$f":"KWK!A152","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B93<>\"\",Annuitäten!F93<>\"\"),((Annuitäten!B93*HGO!I$31)+Annuitäten!F93*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A153","v":""},{"$f":"IF(ISNUMBER(HGO!S92),ROUNDUP(HGO!S92,2),\"\")","v":""},{"$f":"KWK!A153","v":""},{"$f":"IF(ISNUMBER(HGO!Z92),ROUNDUP(HGO!Z92,2),\"\")","v":""},{"$f":"KWK!A153","v":""},{"$f":"IF(ISNUMBER(KWK!H153),ROUNDUP((KWK!H153/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A153","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B94<>\"\",Annuitäten!D94<>\"\"),((Annuitäten!B94*HGO!I$31)+Annuitäten!D94*HGO!I$32),\"\")","v":""},{"$f":"KWK!A153","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B94<>\"\",Annuitäten!F94<>\"\"),((Annuitäten!B94*HGO!I$31)+Annuitäten!F94*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A154","v":""},{"$f":"IF(ISNUMBER(HGO!S93),ROUNDUP(HGO!S93,2),\"\")","v":""},{"$f":"KWK!A154","v":""},{"$f":"IF(ISNUMBER(HGO!Z93),ROUNDUP(HGO!Z93,2),\"\")","v":""},{"$f":"KWK!A154","v":""},{"$f":"IF(ISNUMBER(KWK!H154),ROUNDUP((KWK!H154/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A154","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B95<>\"\",Annuitäten!D95<>\"\"),((Annuitäten!B95*HGO!I$31)+Annuitäten!D95*HGO!I$32),\"\")","v":""},{"$f":"KWK!A154","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B95<>\"\",Annuitäten!F95<>\"\"),((Annuitäten!B95*HGO!I$31)+Annuitäten!F95*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A155","v":""},{"$f":"IF(ISNUMBER(HGO!S94),ROUNDUP(HGO!S94,2),\"\")","v":""},{"$f":"KWK!A155","v":""},{"$f":"IF(ISNUMBER(HGO!Z94),ROUNDUP(HGO!Z94,2),\"\")","v":""},{"$f":"KWK!A155","v":""},{"$f":"IF(ISNUMBER(KWK!H155),ROUNDUP((KWK!H155/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A155","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B96<>\"\",Annuitäten!D96<>\"\"),((Annuitäten!B96*HGO!I$31)+Annuitäten!D96*HGO!I$32),\"\")","v":""},{"$f":"KWK!A155","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B96<>\"\",Annuitäten!F96<>\"\"),((Annuitäten!B96*HGO!I$31)+Annuitäten!F96*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A156","v":""},{"$f":"IF(ISNUMBER(HGO!S95),ROUNDUP(HGO!S95,2),\"\")","v":""},{"$f":"KWK!A156","v":""},{"$f":"IF(ISNUMBER(HGO!Z95),ROUNDUP(HGO!Z95,2),\"\")","v":""},{"$f":"KWK!A156","v":""},{"$f":"IF(ISNUMBER(KWK!H156),ROUNDUP((KWK!H156/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A156","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B97<>\"\",Annuitäten!D97<>\"\"),((Annuitäten!B97*HGO!I$31)+Annuitäten!D97*HGO!I$32),\"\")","v":""},{"$f":"KWK!A156","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B97<>\"\",Annuitäten!F97<>\"\"),((Annuitäten!B97*HGO!I$31)+Annuitäten!F97*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A157","v":""},{"$f":"IF(ISNUMBER(HGO!S96),ROUNDUP(HGO!S96,2),\"\")","v":""},{"$f":"KWK!A157","v":""},{"$f":"IF(ISNUMBER(HGO!Z96),ROUNDUP(HGO!Z96,2),\"\")","v":""},{"$f":"KWK!A157","v":""},{"$f":"IF(ISNUMBER(KWK!H157),ROUNDUP((KWK!H157/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A157","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B98<>\"\",Annuitäten!D98<>\"\"),((Annuitäten!B98*HGO!I$31)+Annuitäten!D98*HGO!I$32),\"\")","v":""},{"$f":"KWK!A157","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B98<>\"\",Annuitäten!F98<>\"\"),((Annuitäten!B98*HGO!I$31)+Annuitäten!F98*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A158","v":""},{"$f":"IF(ISNUMBER(HGO!S97),ROUNDUP(HGO!S97,2),\"\")","v":""},{"$f":"KWK!A158","v":""},{"$f":"IF(ISNUMBER(HGO!Z97),ROUNDUP(HGO!Z97,2),\"\")","v":""},{"$f":"KWK!A158","v":""},{"$f":"IF(ISNUMBER(KWK!H158),ROUNDUP((KWK!H158/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A158","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B99<>\"\",Annuitäten!D99<>\"\"),((Annuitäten!B99*HGO!I$31)+Annuitäten!D99*HGO!I$32),\"\")","v":""},{"$f":"KWK!A158","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B99<>\"\",Annuitäten!F99<>\"\"),((Annuitäten!B99*HGO!I$31)+Annuitäten!F99*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A159","v":""},{"$f":"IF(ISNUMBER(HGO!S98),ROUNDUP(HGO!S98,2),\"\")","v":""},{"$f":"KWK!A159","v":""},{"$f":"IF(ISNUMBER(HGO!Z98),ROUNDUP(HGO!Z98,2),\"\")","v":""},{"$f":"KWK!A159","v":""},{"$f":"IF(ISNUMBER(KWK!H159),ROUNDUP((KWK!H159/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A159","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B100<>\"\",Annuitäten!D100<>\"\"),((Annuitäten!B100*HGO!I$31)+Annuitäten!D100*HGO!I$32),\"\")","v":""},{"$f":"KWK!A159","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B100<>\"\",Annuitäten!F100<>\"\"),((Annuitäten!B100*HGO!I$31)+Annuitäten!F100*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A160","v":""},{"$f":"IF(ISNUMBER(HGO!S99),ROUNDUP(HGO!S99,2),\"\")","v":""},{"$f":"KWK!A160","v":""},{"$f":"IF(ISNUMBER(HGO!Z99),ROUNDUP(HGO!Z99,2),\"\")","v":""},{"$f":"KWK!A160","v":""},{"$f":"IF(ISNUMBER(KWK!H160),ROUNDUP((KWK!H160/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A160","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B101<>\"\",Annuitäten!D101<>\"\"),((Annuitäten!B101*HGO!I$31)+Annuitäten!D101*HGO!I$32),\"\")","v":""},{"$f":"KWK!A160","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B101<>\"\",Annuitäten!F101<>\"\"),((Annuitäten!B101*HGO!I$31)+Annuitäten!F101*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A161","v":""},{"$f":"IF(ISNUMBER(HGO!S100),ROUNDUP(HGO!S100,2),\"\")","v":""},{"$f":"KWK!A161","v":""},{"$f":"IF(ISNUMBER(HGO!Z100),ROUNDUP(HGO!Z100,2),\"\")","v":""},{"$f":"KWK!A161","v":""},{"$f":"IF(ISNUMBER(KWK!H161),ROUNDUP((KWK!H161/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A161","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B102<>\"\",Annuitäten!D102<>\"\"),((Annuitäten!B102*HGO!I$31)+Annuitäten!D102*HGO!I$32),\"\")","v":""},{"$f":"KWK!A161","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B102<>\"\",Annuitäten!F102<>\"\"),((Annuitäten!B102*HGO!I$31)+Annuitäten!F102*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A162","v":""},{"$f":"IF(ISNUMBER(HGO!S101),ROUNDUP(HGO!S101,2),\"\")","v":""},{"$f":"KWK!A162","v":""},{"$f":"IF(ISNUMBER(HGO!Z101),ROUNDUP(HGO!Z101,2),\"\")","v":""},{"$f":"KWK!A162","v":""},{"$f":"IF(ISNUMBER(KWK!H162),ROUNDUP((KWK!H162/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A162","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B103<>\"\",Annuitäten!D103<>\"\"),((Annuitäten!B103*HGO!I$31)+Annuitäten!D103*HGO!I$32),\"\")","v":""},{"$f":"KWK!A162","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B103<>\"\",Annuitäten!F103<>\"\"),((Annuitäten!B103*HGO!I$31)+Annuitäten!F103*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A163","v":""},{"$f":"IF(ISNUMBER(HGO!S102),ROUNDUP(HGO!S102,2),\"\")","v":""},{"$f":"KWK!A163","v":""},{"$f":"IF(ISNUMBER(HGO!Z102),ROUNDUP(HGO!Z102,2),\"\")","v":""},{"$f":"KWK!A163","v":""},{"$f":"IF(ISNUMBER(KWK!H163),ROUNDUP((KWK!H163/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A163","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B104<>\"\",Annuitäten!D104<>\"\"),((Annuitäten!B104*HGO!I$31)+Annuitäten!D104*HGO!I$32),\"\")","v":""},{"$f":"KWK!A163","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B104<>\"\",Annuitäten!F104<>\"\"),((Annuitäten!B104*HGO!I$31)+Annuitäten!F104*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A164","v":""},{"$f":"IF(ISNUMBER(HGO!S103),ROUNDUP(HGO!S103,2),\"\")","v":""},{"$f":"KWK!A164","v":""},{"$f":"IF(ISNUMBER(HGO!Z103),ROUNDUP(HGO!Z103,2),\"\")","v":""},{"$f":"KWK!A164","v":""},{"$f":"IF(ISNUMBER(KWK!H164),ROUNDUP((KWK!H164/KWK!$I$14),2),\"\")","v":""},{"$f":"KWK!A164","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B105<>\"\",Annuitäten!D105<>\"\"),((Annuitäten!B105*HGO!I$31)+Annuitäten!D105*HGO!I$32),\"\")","v":""},{"$f":"KWK!A164","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Annuitäten!B105<>\"\",Annuitäten!F105<>\"\"),((Annuitäten!B105*HGO!I$31)+Annuitäten!F105*HGO!I$32),\"\")","v":""}]

{"sheet":"Kapitalwerte","index":9,"n_rows":105,"n_cols":10,"rows_kept":105,"cut":false,"hidden":true,"merged":[]}
["Zeitraum in Jahren","Ackerkulturen","Zeitraum in Jahren","Gehölzkulturen HHS-Verkauf","Zeitraum in Jahren","Gehölzkulturen energet. Nutzung","Zeitraum in Jahren","Agroforstsystem Gehölzverkauf","Zeitraum in Jahren","Agroforstsystem energetische Verwertung"]
[{"$f":"EM!A4","v":0},"Kapitalwert",null,"Kapitalwert",null,"Kapitalwert",{"$f":"EM!A4","v":0},null,{"$f":"EM!A4","v":0}]
["Jahr","€/ha","Jahr","€/ha","Jahr","€/ha","Jahr","€/ha","Jahr","€/ha"]
[{"$f":"KWK!A63","v":""},{"$f":"IF(ISNUMBER(HGO!R2),HGO!R2,\"\")","v":""},{"$f":"KWK!A63","v":""},{"$f":"IF(ISNUMBER(HGO!Y2),HGO!Y2,\"\")","v":""},{"$f":"KWK!A63","v":""},{"$f":"IF(ISNUMBER(KWK!G63),(KWK!G63/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A63","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B4<>\"\",Kapitalwerte!D4<>\"\"),((Kapitalwerte!B4*HGO!I$31)+Kapitalwerte!D4*HGO!I$32),\"\")","v":""},{"$f":"KWK!A63","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B4<>\"\",Kapitalwerte!F4<>\"\"),((Kapitalwerte!B4*HGO!I$31)+Kapitalwerte!F4*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A64","v":""},{"$f":"IF(ISNUMBER(HGO!R3),HGO!R3,\"\")","v":""},{"$f":"KWK!A64","v":""},{"$f":"IF(ISNUMBER(HGO!Y3),HGO!Y3,\"\")","v":""},{"$f":"KWK!A64","v":""},{"$f":"IF(ISNUMBER(KWK!G64),(KWK!G64/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A64","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B5<>\"\",Kapitalwerte!D5<>\"\"),((Kapitalwerte!B5*HGO!I$31)+Kapitalwerte!D5*HGO!I$32),\"\")","v":""},{"$f":"KWK!A64","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B5<>\"\",Kapitalwerte!F5<>\"\"),((Kapitalwerte!B5*HGO!I$31)+Kapitalwerte!F5*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A65","v":""},{"$f":"IF(ISNUMBER(HGO!R4),HGO!R4,\"\")","v":""},{"$f":"KWK!A65","v":""},{"$f":"IF(ISNUMBER(HGO!Y4),HGO!Y4,\"\")","v":""},{"$f":"KWK!A65","v":""},{"$f":"IF(ISNUMBER(KWK!G65),(KWK!G65/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A65","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B6<>\"\",Kapitalwerte!D6<>\"\"),((Kapitalwerte!B6*HGO!I$31)+Kapitalwerte!D6*HGO!I$32),\"\")","v":""},{"$f":"KWK!A65","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B6<>\"\",Kapitalwerte!F6<>\"\"),((Kapitalwerte!B6*HGO!I$31)+Kapitalwerte!F6*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A66","v":""},{"$f":"IF(ISNUMBER(HGO!R5),HGO!R5,\"\")","v":""},{"$f":"KWK!A66","v":""},{"$f":"IF(ISNUMBER(HGO!Y5),HGO!Y5,\"\")","v":""},{"$f":"KWK!A66","v":""},{"$f":"IF(ISNUMBER(KWK!G66),(KWK!G66/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A66","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B7<>\"\",Kapitalwerte!D7<>\"\"),((Kapitalwerte!B7*HGO!I$31)+Kapitalwerte!D7*HGO!I$32),\"\")","v":""},{"$f":"KWK!A66","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B7<>\"\",Kapitalwerte!F7<>\"\"),((Kapitalwerte!B7*HGO!I$31)+Kapitalwerte!F7*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A67","v":""},{"$f":"IF(ISNUMBER(HGO!R6),HGO!R6,\"\")","v":""},{"$f":"KWK!A67","v":""},{"$f":"IF(ISNUMBER(HGO!Y6),HGO!Y6,\"\")","v":""},{"$f":"KWK!A67","v":""},{"$f":"IF(ISNUMBER(KWK!G67),(KWK!G67/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A67","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B8<>\"\",Kapitalwerte!D8<>\"\"),((Kapitalwerte!B8*HGO!I$31)+Kapitalwerte!D8*HGO!I$32),\"\")","v":""},{"$f":"KWK!A67","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B8<>\"\",Kapitalwerte!F8<>\"\"),((Kapitalwerte!B8*HGO!I$31)+Kapitalwerte!F8*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A68","v":""},{"$f":"IF(ISNUMBER(HGO!R7),HGO!R7,\"\")","v":""},{"$f":"KWK!A68","v":""},{"$f":"IF(ISNUMBER(HGO!Y7),HGO!Y7,\"\")","v":""},{"$f":"KWK!A68","v":""},{"$f":"IF(ISNUMBER(KWK!G68),(KWK!G68/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A68","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B9<>\"\",Kapitalwerte!D9<>\"\"),((Kapitalwerte!B9*HGO!I$31)+Kapitalwerte!D9*HGO!I$32),\"\")","v":""},{"$f":"KWK!A68","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B9<>\"\",Kapitalwerte!F9<>\"\"),((Kapitalwerte!B9*HGO!I$31)+Kapitalwerte!F9*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A69","v":""},{"$f":"IF(ISNUMBER(HGO!R8),HGO!R8,\"\")","v":""},{"$f":"KWK!A69","v":""},{"$f":"IF(ISNUMBER(HGO!Y8),HGO!Y8,\"\")","v":""},{"$f":"KWK!A69","v":""},{"$f":"IF(ISNUMBER(KWK!G69),(KWK!G69/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A69","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B10<>\"\",Kapitalwerte!D10<>\"\"),((Kapitalwerte!B10*HGO!I$31)+Kapitalwerte!D10*HGO!I$32),\"\")","v":""},{"$f":"KWK!A69","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B10<>\"\",Kapitalwerte!F10<>\"\"),((Kapitalwerte!B10*HGO!I$31)+Kapitalwerte!F10*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A70","v":""},{"$f":"IF(ISNUMBER(HGO!R9),HGO!R9,\"\")","v":""},{"$f":"KWK!A70","v":""},{"$f":"IF(ISNUMBER(HGO!Y9),HGO!Y9,\"\")","v":""},{"$f":"KWK!A70","v":""},{"$f":"IF(ISNUMBER(KWK!G70),(KWK!G70/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A70","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B11<>\"\",Kapitalwerte!D11<>\"\"),((Kapitalwerte!B11*HGO!I$31)+Kapitalwerte!D11*HGO!I$32),\"\")","v":""},{"$f":"KWK!A70","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B11<>\"\",Kapitalwerte!F11<>\"\"),((Kapitalwerte!B11*HGO!I$31)+Kapitalwerte!F11*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A71","v":""},{"$f":"IF(ISNUMBER(HGO!R10),HGO!R10,\"\")","v":""},{"$f":"KWK!A71","v":""},{"$f":"IF(ISNUMBER(HGO!Y10),HGO!Y10,\"\")","v":""},{"$f":"KWK!A71","v":""},{"$f":"IF(ISNUMBER(KWK!G71),(KWK!G71/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A71","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B12<>\"\",Kapitalwerte!D12<>\"\"),((Kapitalwerte!B12*HGO!I$31)+Kapitalwerte!D12*HGO!I$32),\"\")","v":""},{"$f":"KWK!A71","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B12<>\"\",Kapitalwerte!F12<>\"\"),((Kapitalwerte!B12*HGO!I$31)+Kapitalwerte!F12*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A72","v":""},{"$f":"IF(ISNUMBER(HGO!R11),HGO!R11,\"\")","v":""},{"$f":"KWK!A72","v":""},{"$f":"IF(ISNUMBER(HGO!Y11),HGO!Y11,\"\")","v":""},{"$f":"KWK!A72","v":""},{"$f":"IF(ISNUMBER(KWK!G72),(KWK!G72/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A72","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B13<>\"\",Kapitalwerte!D13<>\"\"),((Kapitalwerte!B13*HGO!I$31)+Kapitalwerte!D13*HGO!I$32),\"\")","v":""},{"$f":"KWK!A72","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B13<>\"\",Kapitalwerte!F13<>\"\"),((Kapitalwerte!B13*HGO!I$31)+Kapitalwerte!F13*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A73","v":""},{"$f":"IF(ISNUMBER(HGO!R12),HGO!R12,\"\")","v":""},{"$f":"KWK!A73","v":""},{"$f":"IF(ISNUMBER(HGO!Y12),HGO!Y12,\"\")","v":""},{"$f":"KWK!A73","v":""},{"$f":"IF(ISNUMBER(KWK!G73),(KWK!G73/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A73","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B14<>\"\",Kapitalwerte!D14<>\"\"),((Kapitalwerte!B14*HGO!I$31)+Kapitalwerte!D14*HGO!I$32),\"\")","v":""},{"$f":"KWK!A73","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B14<>\"\",Kapitalwerte!F14<>\"\"),((Kapitalwerte!B14*HGO!I$31)+Kapitalwerte!F14*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A74","v":""},{"$f":"IF(ISNUMBER(HGO!R13),HGO!R13,\"\")","v":""},{"$f":"KWK!A74","v":""},{"$f":"IF(ISNUMBER(HGO!Y13),HGO!Y13,\"\")","v":""},{"$f":"KWK!A74","v":""},{"$f":"IF(ISNUMBER(KWK!G74),(KWK!G74/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A74","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B15<>\"\",Kapitalwerte!D15<>\"\"),((Kapitalwerte!B15*HGO!I$31)+Kapitalwerte!D15*HGO!I$32),\"\")","v":""},{"$f":"KWK!A74","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B15<>\"\",Kapitalwerte!F15<>\"\"),((Kapitalwerte!B15*HGO!I$31)+Kapitalwerte!F15*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A75","v":""},{"$f":"IF(ISNUMBER(HGO!R14),HGO!R14,\"\")","v":""},{"$f":"KWK!A75","v":""},{"$f":"IF(ISNUMBER(HGO!Y14),HGO!Y14,\"\")","v":""},{"$f":"KWK!A75","v":""},{"$f":"IF(ISNUMBER(KWK!G75),(KWK!G75/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A75","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B16<>\"\",Kapitalwerte!D16<>\"\"),((Kapitalwerte!B16*HGO!I$31)+Kapitalwerte!D16*HGO!I$32),\"\")","v":""},{"$f":"KWK!A75","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B16<>\"\",Kapitalwerte!F16<>\"\"),((Kapitalwerte!B16*HGO!I$31)+Kapitalwerte!F16*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A76","v":""},{"$f":"IF(ISNUMBER(HGO!R15),HGO!R15,\"\")","v":""},{"$f":"KWK!A76","v":""},{"$f":"IF(ISNUMBER(HGO!Y15),HGO!Y15,\"\")","v":""},{"$f":"KWK!A76","v":""},{"$f":"IF(ISNUMBER(KWK!G76),(KWK!G76/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A76","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B17<>\"\",Kapitalwerte!D17<>\"\"),((Kapitalwerte!B17*HGO!I$31)+Kapitalwerte!D17*HGO!I$32),\"\")","v":""},{"$f":"KWK!A76","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B17<>\"\",Kapitalwerte!F17<>\"\"),((Kapitalwerte!B17*HGO!I$31)+Kapitalwerte!F17*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A77","v":""},{"$f":"IF(ISNUMBER(HGO!R16),HGO!R16,\"\")","v":""},{"$f":"KWK!A77","v":""},{"$f":"IF(ISNUMBER(HGO!Y16),HGO!Y16,\"\")","v":""},{"$f":"KWK!A77","v":""},{"$f":"IF(ISNUMBER(KWK!G77),(KWK!G77/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A77","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B18<>\"\",Kapitalwerte!D18<>\"\"),((Kapitalwerte!B18*HGO!I$31)+Kapitalwerte!D18*HGO!I$32),\"\")","v":""},{"$f":"KWK!A77","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B18<>\"\",Kapitalwerte!F18<>\"\"),((Kapitalwerte!B18*HGO!I$31)+Kapitalwerte!F18*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A78","v":""},{"$f":"IF(ISNUMBER(HGO!R17),HGO!R17,\"\")","v":""},{"$f":"KWK!A78","v":""},{"$f":"IF(ISNUMBER(HGO!Y17),HGO!Y17,\"\")","v":""},{"$f":"KWK!A78","v":""},{"$f":"IF(ISNUMBER(KWK!G78),(KWK!G78/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A78","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B19<>\"\",Kapitalwerte!D19<>\"\"),((Kapitalwerte!B19*HGO!I$31)+Kapitalwerte!D19*HGO!I$32),\"\")","v":""},{"$f":"KWK!A78","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B19<>\"\",Kapitalwerte!F19<>\"\"),((Kapitalwerte!B19*HGO!I$31)+Kapitalwerte!F19*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A79","v":""},{"$f":"IF(ISNUMBER(HGO!R18),HGO!R18,\"\")","v":""},{"$f":"KWK!A79","v":""},{"$f":"IF(ISNUMBER(HGO!Y18),HGO!Y18,\"\")","v":""},{"$f":"KWK!A79","v":""},{"$f":"IF(ISNUMBER(KWK!G79),(KWK!G79/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A79","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B20<>\"\",Kapitalwerte!D20<>\"\"),((Kapitalwerte!B20*HGO!I$31)+Kapitalwerte!D20*HGO!I$32),\"\")","v":""},{"$f":"KWK!A79","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B20<>\"\",Kapitalwerte!F20<>\"\"),((Kapitalwerte!B20*HGO!I$31)+Kapitalwerte!F20*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A80","v":""},{"$f":"IF(ISNUMBER(HGO!R19),HGO!R19,\"\")","v":""},{"$f":"KWK!A80","v":""},{"$f":"IF(ISNUMBER(HGO!Y19),HGO!Y19,\"\")","v":""},{"$f":"KWK!A80","v":""},{"$f":"IF(ISNUMBER(KWK!G80),(KWK!G80/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A80","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B21<>\"\",Kapitalwerte!D21<>\"\"),((Kapitalwerte!B21*HGO!I$31)+Kapitalwerte!D21*HGO!I$32),\"\")","v":""},{"$f":"KWK!A80","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B21<>\"\",Kapitalwerte!F21<>\"\"),((Kapitalwerte!B21*HGO!I$31)+Kapitalwerte!F21*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A81","v":""},{"$f":"IF(ISNUMBER(HGO!R20),HGO!R20,\"\")","v":""},{"$f":"KWK!A81","v":""},{"$f":"IF(ISNUMBER(HGO!Y20),HGO!Y20,\"\")","v":""},{"$f":"KWK!A81","v":""},{"$f":"IF(ISNUMBER(KWK!G81),(KWK!G81/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A81","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B22<>\"\",Kapitalwerte!D22<>\"\"),((Kapitalwerte!B22*HGO!I$31)+Kapitalwerte!D22*HGO!I$32),\"\")","v":""},{"$f":"KWK!A81","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B22<>\"\",Kapitalwerte!F22<>\"\"),((Kapitalwerte!B22*HGO!I$31)+Kapitalwerte!F22*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A82","v":""},{"$f":"IF(ISNUMBER(HGO!R21),HGO!R21,\"\")","v":""},{"$f":"KWK!A82","v":""},{"$f":"IF(ISNUMBER(HGO!Y21),HGO!Y21,\"\")","v":""},{"$f":"KWK!A82","v":""},{"$f":"IF(ISNUMBER(KWK!G82),(KWK!G82/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A82","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B23<>\"\",Kapitalwerte!D23<>\"\"),((Kapitalwerte!B23*HGO!I$31)+Kapitalwerte!D23*HGO!I$32),\"\")","v":""},{"$f":"KWK!A82","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B23<>\"\",Kapitalwerte!F23<>\"\"),((Kapitalwerte!B23*HGO!I$31)+Kapitalwerte!F23*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A83","v":""},{"$f":"IF(ISNUMBER(HGO!R22),HGO!R22,\"\")","v":""},{"$f":"KWK!A83","v":""},{"$f":"IF(ISNUMBER(HGO!Y22),HGO!Y22,\"\")","v":""},{"$f":"KWK!A83","v":""},{"$f":"IF(ISNUMBER(KWK!G83),(KWK!G83/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A83","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B24<>\"\",Kapitalwerte!D24<>\"\"),((Kapitalwerte!B24*HGO!I$31)+Kapitalwerte!D24*HGO!I$32),\"\")","v":""},{"$f":"KWK!A83","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B24<>\"\",Kapitalwerte!F24<>\"\"),((Kapitalwerte!B24*HGO!I$31)+Kapitalwerte!F24*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A84","v":""},{"$f":"IF(ISNUMBER(HGO!R23),HGO!R23,\"\")","v":""},{"$f":"KWK!A84","v":""},{"$f":"IF(ISNUMBER(HGO!Y23),HGO!Y23,\"\")","v":""},{"$f":"KWK!A84","v":""},{"$f":"IF(ISNUMBER(KWK!G84),(KWK!G84/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A84","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B25<>\"\",Kapitalwerte!D25<>\"\"),((Kapitalwerte!B25*HGO!I$31)+Kapitalwerte!D25*HGO!I$32),\"\")","v":""},{"$f":"KWK!A84","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B25<>\"\",Kapitalwerte!F25<>\"\"),((Kapitalwerte!B25*HGO!I$31)+Kapitalwerte!F25*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A85","v":""},{"$f":"IF(ISNUMBER(HGO!R24),HGO!R24,\"\")","v":""},{"$f":"KWK!A85","v":""},{"$f":"IF(ISNUMBER(HGO!Y24),HGO!Y24,\"\")","v":""},{"$f":"KWK!A85","v":""},{"$f":"IF(ISNUMBER(KWK!G85),(KWK!G85/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A85","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B26<>\"\",Kapitalwerte!D26<>\"\"),((Kapitalwerte!B26*HGO!I$31)+Kapitalwerte!D26*HGO!I$32),\"\")","v":""},{"$f":"KWK!A85","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B26<>\"\",Kapitalwerte!F26<>\"\"),((Kapitalwerte!B26*HGO!I$31)+Kapitalwerte!F26*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A86","v":""},{"$f":"IF(ISNUMBER(HGO!R25),HGO!R25,\"\")","v":""},{"$f":"KWK!A86","v":""},{"$f":"IF(ISNUMBER(HGO!Y25),HGO!Y25,\"\")","v":""},{"$f":"KWK!A86","v":""},{"$f":"IF(ISNUMBER(KWK!G86),(KWK!G86/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A86","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B27<>\"\",Kapitalwerte!D27<>\"\"),((Kapitalwerte!B27*HGO!I$31)+Kapitalwerte!D27*HGO!I$32),\"\")","v":""},{"$f":"KWK!A86","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B27<>\"\",Kapitalwerte!F27<>\"\"),((Kapitalwerte!B27*HGO!I$31)+Kapitalwerte!F27*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A87","v":""},{"$f":"IF(ISNUMBER(HGO!R26),HGO!R26,\"\")","v":""},{"$f":"KWK!A87","v":""},{"$f":"IF(ISNUMBER(HGO!Y26),HGO!Y26,\"\")","v":""},{"$f":"KWK!A87","v":""},{"$f":"IF(ISNUMBER(KWK!G87),(KWK!G87/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A87","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B28<>\"\",Kapitalwerte!D28<>\"\"),((Kapitalwerte!B28*HGO!I$31)+Kapitalwerte!D28*HGO!I$32),\"\")","v":""},{"$f":"KWK!A87","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B28<>\"\",Kapitalwerte!F28<>\"\"),((Kapitalwerte!B28*HGO!I$31)+Kapitalwerte!F28*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A88","v":""},{"$f":"IF(ISNUMBER(HGO!R27),HGO!R27,\"\")","v":""},{"$f":"KWK!A88","v":""},{"$f":"IF(ISNUMBER(HGO!Y27),HGO!Y27,\"\")","v":""},{"$f":"KWK!A88","v":""},{"$f":"IF(ISNUMBER(KWK!G88),(KWK!G88/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A88","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B29<>\"\",Kapitalwerte!D29<>\"\"),((Kapitalwerte!B29*HGO!I$31)+Kapitalwerte!D29*HGO!I$32),\"\")","v":""},{"$f":"KWK!A88","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B29<>\"\",Kapitalwerte!F29<>\"\"),((Kapitalwerte!B29*HGO!I$31)+Kapitalwerte!F29*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A89","v":""},{"$f":"IF(ISNUMBER(HGO!R28),HGO!R28,\"\")","v":""},{"$f":"KWK!A89","v":""},{"$f":"IF(ISNUMBER(HGO!Y28),HGO!Y28,\"\")","v":""},{"$f":"KWK!A89","v":""},{"$f":"IF(ISNUMBER(KWK!G89),(KWK!G89/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A89","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B30<>\"\",Kapitalwerte!D30<>\"\"),((Kapitalwerte!B30*HGO!I$31)+Kapitalwerte!D30*HGO!I$32),\"\")","v":""},{"$f":"KWK!A89","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B30<>\"\",Kapitalwerte!F30<>\"\"),((Kapitalwerte!B30*HGO!I$31)+Kapitalwerte!F30*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A90","v":""},{"$f":"IF(ISNUMBER(HGO!R29),HGO!R29,\"\")","v":""},{"$f":"KWK!A90","v":""},{"$f":"IF(ISNUMBER(HGO!Y29),HGO!Y29,\"\")","v":""},{"$f":"KWK!A90","v":""},{"$f":"IF(ISNUMBER(KWK!G90),(KWK!G90/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A90","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B31<>\"\",Kapitalwerte!D31<>\"\"),((Kapitalwerte!B31*HGO!I$31)+Kapitalwerte!D31*HGO!I$32),\"\")","v":""},{"$f":"KWK!A90","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B31<>\"\",Kapitalwerte!F31<>\"\"),((Kapitalwerte!B31*HGO!I$31)+Kapitalwerte!F31*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A91","v":""},{"$f":"IF(ISNUMBER(HGO!R30),HGO!R30,\"\")","v":""},{"$f":"KWK!A91","v":""},{"$f":"IF(ISNUMBER(HGO!Y30),HGO!Y30,\"\")","v":""},{"$f":"KWK!A91","v":""},{"$f":"IF(ISNUMBER(KWK!G91),(KWK!G91/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A91","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B32<>\"\",Kapitalwerte!D32<>\"\"),((Kapitalwerte!B32*HGO!I$31)+Kapitalwerte!D32*HGO!I$32),\"\")","v":""},{"$f":"KWK!A91","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B32<>\"\",Kapitalwerte!F32<>\"\"),((Kapitalwerte!B32*HGO!I$31)+Kapitalwerte!F32*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A92","v":""},{"$f":"IF(ISNUMBER(HGO!R31),HGO!R31,\"\")","v":""},{"$f":"KWK!A92","v":""},{"$f":"IF(ISNUMBER(HGO!Y31),HGO!Y31,\"\")","v":""},{"$f":"KWK!A92","v":""},{"$f":"IF(ISNUMBER(KWK!G92),(KWK!G92/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A92","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B33<>\"\",Kapitalwerte!D33<>\"\"),((Kapitalwerte!B33*HGO!I$31)+Kapitalwerte!D33*HGO!I$32),\"\")","v":""},{"$f":"KWK!A92","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B33<>\"\",Kapitalwerte!F33<>\"\"),((Kapitalwerte!B33*HGO!I$31)+Kapitalwerte!F33*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A93","v":""},{"$f":"IF(ISNUMBER(HGO!R32),HGO!R32,\"\")","v":""},{"$f":"KWK!A93","v":""},{"$f":"IF(ISNUMBER(HGO!Y32),HGO!Y32,\"\")","v":""},{"$f":"KWK!A93","v":""},{"$f":"IF(ISNUMBER(KWK!G93),(KWK!G93/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A93","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B34<>\"\",Kapitalwerte!D34<>\"\"),((Kapitalwerte!B34*HGO!I$31)+Kapitalwerte!D34*HGO!I$32),\"\")","v":""},{"$f":"KWK!A93","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B34<>\"\",Kapitalwerte!F34<>\"\"),((Kapitalwerte!B34*HGO!I$31)+Kapitalwerte!F34*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A94","v":""},{"$f":"IF(ISNUMBER(HGO!R33),HGO!R33,\"\")","v":""},{"$f":"KWK!A94","v":""},{"$f":"IF(ISNUMBER(HGO!Y33),HGO!Y33,\"\")","v":""},{"$f":"KWK!A94","v":""},{"$f":"IF(ISNUMBER(KWK!G94),(KWK!G94/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A94","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B35<>\"\",Kapitalwerte!D35<>\"\"),((Kapitalwerte!B35*HGO!I$31)+Kapitalwerte!D35*HGO!I$32),\"\")","v":""},{"$f":"KWK!A94","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B35<>\"\",Kapitalwerte!F35<>\"\"),((Kapitalwerte!B35*HGO!I$31)+Kapitalwerte!F35*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A95","v":""},{"$f":"IF(ISNUMBER(HGO!R34),HGO!R34,\"\")","v":""},{"$f":"KWK!A95","v":""},{"$f":"IF(ISNUMBER(HGO!Y34),HGO!Y34,\"\")","v":""},{"$f":"KWK!A95","v":""},{"$f":"IF(ISNUMBER(KWK!G95),(KWK!G95/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A95","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B36<>\"\",Kapitalwerte!D36<>\"\"),((Kapitalwerte!B36*HGO!I$31)+Kapitalwerte!D36*HGO!I$32),\"\")","v":""},{"$f":"KWK!A95","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B36<>\"\",Kapitalwerte!F36<>\"\"),((Kapitalwerte!B36*HGO!I$31)+Kapitalwerte!F36*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A96","v":""},{"$f":"IF(ISNUMBER(HGO!R35),HGO!R35,\"\")","v":""},{"$f":"KWK!A96","v":""},{"$f":"IF(ISNUMBER(HGO!Y35),HGO!Y35,\"\")","v":""},{"$f":"KWK!A96","v":""},{"$f":"IF(ISNUMBER(KWK!G96),(KWK!G96/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A96","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B37<>\"\",Kapitalwerte!D37<>\"\"),((Kapitalwerte!B37*HGO!I$31)+Kapitalwerte!D37*HGO!I$32),\"\")","v":""},{"$f":"KWK!A96","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B37<>\"\",Kapitalwerte!F37<>\"\"),((Kapitalwerte!B37*HGO!I$31)+Kapitalwerte!F37*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A97","v":""},{"$f":"IF(ISNUMBER(HGO!R36),HGO!R36,\"\")","v":""},{"$f":"KWK!A97","v":""},{"$f":"IF(ISNUMBER(HGO!Y36),HGO!Y36,\"\")","v":""},{"$f":"KWK!A97","v":""},{"$f":"IF(ISNUMBER(KWK!G97),(KWK!G97/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A97","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B38<>\"\",Kapitalwerte!D38<>\"\"),((Kapitalwerte!B38*HGO!I$31)+Kapitalwerte!D38*HGO!I$32),\"\")","v":""},{"$f":"KWK!A97","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B38<>\"\",Kapitalwerte!F38<>\"\"),((Kapitalwerte!B38*HGO!I$31)+Kapitalwerte!F38*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A98","v":""},{"$f":"IF(ISNUMBER(HGO!R37),HGO!R37,\"\")","v":""},{"$f":"KWK!A98","v":""},{"$f":"IF(ISNUMBER(HGO!Y37),HGO!Y37,\"\")","v":""},{"$f":"KWK!A98","v":""},{"$f":"IF(ISNUMBER(KWK!G98),(KWK!G98/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A98","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B39<>\"\",Kapitalwerte!D39<>\"\"),((Kapitalwerte!B39*HGO!I$31)+Kapitalwerte!D39*HGO!I$32),\"\")","v":""},{"$f":"KWK!A98","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B39<>\"\",Kapitalwerte!F39<>\"\"),((Kapitalwerte!B39*HGO!I$31)+Kapitalwerte!F39*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A99","v":""},{"$f":"IF(ISNUMBER(HGO!R38),HGO!R38,\"\")","v":""},{"$f":"KWK!A99","v":""},{"$f":"IF(ISNUMBER(HGO!Y38),HGO!Y38,\"\")","v":""},{"$f":"KWK!A99","v":""},{"$f":"IF(ISNUMBER(KWK!G99),(KWK!G99/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A99","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B40<>\"\",Kapitalwerte!D40<>\"\"),((Kapitalwerte!B40*HGO!I$31)+Kapitalwerte!D40*HGO!I$32),\"\")","v":""},{"$f":"KWK!A99","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B40<>\"\",Kapitalwerte!F40<>\"\"),((Kapitalwerte!B40*HGO!I$31)+Kapitalwerte!F40*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A100","v":""},{"$f":"IF(ISNUMBER(HGO!R39),HGO!R39,\"\")","v":""},{"$f":"KWK!A100","v":""},{"$f":"IF(ISNUMBER(HGO!Y39),HGO!Y39,\"\")","v":""},{"$f":"KWK!A100","v":""},{"$f":"IF(ISNUMBER(KWK!G100),(KWK!G100/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A100","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B41<>\"\",Kapitalwerte!D41<>\"\"),((Kapitalwerte!B41*HGO!I$31)+Kapitalwerte!D41*HGO!I$32),\"\")","v":""},{"$f":"KWK!A100","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B41<>\"\",Kapitalwerte!F41<>\"\"),((Kapitalwerte!B41*HGO!I$31)+Kapitalwerte!F41*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A101","v":""},{"$f":"IF(ISNUMBER(HGO!R40),HGO!R40,\"\")","v":""},{"$f":"KWK!A101","v":""},{"$f":"IF(ISNUMBER(HGO!Y40),HGO!Y40,\"\")","v":""},{"$f":"KWK!A101","v":""},{"$f":"IF(ISNUMBER(KWK!G101),(KWK!G101/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A101","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B42<>\"\",Kapitalwerte!D42<>\"\"),((Kapitalwerte!B42*HGO!I$31)+Kapitalwerte!D42*HGO!I$32),\"\")","v":""},{"$f":"KWK!A101","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B42<>\"\",Kapitalwerte!F42<>\"\"),((Kapitalwerte!B42*HGO!I$31)+Kapitalwerte!F42*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A102","v":""},{"$f":"IF(ISNUMBER(HGO!R41),HGO!R41,\"\")","v":""},{"$f":"KWK!A102","v":""},{"$f":"IF(ISNUMBER(HGO!Y41),HGO!Y41,\"\")","v":""},{"$f":"KWK!A102","v":""},{"$f":"IF(ISNUMBER(KWK!G102),(KWK!G102/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A102","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B43<>\"\",Kapitalwerte!D43<>\"\"),((Kapitalwerte!B43*HGO!I$31)+Kapitalwerte!D43*HGO!I$32),\"\")","v":""},{"$f":"KWK!A102","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B43<>\"\",Kapitalwerte!F43<>\"\"),((Kapitalwerte!B43*HGO!I$31)+Kapitalwerte!F43*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A103","v":""},{"$f":"IF(ISNUMBER(HGO!R42),HGO!R42,\"\")","v":""},{"$f":"KWK!A103","v":""},{"$f":"IF(ISNUMBER(HGO!Y42),HGO!Y42,\"\")","v":""},{"$f":"KWK!A103","v":""},{"$f":"IF(ISNUMBER(KWK!G103),(KWK!G103/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A103","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B44<>\"\",Kapitalwerte!D44<>\"\"),((Kapitalwerte!B44*HGO!I$31)+Kapitalwerte!D44*HGO!I$32),\"\")","v":""},{"$f":"KWK!A103","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B44<>\"\",Kapitalwerte!F44<>\"\"),((Kapitalwerte!B44*HGO!I$31)+Kapitalwerte!F44*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A104","v":""},{"$f":"IF(ISNUMBER(HGO!R43),HGO!R43,\"\")","v":""},{"$f":"KWK!A104","v":""},{"$f":"IF(ISNUMBER(HGO!Y43),HGO!Y43,\"\")","v":""},{"$f":"KWK!A104","v":""},{"$f":"IF(ISNUMBER(KWK!G104),(KWK!G104/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A104","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B45<>\"\",Kapitalwerte!D45<>\"\"),((Kapitalwerte!B45*HGO!I$31)+Kapitalwerte!D45*HGO!I$32),\"\")","v":""},{"$f":"KWK!A104","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B45<>\"\",Kapitalwerte!F45<>\"\"),((Kapitalwerte!B45*HGO!I$31)+Kapitalwerte!F45*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A105","v":""},{"$f":"IF(ISNUMBER(HGO!R44),HGO!R44,\"\")","v":""},{"$f":"KWK!A105","v":""},{"$f":"IF(ISNUMBER(HGO!Y44),HGO!Y44,\"\")","v":""},{"$f":"KWK!A105","v":""},{"$f":"IF(ISNUMBER(KWK!G105),(KWK!G105/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A105","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B46<>\"\",Kapitalwerte!D46<>\"\"),((Kapitalwerte!B46*HGO!I$31)+Kapitalwerte!D46*HGO!I$32),\"\")","v":""},{"$f":"KWK!A105","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B46<>\"\",Kapitalwerte!F46<>\"\"),((Kapitalwerte!B46*HGO!I$31)+Kapitalwerte!F46*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A106","v":""},{"$f":"IF(ISNUMBER(HGO!R45),HGO!R45,\"\")","v":""},{"$f":"KWK!A106","v":""},{"$f":"IF(ISNUMBER(HGO!Y45),HGO!Y45,\"\")","v":""},{"$f":"KWK!A106","v":""},{"$f":"IF(ISNUMBER(KWK!G106),(KWK!G106/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A106","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B47<>\"\",Kapitalwerte!D47<>\"\"),((Kapitalwerte!B47*HGO!I$31)+Kapitalwerte!D47*HGO!I$32),\"\")","v":""},{"$f":"KWK!A106","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B47<>\"\",Kapitalwerte!F47<>\"\"),((Kapitalwerte!B47*HGO!I$31)+Kapitalwerte!F47*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A107","v":""},{"$f":"IF(ISNUMBER(HGO!R46),HGO!R46,\"\")","v":""},{"$f":"KWK!A107","v":""},{"$f":"IF(ISNUMBER(HGO!Y46),HGO!Y46,\"\")","v":""},{"$f":"KWK!A107","v":""},{"$f":"IF(ISNUMBER(KWK!G107),(KWK!G107/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A107","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B48<>\"\",Kapitalwerte!D48<>\"\"),((Kapitalwerte!B48*HGO!I$31)+Kapitalwerte!D48*HGO!I$32),\"\")","v":""},{"$f":"KWK!A107","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B48<>\"\",Kapitalwerte!F48<>\"\"),((Kapitalwerte!B48*HGO!I$31)+Kapitalwerte!F48*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A108","v":""},{"$f":"IF(ISNUMBER(HGO!R47),HGO!R47,\"\")","v":""},{"$f":"KWK!A108","v":""},{"$f":"IF(ISNUMBER(HGO!Y47),HGO!Y47,\"\")","v":""},{"$f":"KWK!A108","v":""},{"$f":"IF(ISNUMBER(KWK!G108),(KWK!G108/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A108","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B49<>\"\",Kapitalwerte!D49<>\"\"),((Kapitalwerte!B49*HGO!I$31)+Kapitalwerte!D49*HGO!I$32),\"\")","v":""},{"$f":"KWK!A108","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B49<>\"\",Kapitalwerte!F49<>\"\"),((Kapitalwerte!B49*HGO!I$31)+Kapitalwerte!F49*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A109","v":""},{"$f":"IF(ISNUMBER(HGO!R48),HGO!R48,\"\")","v":""},{"$f":"KWK!A109","v":""},{"$f":"IF(ISNUMBER(HGO!Y48),HGO!Y48,\"\")","v":""},{"$f":"KWK!A109","v":""},{"$f":"IF(ISNUMBER(KWK!G109),(KWK!G109/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A109","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B50<>\"\",Kapitalwerte!D50<>\"\"),((Kapitalwerte!B50*HGO!I$31)+Kapitalwerte!D50*HGO!I$32),\"\")","v":""},{"$f":"KWK!A109","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B50<>\"\",Kapitalwerte!F50<>\"\"),((Kapitalwerte!B50*HGO!I$31)+Kapitalwerte!F50*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A110","v":""},{"$f":"IF(ISNUMBER(HGO!R49),HGO!R49,\"\")","v":""},{"$f":"KWK!A110","v":""},{"$f":"IF(ISNUMBER(HGO!Y49),HGO!Y49,\"\")","v":""},{"$f":"KWK!A110","v":""},{"$f":"IF(ISNUMBER(KWK!G110),(KWK!G110/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A110","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B51<>\"\",Kapitalwerte!D51<>\"\"),((Kapitalwerte!B51*HGO!I$31)+Kapitalwerte!D51*HGO!I$32),\"\")","v":""},{"$f":"KWK!A110","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B51<>\"\",Kapitalwerte!F51<>\"\"),((Kapitalwerte!B51*HGO!I$31)+Kapitalwerte!F51*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A111","v":""},{"$f":"IF(ISNUMBER(HGO!R50),HGO!R50,\"\")","v":""},{"$f":"KWK!A111","v":""},{"$f":"IF(ISNUMBER(HGO!Y50),HGO!Y50,\"\")","v":""},{"$f":"KWK!A111","v":""},{"$f":"IF(ISNUMBER(KWK!G111),(KWK!G111/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A111","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B52<>\"\",Kapitalwerte!D52<>\"\"),((Kapitalwerte!B52*HGO!I$31)+Kapitalwerte!D52*HGO!I$32),\"\")","v":""},{"$f":"KWK!A111","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B52<>\"\",Kapitalwerte!F52<>\"\"),((Kapitalwerte!B52*HGO!I$31)+Kapitalwerte!F52*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A112","v":""},{"$f":"IF(ISNUMBER(HGO!R51),HGO!R51,\"\")","v":""},{"$f":"KWK!A112","v":""},{"$f":"IF(ISNUMBER(HGO!Y51),HGO!Y51,\"\")","v":""},{"$f":"KWK!A112","v":""},{"$f":"IF(ISNUMBER(KWK!G112),(KWK!G112/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A112","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B53<>\"\",Kapitalwerte!D53<>\"\"),((Kapitalwerte!B53*HGO!I$31)+Kapitalwerte!D53*HGO!I$32),\"\")","v":""},{"$f":"KWK!A112","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B53<>\"\",Kapitalwerte!F53<>\"\"),((Kapitalwerte!B53*HGO!I$31)+Kapitalwerte!F53*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A113","v":""},{"$f":"IF(ISNUMBER(HGO!R52),HGO!R52,\"\")","v":""},{"$f":"KWK!A113","v":""},{"$f":"IF(ISNUMBER(HGO!Y52),HGO!Y52,\"\")","v":""},{"$f":"KWK!A113","v":""},{"$f":"IF(ISNUMBER(KWK!G113),(KWK!G113/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A113","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B54<>\"\",Kapitalwerte!D54<>\"\"),((Kapitalwerte!B54*HGO!I$31)+Kapitalwerte!D54*HGO!I$32),\"\")","v":""},{"$f":"KWK!A113","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B54<>\"\",Kapitalwerte!F54<>\"\"),((Kapitalwerte!B54*HGO!I$31)+Kapitalwerte!F54*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A114","v":""},{"$f":"IF(ISNUMBER(HGO!R53),HGO!R53,\"\")","v":""},{"$f":"KWK!A114","v":""},{"$f":"IF(ISNUMBER(HGO!Y53),HGO!Y53,\"\")","v":""},{"$f":"KWK!A114","v":""},{"$f":"IF(ISNUMBER(KWK!G114),(KWK!G114/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A114","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B55<>\"\",Kapitalwerte!D55<>\"\"),((Kapitalwerte!B55*HGO!I$31)+Kapitalwerte!D55*HGO!I$32),\"\")","v":""},{"$f":"KWK!A114","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B55<>\"\",Kapitalwerte!F55<>\"\"),((Kapitalwerte!B55*HGO!I$31)+Kapitalwerte!F55*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A115","v":""},{"$f":"IF(ISNUMBER(HGO!R54),HGO!R54,\"\")","v":""},{"$f":"KWK!A115","v":""},{"$f":"IF(ISNUMBER(HGO!Y54),HGO!Y54,\"\")","v":""},{"$f":"KWK!A115","v":""},{"$f":"IF(ISNUMBER(KWK!G115),(KWK!G115/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A115","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B56<>\"\",Kapitalwerte!D56<>\"\"),((Kapitalwerte!B56*HGO!I$31)+Kapitalwerte!D56*HGO!I$32),\"\")","v":""},{"$f":"KWK!A115","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B56<>\"\",Kapitalwerte!F56<>\"\"),((Kapitalwerte!B56*HGO!I$31)+Kapitalwerte!F56*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A116","v":""},{"$f":"IF(ISNUMBER(HGO!R55),HGO!R55,\"\")","v":""},{"$f":"KWK!A116","v":""},{"$f":"IF(ISNUMBER(HGO!Y55),HGO!Y55,\"\")","v":""},{"$f":"KWK!A116","v":""},{"$f":"IF(ISNUMBER(KWK!G116),(KWK!G116/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A116","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B57<>\"\",Kapitalwerte!D57<>\"\"),((Kapitalwerte!B57*HGO!I$31)+Kapitalwerte!D57*HGO!I$32),\"\")","v":""},{"$f":"KWK!A116","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B57<>\"\",Kapitalwerte!F57<>\"\"),((Kapitalwerte!B57*HGO!I$31)+Kapitalwerte!F57*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A117","v":""},{"$f":"IF(ISNUMBER(HGO!R56),HGO!R56,\"\")","v":""},{"$f":"KWK!A117","v":""},{"$f":"IF(ISNUMBER(HGO!Y56),HGO!Y56,\"\")","v":""},{"$f":"KWK!A117","v":""},{"$f":"IF(ISNUMBER(KWK!G117),(KWK!G117/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A117","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B58<>\"\",Kapitalwerte!D58<>\"\"),((Kapitalwerte!B58*HGO!I$31)+Kapitalwerte!D58*HGO!I$32),\"\")","v":""},{"$f":"KWK!A117","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B58<>\"\",Kapitalwerte!F58<>\"\"),((Kapitalwerte!B58*HGO!I$31)+Kapitalwerte!F58*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A118","v":""},{"$f":"IF(ISNUMBER(HGO!R57),HGO!R57,\"\")","v":""},{"$f":"KWK!A118","v":""},{"$f":"IF(ISNUMBER(HGO!Y57),HGO!Y57,\"\")","v":""},{"$f":"KWK!A118","v":""},{"$f":"IF(ISNUMBER(KWK!G118),(KWK!G118/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A118","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B59<>\"\",Kapitalwerte!D59<>\"\"),((Kapitalwerte!B59*HGO!I$31)+Kapitalwerte!D59*HGO!I$32),\"\")","v":""},{"$f":"KWK!A118","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B59<>\"\",Kapitalwerte!F59<>\"\"),((Kapitalwerte!B59*HGO!I$31)+Kapitalwerte!F59*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A119","v":""},{"$f":"IF(ISNUMBER(HGO!R58),HGO!R58,\"\")","v":""},{"$f":"KWK!A119","v":""},{"$f":"IF(ISNUMBER(HGO!Y58),HGO!Y58,\"\")","v":""},{"$f":"KWK!A119","v":""},{"$f":"IF(ISNUMBER(KWK!G119),(KWK!G119/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A119","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B60<>\"\",Kapitalwerte!D60<>\"\"),((Kapitalwerte!B60*HGO!I$31)+Kapitalwerte!D60*HGO!I$32),\"\")","v":""},{"$f":"KWK!A119","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B60<>\"\",Kapitalwerte!F60<>\"\"),((Kapitalwerte!B60*HGO!I$31)+Kapitalwerte!F60*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A120","v":""},{"$f":"IF(ISNUMBER(HGO!R59),HGO!R59,\"\")","v":""},{"$f":"KWK!A120","v":""},{"$f":"IF(ISNUMBER(HGO!Y59),HGO!Y59,\"\")","v":""},{"$f":"KWK!A120","v":""},{"$f":"IF(ISNUMBER(KWK!G120),(KWK!G120/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A120","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B61<>\"\",Kapitalwerte!D61<>\"\"),((Kapitalwerte!B61*HGO!I$31)+Kapitalwerte!D61*HGO!I$32),\"\")","v":""},{"$f":"KWK!A120","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B61<>\"\",Kapitalwerte!F61<>\"\"),((Kapitalwerte!B61*HGO!I$31)+Kapitalwerte!F61*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A121","v":""},{"$f":"IF(ISNUMBER(HGO!R60),HGO!R60,\"\")","v":""},{"$f":"KWK!A121","v":""},{"$f":"IF(ISNUMBER(HGO!Y60),HGO!Y60,\"\")","v":""},{"$f":"KWK!A121","v":""},{"$f":"IF(ISNUMBER(KWK!G121),(KWK!G121/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A121","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B62<>\"\",Kapitalwerte!D62<>\"\"),((Kapitalwerte!B62*HGO!I$31)+Kapitalwerte!D62*HGO!I$32),\"\")","v":""},{"$f":"KWK!A121","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B62<>\"\",Kapitalwerte!F62<>\"\"),((Kapitalwerte!B62*HGO!I$31)+Kapitalwerte!F62*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A122","v":""},{"$f":"IF(ISNUMBER(HGO!R61),HGO!R61,\"\")","v":""},{"$f":"KWK!A122","v":""},{"$f":"IF(ISNUMBER(HGO!Y61),HGO!Y61,\"\")","v":""},{"$f":"KWK!A122","v":""},{"$f":"IF(ISNUMBER(KWK!G122),(KWK!G122/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A122","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B63<>\"\",Kapitalwerte!D63<>\"\"),((Kapitalwerte!B63*HGO!I$31)+Kapitalwerte!D63*HGO!I$32),\"\")","v":""},{"$f":"KWK!A122","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B63<>\"\",Kapitalwerte!F63<>\"\"),((Kapitalwerte!B63*HGO!I$31)+Kapitalwerte!F63*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A123","v":""},{"$f":"IF(ISNUMBER(HGO!R62),HGO!R62,\"\")","v":""},{"$f":"KWK!A123","v":""},{"$f":"IF(ISNUMBER(HGO!Y62),HGO!Y62,\"\")","v":""},{"$f":"KWK!A123","v":""},{"$f":"IF(ISNUMBER(KWK!G123),(KWK!G123/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A123","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B64<>\"\",Kapitalwerte!D64<>\"\"),((Kapitalwerte!B64*HGO!I$31)+Kapitalwerte!D64*HGO!I$32),\"\")","v":""},{"$f":"KWK!A123","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B64<>\"\",Kapitalwerte!F64<>\"\"),((Kapitalwerte!B64*HGO!I$31)+Kapitalwerte!F64*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A124","v":""},{"$f":"IF(ISNUMBER(HGO!R63),HGO!R63,\"\")","v":""},{"$f":"KWK!A124","v":""},{"$f":"IF(ISNUMBER(HGO!Y63),HGO!Y63,\"\")","v":""},{"$f":"KWK!A124","v":""},{"$f":"IF(ISNUMBER(KWK!G124),(KWK!G124/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A124","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B65<>\"\",Kapitalwerte!D65<>\"\"),((Kapitalwerte!B65*HGO!I$31)+Kapitalwerte!D65*HGO!I$32),\"\")","v":""},{"$f":"KWK!A124","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B65<>\"\",Kapitalwerte!F65<>\"\"),((Kapitalwerte!B65*HGO!I$31)+Kapitalwerte!F65*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A125","v":""},{"$f":"IF(ISNUMBER(HGO!R64),HGO!R64,\"\")","v":""},{"$f":"KWK!A125","v":""},{"$f":"IF(ISNUMBER(HGO!Y64),HGO!Y64,\"\")","v":""},{"$f":"KWK!A125","v":""},{"$f":"IF(ISNUMBER(KWK!G125),(KWK!G125/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A125","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B66<>\"\",Kapitalwerte!D66<>\"\"),((Kapitalwerte!B66*HGO!I$31)+Kapitalwerte!D66*HGO!I$32),\"\")","v":""},{"$f":"KWK!A125","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B66<>\"\",Kapitalwerte!F66<>\"\"),((Kapitalwerte!B66*HGO!I$31)+Kapitalwerte!F66*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A126","v":""},{"$f":"IF(ISNUMBER(HGO!R65),HGO!R65,\"\")","v":""},{"$f":"KWK!A126","v":""},{"$f":"IF(ISNUMBER(HGO!Y65),HGO!Y65,\"\")","v":""},{"$f":"KWK!A126","v":""},{"$f":"IF(ISNUMBER(KWK!G126),(KWK!G126/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A126","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B67<>\"\",Kapitalwerte!D67<>\"\"),((Kapitalwerte!B67*HGO!I$31)+Kapitalwerte!D67*HGO!I$32),\"\")","v":""},{"$f":"KWK!A126","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B67<>\"\",Kapitalwerte!F67<>\"\"),((Kapitalwerte!B67*HGO!I$31)+Kapitalwerte!F67*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A127","v":""},{"$f":"IF(ISNUMBER(HGO!R66),HGO!R66,\"\")","v":""},{"$f":"KWK!A127","v":""},{"$f":"IF(ISNUMBER(HGO!Y66),HGO!Y66,\"\")","v":""},{"$f":"KWK!A127","v":""},{"$f":"IF(ISNUMBER(KWK!G127),(KWK!G127/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A127","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B68<>\"\",Kapitalwerte!D68<>\"\"),((Kapitalwerte!B68*HGO!I$31)+Kapitalwerte!D68*HGO!I$32),\"\")","v":""},{"$f":"KWK!A127","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B68<>\"\",Kapitalwerte!F68<>\"\"),((Kapitalwerte!B68*HGO!I$31)+Kapitalwerte!F68*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A128","v":""},{"$f":"IF(ISNUMBER(HGO!R67),HGO!R67,\"\")","v":""},{"$f":"KWK!A128","v":""},{"$f":"IF(ISNUMBER(HGO!Y67),HGO!Y67,\"\")","v":""},{"$f":"KWK!A128","v":""},{"$f":"IF(ISNUMBER(KWK!G128),(KWK!G128/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A128","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B69<>\"\",Kapitalwerte!D69<>\"\"),((Kapitalwerte!B69*HGO!I$31)+Kapitalwerte!D69*HGO!I$32),\"\")","v":""},{"$f":"KWK!A128","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B69<>\"\",Kapitalwerte!F69<>\"\"),((Kapitalwerte!B69*HGO!I$31)+Kapitalwerte!F69*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A129","v":""},{"$f":"IF(ISNUMBER(HGO!R68),HGO!R68,\"\")","v":""},{"$f":"KWK!A129","v":""},{"$f":"IF(ISNUMBER(HGO!Y68),HGO!Y68,\"\")","v":""},{"$f":"KWK!A129","v":""},{"$f":"IF(ISNUMBER(KWK!G129),(KWK!G129/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A129","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B70<>\"\",Kapitalwerte!D70<>\"\"),((Kapitalwerte!B70*HGO!I$31)+Kapitalwerte!D70*HGO!I$32),\"\")","v":""},{"$f":"KWK!A129","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B70<>\"\",Kapitalwerte!F70<>\"\"),((Kapitalwerte!B70*HGO!I$31)+Kapitalwerte!F70*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A130","v":""},{"$f":"IF(ISNUMBER(HGO!R69),HGO!R69,\"\")","v":""},{"$f":"KWK!A130","v":""},{"$f":"IF(ISNUMBER(HGO!Y69),HGO!Y69,\"\")","v":""},{"$f":"KWK!A130","v":""},{"$f":"IF(ISNUMBER(KWK!G130),(KWK!G130/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A130","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B71<>\"\",Kapitalwerte!D71<>\"\"),((Kapitalwerte!B71*HGO!I$31)+Kapitalwerte!D71*HGO!I$32),\"\")","v":""},{"$f":"KWK!A130","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B71<>\"\",Kapitalwerte!F71<>\"\"),((Kapitalwerte!B71*HGO!I$31)+Kapitalwerte!F71*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A131","v":""},{"$f":"IF(ISNUMBER(HGO!R70),HGO!R70,\"\")","v":""},{"$f":"KWK!A131","v":""},{"$f":"IF(ISNUMBER(HGO!Y70),HGO!Y70,\"\")","v":""},{"$f":"KWK!A131","v":""},{"$f":"IF(ISNUMBER(KWK!G131),(KWK!G131/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A131","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B72<>\"\",Kapitalwerte!D72<>\"\"),((Kapitalwerte!B72*HGO!I$31)+Kapitalwerte!D72*HGO!I$32),\"\")","v":""},{"$f":"KWK!A131","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B72<>\"\",Kapitalwerte!F72<>\"\"),((Kapitalwerte!B72*HGO!I$31)+Kapitalwerte!F72*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A132","v":""},{"$f":"IF(ISNUMBER(HGO!R71),HGO!R71,\"\")","v":""},{"$f":"KWK!A132","v":""},{"$f":"IF(ISNUMBER(HGO!Y71),HGO!Y71,\"\")","v":""},{"$f":"KWK!A132","v":""},{"$f":"IF(ISNUMBER(KWK!G132),(KWK!G132/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A132","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B73<>\"\",Kapitalwerte!D73<>\"\"),((Kapitalwerte!B73*HGO!I$31)+Kapitalwerte!D73*HGO!I$32),\"\")","v":""},{"$f":"KWK!A132","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B73<>\"\",Kapitalwerte!F73<>\"\"),((Kapitalwerte!B73*HGO!I$31)+Kapitalwerte!F73*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A133","v":""},{"$f":"IF(ISNUMBER(HGO!R72),HGO!R72,\"\")","v":""},{"$f":"KWK!A133","v":""},{"$f":"IF(ISNUMBER(HGO!Y72),HGO!Y72,\"\")","v":""},{"$f":"KWK!A133","v":""},{"$f":"IF(ISNUMBER(KWK!G133),(KWK!G133/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A133","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B74<>\"\",Kapitalwerte!D74<>\"\"),((Kapitalwerte!B74*HGO!I$31)+Kapitalwerte!D74*HGO!I$32),\"\")","v":""},{"$f":"KWK!A133","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B74<>\"\",Kapitalwerte!F74<>\"\"),((Kapitalwerte!B74*HGO!I$31)+Kapitalwerte!F74*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A134","v":""},{"$f":"IF(ISNUMBER(HGO!R73),HGO!R73,\"\")","v":""},{"$f":"KWK!A134","v":""},{"$f":"IF(ISNUMBER(HGO!Y73),HGO!Y73,\"\")","v":""},{"$f":"KWK!A134","v":""},{"$f":"IF(ISNUMBER(KWK!G134),(KWK!G134/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A134","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B75<>\"\",Kapitalwerte!D75<>\"\"),((Kapitalwerte!B75*HGO!I$31)+Kapitalwerte!D75*HGO!I$32),\"\")","v":""},{"$f":"KWK!A134","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B75<>\"\",Kapitalwerte!F75<>\"\"),((Kapitalwerte!B75*HGO!I$31)+Kapitalwerte!F75*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A135","v":""},{"$f":"IF(ISNUMBER(HGO!R74),HGO!R74,\"\")","v":""},{"$f":"KWK!A135","v":""},{"$f":"IF(ISNUMBER(HGO!Y74),HGO!Y74,\"\")","v":""},{"$f":"KWK!A135","v":""},{"$f":"IF(ISNUMBER(KWK!G135),(KWK!G135/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A135","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B76<>\"\",Kapitalwerte!D76<>\"\"),((Kapitalwerte!B76*HGO!I$31)+Kapitalwerte!D76*HGO!I$32),\"\")","v":""},{"$f":"KWK!A135","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B76<>\"\",Kapitalwerte!F76<>\"\"),((Kapitalwerte!B76*HGO!I$31)+Kapitalwerte!F76*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A136","v":""},{"$f":"IF(ISNUMBER(HGO!R75),HGO!R75,\"\")","v":""},{"$f":"KWK!A136","v":""},{"$f":"IF(ISNUMBER(HGO!Y75),HGO!Y75,\"\")","v":""},{"$f":"KWK!A136","v":""},{"$f":"IF(ISNUMBER(KWK!G136),(KWK!G136/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A136","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B77<>\"\",Kapitalwerte!D77<>\"\"),((Kapitalwerte!B77*HGO!I$31)+Kapitalwerte!D77*HGO!I$32),\"\")","v":""},{"$f":"KWK!A136","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B77<>\"\",Kapitalwerte!F77<>\"\"),((Kapitalwerte!B77*HGO!I$31)+Kapitalwerte!F77*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A137","v":""},{"$f":"IF(ISNUMBER(HGO!R76),HGO!R76,\"\")","v":""},{"$f":"KWK!A137","v":""},{"$f":"IF(ISNUMBER(HGO!Y76),HGO!Y76,\"\")","v":""},{"$f":"KWK!A137","v":""},{"$f":"IF(ISNUMBER(KWK!G137),(KWK!G137/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A137","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B78<>\"\",Kapitalwerte!D78<>\"\"),((Kapitalwerte!B78*HGO!I$31)+Kapitalwerte!D78*HGO!I$32),\"\")","v":""},{"$f":"KWK!A137","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B78<>\"\",Kapitalwerte!F78<>\"\"),((Kapitalwerte!B78*HGO!I$31)+Kapitalwerte!F78*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A138","v":""},{"$f":"IF(ISNUMBER(HGO!R77),HGO!R77,\"\")","v":""},{"$f":"KWK!A138","v":""},{"$f":"IF(ISNUMBER(HGO!Y77),HGO!Y77,\"\")","v":""},{"$f":"KWK!A138","v":""},{"$f":"IF(ISNUMBER(KWK!G138),(KWK!G138/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A138","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B79<>\"\",Kapitalwerte!D79<>\"\"),((Kapitalwerte!B79*HGO!I$31)+Kapitalwerte!D79*HGO!I$32),\"\")","v":""},{"$f":"KWK!A138","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B79<>\"\",Kapitalwerte!F79<>\"\"),((Kapitalwerte!B79*HGO!I$31)+Kapitalwerte!F79*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A139","v":""},{"$f":"IF(ISNUMBER(HGO!R78),HGO!R78,\"\")","v":""},{"$f":"KWK!A139","v":""},{"$f":"IF(ISNUMBER(HGO!Y78),HGO!Y78,\"\")","v":""},{"$f":"KWK!A139","v":""},{"$f":"IF(ISNUMBER(KWK!G139),(KWK!G139/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A139","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B80<>\"\",Kapitalwerte!D80<>\"\"),((Kapitalwerte!B80*HGO!I$31)+Kapitalwerte!D80*HGO!I$32),\"\")","v":""},{"$f":"KWK!A139","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B80<>\"\",Kapitalwerte!F80<>\"\"),((Kapitalwerte!B80*HGO!I$31)+Kapitalwerte!F80*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A140","v":""},{"$f":"IF(ISNUMBER(HGO!R79),HGO!R79,\"\")","v":""},{"$f":"KWK!A140","v":""},{"$f":"IF(ISNUMBER(HGO!Y79),HGO!Y79,\"\")","v":""},{"$f":"KWK!A140","v":""},{"$f":"IF(ISNUMBER(KWK!G140),(KWK!G140/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A140","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B81<>\"\",Kapitalwerte!D81<>\"\"),((Kapitalwerte!B81*HGO!I$31)+Kapitalwerte!D81*HGO!I$32),\"\")","v":""},{"$f":"KWK!A140","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B81<>\"\",Kapitalwerte!F81<>\"\"),((Kapitalwerte!B81*HGO!I$31)+Kapitalwerte!F81*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A141","v":""},{"$f":"IF(ISNUMBER(HGO!R80),HGO!R80,\"\")","v":""},{"$f":"KWK!A141","v":""},{"$f":"IF(ISNUMBER(HGO!Y80),HGO!Y80,\"\")","v":""},{"$f":"KWK!A141","v":""},{"$f":"IF(ISNUMBER(KWK!G141),(KWK!G141/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A141","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B82<>\"\",Kapitalwerte!D82<>\"\"),((Kapitalwerte!B82*HGO!I$31)+Kapitalwerte!D82*HGO!I$32),\"\")","v":""},{"$f":"KWK!A141","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B82<>\"\",Kapitalwerte!F82<>\"\"),((Kapitalwerte!B82*HGO!I$31)+Kapitalwerte!F82*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A142","v":""},{"$f":"IF(ISNUMBER(HGO!R81),HGO!R81,\"\")","v":""},{"$f":"KWK!A142","v":""},{"$f":"IF(ISNUMBER(HGO!Y81),HGO!Y81,\"\")","v":""},{"$f":"KWK!A142","v":""},{"$f":"IF(ISNUMBER(KWK!G142),(KWK!G142/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A142","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B83<>\"\",Kapitalwerte!D83<>\"\"),((Kapitalwerte!B83*HGO!I$31)+Kapitalwerte!D83*HGO!I$32),\"\")","v":""},{"$f":"KWK!A142","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B83<>\"\",Kapitalwerte!F83<>\"\"),((Kapitalwerte!B83*HGO!I$31)+Kapitalwerte!F83*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A143","v":""},{"$f":"IF(ISNUMBER(HGO!R82),HGO!R82,\"\")","v":""},{"$f":"KWK!A143","v":""},{"$f":"IF(ISNUMBER(HGO!Y82),HGO!Y82,\"\")","v":""},{"$f":"KWK!A143","v":""},{"$f":"IF(ISNUMBER(KWK!G143),(KWK!G143/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A143","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B84<>\"\",Kapitalwerte!D84<>\"\"),((Kapitalwerte!B84*HGO!I$31)+Kapitalwerte!D84*HGO!I$32),\"\")","v":""},{"$f":"KWK!A143","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B84<>\"\",Kapitalwerte!F84<>\"\"),((Kapitalwerte!B84*HGO!I$31)+Kapitalwerte!F84*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A144","v":""},{"$f":"IF(ISNUMBER(HGO!R83),HGO!R83,\"\")","v":""},{"$f":"KWK!A144","v":""},{"$f":"IF(ISNUMBER(HGO!Y83),HGO!Y83,\"\")","v":""},{"$f":"KWK!A144","v":""},{"$f":"IF(ISNUMBER(KWK!G144),(KWK!G144/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A144","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B85<>\"\",Kapitalwerte!D85<>\"\"),((Kapitalwerte!B85*HGO!I$31)+Kapitalwerte!D85*HGO!I$32),\"\")","v":""},{"$f":"KWK!A144","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B85<>\"\",Kapitalwerte!F85<>\"\"),((Kapitalwerte!B85*HGO!I$31)+Kapitalwerte!F85*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A145","v":""},{"$f":"IF(ISNUMBER(HGO!R84),HGO!R84,\"\")","v":""},{"$f":"KWK!A145","v":""},{"$f":"IF(ISNUMBER(HGO!Y84),HGO!Y84,\"\")","v":""},{"$f":"KWK!A145","v":""},{"$f":"IF(ISNUMBER(KWK!G145),(KWK!G145/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A145","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B86<>\"\",Kapitalwerte!D86<>\"\"),((Kapitalwerte!B86*HGO!I$31)+Kapitalwerte!D86*HGO!I$32),\"\")","v":""},{"$f":"KWK!A145","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B86<>\"\",Kapitalwerte!F86<>\"\"),((Kapitalwerte!B86*HGO!I$31)+Kapitalwerte!F86*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A146","v":""},{"$f":"IF(ISNUMBER(HGO!R85),HGO!R85,\"\")","v":""},{"$f":"KWK!A146","v":""},{"$f":"IF(ISNUMBER(HGO!Y85),HGO!Y85,\"\")","v":""},{"$f":"KWK!A146","v":""},{"$f":"IF(ISNUMBER(KWK!G146),(KWK!G146/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A146","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B87<>\"\",Kapitalwerte!D87<>\"\"),((Kapitalwerte!B87*HGO!I$31)+Kapitalwerte!D87*HGO!I$32),\"\")","v":""},{"$f":"KWK!A146","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B87<>\"\",Kapitalwerte!F87<>\"\"),((Kapitalwerte!B87*HGO!I$31)+Kapitalwerte!F87*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A147","v":""},{"$f":"IF(ISNUMBER(HGO!R86),HGO!R86,\"\")","v":""},{"$f":"KWK!A147","v":""},{"$f":"IF(ISNUMBER(HGO!Y86),HGO!Y86,\"\")","v":""},{"$f":"KWK!A147","v":""},{"$f":"IF(ISNUMBER(KWK!G147),(KWK!G147/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A147","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B88<>\"\",Kapitalwerte!D88<>\"\"),((Kapitalwerte!B88*HGO!I$31)+Kapitalwerte!D88*HGO!I$32),\"\")","v":""},{"$f":"KWK!A147","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B88<>\"\",Kapitalwerte!F88<>\"\"),((Kapitalwerte!B88*HGO!I$31)+Kapitalwerte!F88*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A148","v":""},{"$f":"IF(ISNUMBER(HGO!R87),HGO!R87,\"\")","v":""},{"$f":"KWK!A148","v":""},{"$f":"IF(ISNUMBER(HGO!Y87),HGO!Y87,\"\")","v":""},{"$f":"KWK!A148","v":""},{"$f":"IF(ISNUMBER(KWK!G148),(KWK!G148/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A148","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B89<>\"\",Kapitalwerte!D89<>\"\"),((Kapitalwerte!B89*HGO!I$31)+Kapitalwerte!D89*HGO!I$32),\"\")","v":""},{"$f":"KWK!A148","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B89<>\"\",Kapitalwerte!F89<>\"\"),((Kapitalwerte!B89*HGO!I$31)+Kapitalwerte!F89*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A149","v":""},{"$f":"IF(ISNUMBER(HGO!R88),HGO!R88,\"\")","v":""},{"$f":"KWK!A149","v":""},{"$f":"IF(ISNUMBER(HGO!Y88),HGO!Y88,\"\")","v":""},{"$f":"KWK!A149","v":""},{"$f":"IF(ISNUMBER(KWK!G149),(KWK!G149/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A149","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B90<>\"\",Kapitalwerte!D90<>\"\"),((Kapitalwerte!B90*HGO!I$31)+Kapitalwerte!D90*HGO!I$32),\"\")","v":""},{"$f":"KWK!A149","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B90<>\"\",Kapitalwerte!F90<>\"\"),((Kapitalwerte!B90*HGO!I$31)+Kapitalwerte!F90*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A150","v":""},{"$f":"IF(ISNUMBER(HGO!R89),HGO!R89,\"\")","v":""},{"$f":"KWK!A150","v":""},{"$f":"IF(ISNUMBER(HGO!Y89),HGO!Y89,\"\")","v":""},{"$f":"KWK!A150","v":""},{"$f":"IF(ISNUMBER(KWK!G150),(KWK!G150/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A150","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B91<>\"\",Kapitalwerte!D91<>\"\"),((Kapitalwerte!B91*HGO!I$31)+Kapitalwerte!D91*HGO!I$32),\"\")","v":""},{"$f":"KWK!A150","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B91<>\"\",Kapitalwerte!F91<>\"\"),((Kapitalwerte!B91*HGO!I$31)+Kapitalwerte!F91*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A151","v":""},{"$f":"IF(ISNUMBER(HGO!R90),HGO!R90,\"\")","v":""},{"$f":"KWK!A151","v":""},{"$f":"IF(ISNUMBER(HGO!Y90),HGO!Y90,\"\")","v":""},{"$f":"KWK!A151","v":""},{"$f":"IF(ISNUMBER(KWK!G151),(KWK!G151/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A151","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B92<>\"\",Kapitalwerte!D92<>\"\"),((Kapitalwerte!B92*HGO!I$31)+Kapitalwerte!D92*HGO!I$32),\"\")","v":""},{"$f":"KWK!A151","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B92<>\"\",Kapitalwerte!F92<>\"\"),((Kapitalwerte!B92*HGO!I$31)+Kapitalwerte!F92*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A152","v":""},{"$f":"IF(ISNUMBER(HGO!R91),HGO!R91,\"\")","v":""},{"$f":"KWK!A152","v":""},{"$f":"IF(ISNUMBER(HGO!Y91),HGO!Y91,\"\")","v":""},{"$f":"KWK!A152","v":""},{"$f":"IF(ISNUMBER(KWK!G152),(KWK!G152/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A152","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B93<>\"\",Kapitalwerte!D93<>\"\"),((Kapitalwerte!B93*HGO!I$31)+Kapitalwerte!D93*HGO!I$32),\"\")","v":""},{"$f":"KWK!A152","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B93<>\"\",Kapitalwerte!F93<>\"\"),((Kapitalwerte!B93*HGO!I$31)+Kapitalwerte!F93*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A153","v":""},{"$f":"IF(ISNUMBER(HGO!R92),HGO!R92,\"\")","v":""},{"$f":"KWK!A153","v":""},{"$f":"IF(ISNUMBER(HGO!Y92),HGO!Y92,\"\")","v":""},{"$f":"KWK!A153","v":""},{"$f":"IF(ISNUMBER(KWK!G153),(KWK!G153/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A153","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B94<>\"\",Kapitalwerte!D94<>\"\"),((Kapitalwerte!B94*HGO!I$31)+Kapitalwerte!D94*HGO!I$32),\"\")","v":""},{"$f":"KWK!A153","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B94<>\"\",Kapitalwerte!F94<>\"\"),((Kapitalwerte!B94*HGO!I$31)+Kapitalwerte!F94*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A154","v":""},{"$f":"IF(ISNUMBER(HGO!R93),HGO!R93,\"\")","v":""},{"$f":"KWK!A154","v":""},{"$f":"IF(ISNUMBER(HGO!Y93),HGO!Y93,\"\")","v":""},{"$f":"KWK!A154","v":""},{"$f":"IF(ISNUMBER(KWK!G154),(KWK!G154/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A154","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B95<>\"\",Kapitalwerte!D95<>\"\"),((Kapitalwerte!B95*HGO!I$31)+Kapitalwerte!D95*HGO!I$32),\"\")","v":""},{"$f":"KWK!A154","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B95<>\"\",Kapitalwerte!F95<>\"\"),((Kapitalwerte!B95*HGO!I$31)+Kapitalwerte!F95*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A155","v":""},{"$f":"IF(ISNUMBER(HGO!R94),HGO!R94,\"\")","v":""},{"$f":"KWK!A155","v":""},{"$f":"IF(ISNUMBER(HGO!Y94),HGO!Y94,\"\")","v":""},{"$f":"KWK!A155","v":""},{"$f":"IF(ISNUMBER(KWK!G155),(KWK!G155/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A155","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B96<>\"\",Kapitalwerte!D96<>\"\"),((Kapitalwerte!B96*HGO!I$31)+Kapitalwerte!D96*HGO!I$32),\"\")","v":""},{"$f":"KWK!A155","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B96<>\"\",Kapitalwerte!F96<>\"\"),((Kapitalwerte!B96*HGO!I$31)+Kapitalwerte!F96*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A156","v":""},{"$f":"IF(ISNUMBER(HGO!R95),HGO!R95,\"\")","v":""},{"$f":"KWK!A156","v":""},{"$f":"IF(ISNUMBER(HGO!Y95),HGO!Y95,\"\")","v":""},{"$f":"KWK!A156","v":""},{"$f":"IF(ISNUMBER(KWK!G156),(KWK!G156/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A156","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B97<>\"\",Kapitalwerte!D97<>\"\"),((Kapitalwerte!B97*HGO!I$31)+Kapitalwerte!D97*HGO!I$32),\"\")","v":""},{"$f":"KWK!A156","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B97<>\"\",Kapitalwerte!F97<>\"\"),((Kapitalwerte!B97*HGO!I$31)+Kapitalwerte!F97*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A157","v":""},{"$f":"IF(ISNUMBER(HGO!R96),HGO!R96,\"\")","v":""},{"$f":"KWK!A157","v":""},{"$f":"IF(ISNUMBER(HGO!Y96),HGO!Y96,\"\")","v":""},{"$f":"KWK!A157","v":""},{"$f":"IF(ISNUMBER(KWK!G157),(KWK!G157/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A157","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B98<>\"\",Kapitalwerte!D98<>\"\"),((Kapitalwerte!B98*HGO!I$31)+Kapitalwerte!D98*HGO!I$32),\"\")","v":""},{"$f":"KWK!A157","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B98<>\"\",Kapitalwerte!F98<>\"\"),((Kapitalwerte!B98*HGO!I$31)+Kapitalwerte!F98*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A158","v":""},{"$f":"IF(ISNUMBER(HGO!R97),HGO!R97,\"\")","v":""},{"$f":"KWK!A158","v":""},{"$f":"IF(ISNUMBER(HGO!Y97),HGO!Y97,\"\")","v":""},{"$f":"KWK!A158","v":""},{"$f":"IF(ISNUMBER(KWK!G158),(KWK!G158/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A158","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B99<>\"\",Kapitalwerte!D99<>\"\"),((Kapitalwerte!B99*HGO!I$31)+Kapitalwerte!D99*HGO!I$32),\"\")","v":""},{"$f":"KWK!A158","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B99<>\"\",Kapitalwerte!F99<>\"\"),((Kapitalwerte!B99*HGO!I$31)+Kapitalwerte!F99*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A159","v":""},{"$f":"IF(ISNUMBER(HGO!R98),HGO!R98,\"\")","v":""},{"$f":"KWK!A159","v":""},{"$f":"IF(ISNUMBER(HGO!Y98),HGO!Y98,\"\")","v":""},{"$f":"KWK!A159","v":""},{"$f":"IF(ISNUMBER(KWK!G159),(KWK!G159/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A159","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B100<>\"\",Kapitalwerte!D100<>\"\"),((Kapitalwerte!B100*HGO!I$31)+Kapitalwerte!D100*HGO!I$32),\"\")","v":""},{"$f":"KWK!A159","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B100<>\"\",Kapitalwerte!F100<>\"\"),((Kapitalwerte!B100*HGO!I$31)+Kapitalwerte!F100*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A160","v":""},{"$f":"IF(ISNUMBER(HGO!R99),HGO!R99,\"\")","v":""},{"$f":"KWK!A160","v":""},{"$f":"IF(ISNUMBER(HGO!Y99),HGO!Y99,\"\")","v":""},{"$f":"KWK!A160","v":""},{"$f":"IF(ISNUMBER(KWK!G160),(KWK!G160/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A160","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B101<>\"\",Kapitalwerte!D101<>\"\"),((Kapitalwerte!B101*HGO!I$31)+Kapitalwerte!D101*HGO!I$32),\"\")","v":""},{"$f":"KWK!A160","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B101<>\"\",Kapitalwerte!F101<>\"\"),((Kapitalwerte!B101*HGO!I$31)+Kapitalwerte!F101*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A161","v":""},{"$f":"IF(ISNUMBER(HGO!R100),HGO!R100,\"\")","v":""},{"$f":"KWK!A161","v":""},{"$f":"IF(ISNUMBER(HGO!Y100),HGO!Y100,\"\")","v":""},{"$f":"KWK!A161","v":""},{"$f":"IF(ISNUMBER(KWK!G161),(KWK!G161/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A161","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B102<>\"\",Kapitalwerte!D102<>\"\"),((Kapitalwerte!B102*HGO!I$31)+Kapitalwerte!D102*HGO!I$32),\"\")","v":""},{"$f":"KWK!A161","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B102<>\"\",Kapitalwerte!F102<>\"\"),((Kapitalwerte!B102*HGO!I$31)+Kapitalwerte!F102*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A162","v":""},{"$f":"IF(ISNUMBER(HGO!R101),HGO!R101,\"\")","v":""},{"$f":"KWK!A162","v":""},{"$f":"IF(ISNUMBER(HGO!Y101),HGO!Y101,\"\")","v":""},{"$f":"KWK!A162","v":""},{"$f":"IF(ISNUMBER(KWK!G162),(KWK!G162/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A162","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B103<>\"\",Kapitalwerte!D103<>\"\"),((Kapitalwerte!B103*HGO!I$31)+Kapitalwerte!D103*HGO!I$32),\"\")","v":""},{"$f":"KWK!A162","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B103<>\"\",Kapitalwerte!F103<>\"\"),((Kapitalwerte!B103*HGO!I$31)+Kapitalwerte!F103*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A163","v":""},{"$f":"IF(ISNUMBER(HGO!R102),HGO!R102,\"\")","v":""},{"$f":"KWK!A163","v":""},{"$f":"IF(ISNUMBER(HGO!Y102),HGO!Y102,\"\")","v":""},{"$f":"KWK!A163","v":""},{"$f":"IF(ISNUMBER(KWK!G163),(KWK!G163/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A163","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B104<>\"\",Kapitalwerte!D104<>\"\"),((Kapitalwerte!B104*HGO!I$31)+Kapitalwerte!D104*HGO!I$32),\"\")","v":""},{"$f":"KWK!A163","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B104<>\"\",Kapitalwerte!F104<>\"\"),((Kapitalwerte!B104*HGO!I$31)+Kapitalwerte!F104*HGO!I$32),\"\")","v":""}]
[{"$f":"KWK!A164","v":""},{"$f":"IF(ISNUMBER(HGO!R103),HGO!R103,\"\")","v":""},{"$f":"KWK!A164","v":""},{"$f":"IF(ISNUMBER(HGO!Y103),HGO!Y103,\"\")","v":""},{"$f":"KWK!A164","v":""},{"$f":"IF(ISNUMBER(KWK!G164),(KWK!G164/KWK!$I$14),\"\")","v":""},{"$f":"KWK!A164","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B105<>\"\",Kapitalwerte!D105<>\"\"),((Kapitalwerte!B105*HGO!I$31)+Kapitalwerte!D105*HGO!I$32),\"\")","v":""},{"$f":"KWK!A164","v":""},{"$f":"IF(AND(HGO!I$30<>\"\",Kapitalwerte!B105<>\"\",Kapitalwerte!F105<>\"\"),((Kapitalwerte!B105*HGO!I$31)+Kapitalwerte!F105*HGO!I$32),\"\")","v":""}]